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...

How does the Jcurve effect relate to the time path of currency depreciation?

True Or False The problems of the tort system cannot be resolved by simply gathering empirical evidence.

You observe a small charge separation between the ends of a conducting rod that is lying on the table in front of you. This is puzzling because the rod is not connected to a battery or other power...

Maris Corporation manufactures a single product. The standard cost per unit of product is as follows. Direct materials2 pounds of plastic at $5 per pound ......$10 Direct labor2 hours at $12 per hour...

The amount of realized gain to be recognized in a tax year is equal to the gross profit multiplied by the ratio of payments received in the current year divided by the total contract price. ...

For the following situation, indicate whether the statistical application is primarily descriptive or inferential. The manager of Annas Fabric Shop has collected data for 10 years on the quantity of...

Consider heat conduction in a solid sphere with radius R and thermal conductivity k. The temperature at solid surface (r=R) is Ts. Assuming heat conduction is in the rdirection only and there is no...

What is the present value of $3000 paid at the end of each of the next 52 years if the interest rate is 4% per year?

You have $200,000 to donate to your college. You want to endow a perpetual scholarship that makes its first payment in 1 year. If the colleges discount rate is 4%, how large will the annual...

If a shareholder of Code Sec. 1202 stock receives an offer that is too good to refuse to sell her stock after holding the stock for only eight months, is there a possibility for the shareholder to...

The British government has a consol bond outstanding paying 300 per year forever. Assume the current interest rate is 8% per year. a. What is the value of the bond immediately after a payment is...

What limits apply to how much gain on the disposition of Code Sec. 1202 stock is eligible for exclusion from a taxpayer's gross income?

A Business has plenty of customers, who are given a month duration to pay for their work. by 31st of July 2020, the business has $1,200,000 in accounts receivable. The business anticipates that 10%...

On 1 July 2018, Parent Ltd acquired all the shares of Son Ltd, on a cumdiv. 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...

Refer to Problem 14.9. What would the loss of the seller of the put option be if, at expiration, XLB is trading at \($20?\) What would the profit of the seller be if, at expiration, XLB is trading at...

Ibrahim bought 200 shares of a stock trading in the Abu Dhabi Securities Exchange at AED 12 (United Arab Emirates dirham) per share. Over time, the price of the stock increased to AED 18 per share....

Which of the following methods is an investor least likely to use to terminate a futures contract? a. Exchanging cash for physical assets b. Permitting the contract to expire worthless c. Making an...
Study smarter with the SolutionInn App