Old MathJax webview

A re ... on = "- Lu..kh with ANNARMA! .PPLER. DENNA HESHIMIVEL ;=: : % 4 e4lve : : 10 11 INSTRUCTIONS: 12 You are considering a real estate investment with the following parameters and a five 13 year holding period. 14 Calculate the unlevered and levered NPV and IRR. 15 Please make your calculations to the "right of the data" on this worksheet. 16 Based solely on these calculations, would you proceed with the investment and why? 117 118 Grade (out of 10): 20,300,000 1,500,000 1,600,000 1,650,000 1,800,000 1,900,000 2,000,000 19 20 21 22 Purchase price 23 24 Anticipated NOI Year 1 25 Tear 2 26 Year 3 27 Year 4 28 Year 5 29 Year 6 (stabilized) 30 31 Financing 32 LTV 33 Payment frequency 34 Mortgage rate 35 Mortgage rate per month 36 Term (years) 37 Amortization (years) 38 39 Anticipated cap rate on sale 40 Required Equity Return 41 Required WACO 42 65.0% Monthly 3.5% 0.2896% 5 25 9.0% 15.0% 10.0% A re ... on = "- Lu..kh with ANNARMA! .PPLER. DENNA HESHIMIVEL ;=: : % 4 e4lve : : 10 11 INSTRUCTIONS: 12 You are considering a real estate investment with the following parameters and a five 13 year holding period. 14 Calculate the unlevered and levered NPV and IRR. 15 Please make your calculations to the "right of the data" on this worksheet. 16 Based solely on these calculations, would you proceed with the investment and why? 117 118 Grade (out of 10): 20,300,000 1,500,000 1,600,000 1,650,000 1,800,000 1,900,000 2,000,000 19 20 21 22 Purchase price 23 24 Anticipated NOI Year 1 25 Tear 2 26 Year 3 27 Year 4 28 Year 5 29 Year 6 (stabilized) 30 31 Financing 32 LTV 33 Payment frequency 34 Mortgage rate 35 Mortgage rate per month 36 Term (years) 37 Amortization (years) 38 39 Anticipated cap rate on sale 40 Required Equity Return 41 Required WACO 42 65.0% Monthly 3.5% 0.2896% 5 25 9.0% 15.0% 10.0%