Gross Revenue Vacancy Effective Gross Income Operating Expense (Including Property Tax and Structural Res.) Net Operating...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Gross Revenue Vacancy Effective Gross Income Operating Expense (Including Property Tax and Structural Res.) Net Operating Income Debt Service (8%, 30 years, annual payment) Cash Flow Before Tax Net Sales Proceeds (calc. below) Net Present Value (15% discount rate) Calculation of Net Sales Proceeds NOI in year 6/9% Cap Rate Less Sales Expense (2%) Less Repayment of Mortgage at the End of Year Five* Net Sales Proceeds Year 0 Year 1 $ 1,000 (200) 800 LA LA LA $ $ (3,327) $ $ $ 5,000 $ $ 3,500 $ $ 1,500 $ $ (1,500) $ (475) 325 (308) 17 17 Year 2 $1,030 %. Year 3 Year 4 Year 5 The Net Present Value of this $1.5 million equity investment discounted at 15% is: $ The Internal Rate of Return is: Year 6 Gross Revenue Vacancy Effective Gross Income Operating Expense (Including Property Tax and Structural Res.) Net Operating Income Debt Service (8%, 30 years, annual payment) Cash Flow Before Tax Net Sales Proceeds (calc. below) Net Present Value (15% discount rate) Calculation of Net Sales Proceeds NOI in year 6/9% Cap Rate Less Sales Expense (2%) Less Repayment of Mortgage at the End of Year Five* Net Sales Proceeds Year 0 Year 1 $ 1,000 (200) 800 LA LA LA $ $ (3,327) $ $ $ 5,000 $ $ 3,500 $ $ 1,500 $ $ (1,500) $ (475) 325 (308) 17 17 Year 2 $1,030 %. Year 3 Year 4 Year 5 The Net Present Value of this $1.5 million equity investment discounted at 15% is: $ The Internal Rate of Return is: Year 6
Expert Answer:
Answer rating: 100% (QA)
Here are the calculations Year 1 Gross Revenue 1000 Vacancy 10 of GR 100 Effective Gross Income 900 ... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these accounting questions
-
The Internal Revenue Service compiles data on income tax returns and summarizes its findings in Statistics of Income. The first two columns of Table 5.21 show a frequency distribution (number of...
-
Present Value Analysis of Interest Rate Cap and Journal Entries At July I, 2013, Comiskey Company has $ 10,000,000 of debt due in four years with interest floating at prime. The rate is adjusted...
-
Discounted Cash Flow Analysis. If the appropriate discount rate for the following cash flows is 6.75 percent, what is the present value of the cash flows? Year Cash Flow 1 $1,200 1,100 3 800 4 600
-
Make a Marketing Plan for business during the Covid 19 Pandemic as it is today. Position yourself as an entrepreneur looking to open a new business or expand your existing business. Use assumptions...
-
Zuker Distributors handles the warehousing of perishable foods and is considering replacing one of its primary cold storage units. One supplier has offered a unit for $250,000 with an expected life...
-
How much tax does Bucks [T] Corp pay on the sale, and how much money will it distribute to its shareholders?
-
Suppose you are asked to design a study to evaluate the effect of the presence of vending machines in schools on childhood obesity. Describe randomized and non-randomized studies to evaluate this...
-
The following information is available for the preparation of the governmentwide financial statements for the city of Northern Pines for the year ended June 30, 2012: Expenses: General government...
-
What is the value today of a money machine that will pay $ 2 , 5 5 2 . 0 0 every six months for 1 0 . 0 0 years? Assume the first payment is made six months from today and the interest rate is 1 0 ....
-
The average owning and operating costs for four types of vehicles in the United States in 2016 include small sedans ($6579), medium sedans ($8604), SUVs ($10,255), and minivans ($9262). Use a Pareto...
-
A venture capitalist (VC) is considering providing financing of $10 million to a startup firm in return for common stock in the firm. The VC plans to invest in the firm for 5 years after which the VC...
-
11. (a) Calculate the price of a five year fixed interest security redeemable at 105 % with 8% annual coupons given the following information: Y = 9% Y = 8% f2,1 6% F3,1 5% f2,3 = 0%. (b) The prices...
-
Acme Industries manufactures recyclable bags at a variable cost of $.20 per unit. The company earned sales revenue of $13,500,000 during 2022 on the sale of 27,000,000 bags. If the break-even point...
-
1 Marge pulls Vinnie on a sled along a friction free surface. The combined mass of Vinnie plus sled is 18.5kg producing an acceleration of 0.6m/s^2. The rope on the sled makes a 35 degree angle with...
-
A 7.9g marble rolls off of a 0.86m high tabletop with an initial horizontal velocity of 5.4m/s. What is its final velocity at impact? Neglect air resistance. Vf. = m/s at above the ground What is the...
-
Using the assignment instructions and the spreadsheet below, how should the formulas for cells D2:F2 be written? I know how to complete the data table but I am unable to figure out what formula...
-
Assume Red Corp. (a company reporting under IFRS) wants to earn an 4% return on its investment of $600,000 in an asset that is to be leased to Blue Corp. For ten years with an annual rental due in...
-
On 1 July 2018, Parent Ltd acquired all the shares of Son Ltd, on a cum-div. basis, for $2,057,000. At this date, the equity of Son Ltd consisted of: $ 1,000,000 Share capital 500 000 shares...
-
Jenny earns $34,500 in 2012. Calculate the FICA tax that must be paid by: Jenny: ..............................Soc,Sec. ..................$______________...
-
Cypress Corporation has regular taxable income of $170,000 (assume annual gross receipts are greater than $5 million) and regular tax liability of $49,550 for 2012. The corporation also has tax...
-
Sherry rents her vacation home for 6 months and lives in it for 6 months during the year. Her gross rental income during the year is $4,000. Total real estate taxes for the home are $950, and...
-
Consider the following observations: a. Fit the nonlinear regression model \[ y=\theta_{1} e^{\theta_{2} x}+\varepsilon \] to these data. Discuss how you obtained the starting values. b. Test for...
-
For the models shown below, determine whether it is a linear model, an intrinsically linear model, or a nonlinear model. If the model is intrinsically linear, show how it can be linearized by a...
-
Sketch the expectation function for the logistic growth model (12.34) for \(\theta_{1}=1, \theta_{3}=1\), and values of \(\theta_{2}=1,4,8\), respectively. Overlay these plots on the same \(x-y\)...
Study smarter with the SolutionInn App