Based on net operating income projection for the first year, estimate the mortgage loan that will be
Fantastic news! We've Found the answer you've been seeking!
Question:
Based on net operating income projection for the first year, estimate the mortgage loan that will be available if the lender requires a debt coverage ratio of not less than 1.25. Anticipated loan terms are interest at 5.4% per annum and level monthly payments to amortize the loan over 15 years. No discount points or loan origination fee is anticipated. Use a formula to round this mortgage loan estimate to the nearest $100,000. Modify the seven-year projection to include a projection of before-tax- cash flow for years 1 through 7, based on this loan.
Transcribed Image Text:
Richard Jenkins is thinking of buying an apartment complex that is offered for sale by WKG Realty, an investment brokerage firm. The listing price of $3,250,000 equals the property's market value. The following statement of income and expense is presented for the buyer's consideration: The Pierre Apartments Prior Year's Operating Results. Presented by WKG Realty 30 units, all two-bedroom apartments, $1400 per month $504,000 Washer and dryer rentals 10,000 Gross annual income $514,000 Less operating expense: Manager's salary $34,000 Maintenance staff (part time) 12,000 Landscaping and snow removal 2,500 Property taxes 14,200 62,700 Net operating Income $451,300 By checking the electric meters during an inspection tour of the property, the buyer determines the occupancy rate to be about 80%. He learns, by talking to tenants, that most have been offered inducements such as a months' free rent or special decorating allowances. A check with competing apartment houses reveals that similar apartment units rent for about $1290 per month and that vacancies average about 6%. Moreover, these other apartments have pools and other amenities that make their units worth about $20 more than those of The Pierre Apartments, which have neither. The tax assessor states that the apartments were reassessed 12 months ago and that the current taxes are $85,039. Jenkins learns that the super at the apartment complex, in addition to the $34,000 salary, gets a free apartment for her services. He also discovers other expenses: insurance will cost $7.00 per $1,000 of coverage, based on estimated replacement cost of about $1.9 million: workers' compensation ($145 per annum) must be paid to the state; utilities, incurred to light halways and other common areas, cost about $95 per month for similar properties; supplies and miscellaneous expenses typically run about 0.30% of effective gross income. Professional property management fees in the market area typically are about 6% of effective gross income. Richard Jenkins is thinking of buying an apartment complex that is offered for sale by WKG Realty, an investment brokerage firm. The listing price of $3,250,000 equals the property's market value. The following statement of income and expense is presented for the buyer's consideration: The Pierre Apartments Prior Year's Operating Results. Presented by WKG Realty 30 units, all two-bedroom apartments, $1400 per month $504,000 Washer and dryer rentals 10,000 Gross annual income $514,000 Less operating expense: Manager's salary $34,000 Maintenance staff (part time) 12,000 Landscaping and snow removal 2,500 Property taxes 14,200 62,700 Net operating Income $451,300 By checking the electric meters during an inspection tour of the property, the buyer determines the occupancy rate to be about 80%. He learns, by talking to tenants, that most have been offered inducements such as a months' free rent or special decorating allowances. A check with competing apartment houses reveals that similar apartment units rent for about $1290 per month and that vacancies average about 6%. Moreover, these other apartments have pools and other amenities that make their units worth about $20 more than those of The Pierre Apartments, which have neither. The tax assessor states that the apartments were reassessed 12 months ago and that the current taxes are $85,039. Jenkins learns that the super at the apartment complex, in addition to the $34,000 salary, gets a free apartment for her services. He also discovers other expenses: insurance will cost $7.00 per $1,000 of coverage, based on estimated replacement cost of about $1.9 million: workers' compensation ($145 per annum) must be paid to the state; utilities, incurred to light halways and other common areas, cost about $95 per month for similar properties; supplies and miscellaneous expenses typically run about 0.30% of effective gross income. Professional property management fees in the market area typically are about 6% of effective gross income.
Expert Answer:
Answer rating: 100% (QA)
Answer for part 4 only Suggest some reason why market capitalization rate might not remains constant ... View the full answer
Related Book For
Accounting concepts and applications
ISBN: 978-0538745482
11th Edition
Authors: Albrecht Stice, Stice Swain
Posted Date:
Students also viewed these accounting questions
-
Allen Benedict is thinking of buying an apartment complex that is offered for sale by the firm of Getz and Fowler. The price, $2.25 million, equals the property's market value. The following...
-
A fast-food establishment is thinking of buying a new cooking grill and refrigeration unit. The costs of these new machines are $12,500 and $9,000, respectively. The installation costs of the new...
-
A firm in Ohio is thinking of buying a plant from a regional business group located in a Southeast Asian country. The business group selling the plant has questionable labor and management practices,...
-
A gas turbine power plant operates on a simple Brayton cycle with air as the working fluid having a pressure ratio of 8. The compressor efficiency is 80% and its inlet conditions are 100 kPa and 300...
-
A railroad has two types of services: freight service and passenger service. The stand-alone cost for freight service is TC1 = 500 + Q1, where Q1 equals the number of ton-miles of freight hauled each...
-
Count the number of people in the indicated base. a. base ten b. base five c. base three d. base eight e. base two f. base nine
-
Consider a binary equimolar mixture of acetone and chloroform at \(300 \mathrm{~K}\) and \(1 \mathrm{~atm}\). Because this mixture forms a binary azeotrope, methyl- \(n\)-pentyl ether solvent is used...
-
1. With the risk of litigation, loss of confidence and embarrassment, how do business organizations balance their public comments and transparency issues when attacks compromise their customers...
-
Your company recently hired a new administrative assistant, Maryam Arjmand. On her first day, you stopped by her desk to meet her. During your conversation, you told her to let you know if there was...
-
Telco Ltd. is a Danish telecom company that prepares consolidated financial statements in full compliance with IFRS 10. The company has expanded dramatically in Central Asia in recent years by...
-
Treasury Bonds What is the dollar value of a U.S. Treasury bond quoted at 92:24?
-
How can a historical perspective on measurement help to develop childrens understanding of the concept? Again, how can this be incorporated into your teaching?
-
In this exercise you are provided with an abstraction that represents the instances of crime reported by various U.S. stat in 2012. The abstraction shows the reporting state, the rate of all property...
-
1. Why do you always have do an estimation and risk analysis? 2. Why are swaps important?
-
There are six encircled candles in the chart which are the peak and trough of the trend. Research, enumerate and discuss the events and factors that occur during these period and justify why these...
-
Distinguish between commercial paper and certificate of deposit. Assume that you have been give the following information: Face value of the bond Taka 1000 with a coupon rate of 9 percent, required...
-
An inexperienced accountant for Prestwick Company prepared the following income statement for the month of August, current year. PRESTWICK COMPANY AUGUST 31, CURRENT YEAR Revenues: Services provided...
-
Suppose that you could invest in the following projects but have only $30,000 to invest. How would you make your decision and which projects would you invest in? Project Cost $ 8,000 11,000 9,000...
-
Compute the future value (rounded to the nearest dollar) of the following investments: 1. $15,842 invested to earn interest at 6% compounded annually for 4 years. 2. $30,920 invested to earn interest...
-
Kellman Company is considering eight capital investment projects. Kellman has a minimum required internal rate of return of 13%. Screen and rank the eight capital investment projects using the...
-
Saras Stylish Suppers prepares food for wholesale to gourmet restaurants. Quality is very important to consumers of gourmet food. Following is a list of costs that Sara incurred during 2012: Wages...
-
What is the relation between degrees Fahrenheit and degrees Rankine? And the relation between degrees Celsius and Kelvin?
-
State Newton's second law as you would apply it to a control mass.
-
Explain the significance of \(g_{c}\) in Newton's second law. What are the magnitude and units of \(g_{c}\) in the English Engineering system? In the SI system?
The Return Of Depression Economics And The Crisis Of 2008 2nd Edition - ISBN: 1846142393 - Free Book
Study smarter with the SolutionInn App