PREFERRED EQUITY_BEST BOX You have been presented with the off-market opportunity to personally purchase a 40,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
PREFERRED EQUITY_BEST BOX You have been presented with the off-market opportunity to personally purchase a 40,000 SF, single- tenant retail store leased to Best Box, a regional leader in consumer electronics and appliances. You are a personal friend of the Best Box CEO, and she recently approached you about purchasing their flagship store. Upon selling the store, Best Box would leaseback the property from you on a 10-year lease beginning at $25psf with an annual rent step of $1.00psf for years 1-10. You've been working hard the last few years at A.CRE Development and have banked several six-figure promotes. Those earnings have been sitting in a high-yield savings account, awaiting the right opportunity. This could be a great opportunity to put those funds to work for 5-10 years at a yield substantially better than your savings account. Before making a decision, you decide to analyze the investment. You open up an Excel workbook and begin to model the cash flows. ASSUMPTIONS RSF is 40,000. Income is initially $25psf with an annual step of $1.00psf Asking cap rate is 6.25% on year 1 NOI. Disposition cap rate at the end of a 5-year hold period is 6.50% based on Year 6 Rent. The investment is financed by a 10-year loan at 70% LTV, 3.25% rate, monthly pay, and a 30- year amortization period. The loan has call protection from month 25 to month 117 in the form of yield maintenance. Assume reinvestment rates are 2.75% at the time of sale. QUESTIONS What is the asking price amount? What is the unlevered IRR? What is the levered IRR? What is the year 3 free and clear return (i.e. Return as if there is NO leverage)? What is the year 3 cash on cash return (i.e. Return after leverage on the investment)? EQUITY CONTRIBUTION You approach your cousin Vinny about contributing 75% of the required equity. Your cousin is interested subject to understanding what his equity returns would be. You offer a 4% non-cumulative preferred return and then to split all cash flow pari passu and pro rata based on ownership share. You also ask for a 1% acquisition fee based on his equity contributed, a 1% disposition fee of net sale proceeds allocated to him, and a 0.50% of an annual asset management fee based on his equity invested. What is your levered IRR, net of fees? What is your cousin's levered IRR, net of fees? PREFERRED EQUITY_BEST BOX You have been presented with the off-market opportunity to personally purchase a 40,000 SF, single- tenant retail store leased to Best Box, a regional leader in consumer electronics and appliances. You are a personal friend of the Best Box CEO, and she recently approached you about purchasing their flagship store. Upon selling the store, Best Box would leaseback the property from you on a 10-year lease beginning at $25psf with an annual rent step of $1.00psf for years 1-10. You've been working hard the last few years at A.CRE Development and have banked several six-figure promotes. Those earnings have been sitting in a high-yield savings account, awaiting the right opportunity. This could be a great opportunity to put those funds to work for 5-10 years at a yield substantially better than your savings account. Before making a decision, you decide to analyze the investment. You open up an Excel workbook and begin to model the cash flows. ASSUMPTIONS RSF is 40,000. Income is initially $25psf with an annual step of $1.00psf Asking cap rate is 6.25% on year 1 NOI. Disposition cap rate at the end of a 5-year hold period is 6.50% based on Year 6 Rent. The investment is financed by a 10-year loan at 70% LTV, 3.25% rate, monthly pay, and a 30- year amortization period. The loan has call protection from month 25 to month 117 in the form of yield maintenance. Assume reinvestment rates are 2.75% at the time of sale. QUESTIONS What is the asking price amount? What is the unlevered IRR? What is the levered IRR? What is the year 3 free and clear return (i.e. Return as if there is NO leverage)? What is the year 3 cash on cash return (i.e. Return after leverage on the investment)? EQUITY CONTRIBUTION You approach your cousin Vinny about contributing 75% of the required equity. Your cousin is interested subject to understanding what his equity returns would be. You offer a 4% non-cumulative preferred return and then to split all cash flow pari passu and pro rata based on ownership share. You also ask for a 1% acquisition fee based on his equity contributed, a 1% disposition fee of net sale proceeds allocated to him, and a 0.50% of an annual asset management fee based on his equity invested. What is your levered IRR, net of fees? What is your cousin's levered IRR, net of fees?
Expert Answer:
Answer rating: 100% (QA)
Here are the answers to the questions Assumptions RSF 40000 sf Initial Rent 25 psf Annua... View the full answer
Related Book For
Real Estate Finance and Investments
ISBN: 978-0073377339
14th edition
Authors: William Brueggeman, Jeffrey Fisher
Posted Date:
Students also viewed these finance questions
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Consider the problem of making change for n cents using the fewest number of coins. Assume that each coin's value is an integer. 2. Suppose that the available coins are in the denominations that are...
-
When wearing Polaroid sunglasses, look at the glare from a nonmetallic surface, such as a road or body of water. Tip your head from side to side and see how the glare intensity changes as you vary...
-
Accounting for manufacturing overhead. Consider the following selected cost data for the Pittsburgh Forging Company for 2008. Budgeted manufacturing overhead costs $7,500,000 Budgeted machine-hours...
-
The rotational inertia of any flat object about an axis perpendicular to the object is equal to the sum of the rotational inertias about two mutually perpendicular axes in the plane of the object, if...
-
Suppose Muddyriver.com sells 2,000 books on account for $19 each (cost of these books is $22,800), credit terms 1/20, n/45 on October 10, 2016, to The Salem Store. One hundred of these books (cost...
-
How does social fund become possibly the most important factor for a situation concentrate on money, and what are a few normal predispositions and mental variables that people and financial backers...
-
Chickadee Ski Club (CSC) is located in southern Ontario near large urban centres but not far enough north to guarantee a full winter of snow on the ground. The club's revenue and profit jump in years...
-
Shanks Corporation is considering a capital budgeting project that involves Investing $604,000 in equipment that would have a useful life of 3 years and zero salvage value. The company would also...
-
1- Bernard Callebaut operates a chocolate shop in Kensington. The annual demand for chocolate-covered cherries is 2,500 units. The setup cost is $15 per order. The holding cost per unit per year is...
-
A vector field flows across a surface S with function z = g(x, y), which is oriented downwards. To calculate the flux across the surface S, the normal vector for the surface is <9x, 9y, 1> <1,9x, gy...
-
Suppose you buy a stock at a price of $25 per share today. Next year you expect to be able to sell the stock at a price of $28 per share. In addition, you anticipate total dividend payments of $2 per...
-
General Insurance is facing aggravated losses due to recent events. The governmental regulators of the insurance industry have warned general that their debt to equity ratio is too high for the...
-
VIETNAM'S business model and its influence on global market. TOPIC - Business control, Financial Requirements, Forecasting and Financial Data. With references and pls avoid repetition of lines.
-
Identify the structures of both unknowns based on the HNMR and IR spectrum? Liquid 31 L00 3000 1000 AVENUBERI 11 10 7 6. 4 2 1. ppm 3M
-
Wholesalers Ltd. deals in the sale of foodstuffs to retailers. Owing to economic depression, the firm intends to relax its credit policy to boost productivity and sales. The firms current credit...
-
What is the difference between the equity of redemption and statutory redemption?
-
Sammies Club wants to buy a 320,000-square-foot distribution facility on the northern edge of a large midwestern city. The subject facility is presently renting for $4 per square foot. Based on...
-
If, in Problem1, there was no definite agreement for future advances between Sedgewick and the bank at the time the initial $30,000 loan was closed, would your answer be different?
-
An organist on earth is playing Bach's Toccata and Fugue in D Minor, which is being broadcast by a powerful radio antenna. Travelers in a spaceship moving at speed \(v=3 / 5 c\) away from the earth...
-
A wave equation for light is where \(\phi\) is a scalar potential. Show that the set of all linear transformations of the spacetime coordinates that permit this wave equation to be written as we did,...
-
Two spaceships with string "paradox". Consider two spaceships, both at rest in our inertial frame, a distance \(D\) apart, one behind the other. There is a light string of restlength \(D\) tied...
Study smarter with the SolutionInn App