Practice problem for the second exam (ATCF) You are considering purchasing the Chung Apartment complex. The...
Fantastic news! We've Found the answer you've been seeking!
Question:
![image text in transcribed](https://s3.amazonaws.com/si.experts.images/answers/2024/05/664942fb19f9b_306664942fa8cb94.jpg)
Transcribed Image Text:
Practice problem for the second exam (ATCF) You are considering purchasing the Chung Apartment complex. The following information is available. The purchase price is $1,100,000 with land value of $185,000. 80% of the total structure cost is depreciable for 30 years. There are 10 units with an initial rent of $1,600 per unit per month. Rents are expected to increase 10% after the first year and 5% each year thereafter. Vacancy is expected to be 6% of gross rent. Operating expenses are expected to be 38% of EGI. The bank will loan 80% of the purchase price at a contract fixed interest rate of 8% for 20 years, monthly payments. This loan has a 4% financing costs paid at closing. The going-out cap rate is 10%. Selling expenses will be 10% of the selling price. The holding period is two years. [Income tax rates] The buyer will be in a 30% marginal tax bracket for the first year but will move to a 33% tax bracket beginning the second year. The buyer has a 25% tax rate for depreciation recovery and a 15% tax rate for capital gains. . The buyer has a required equity return of 12%. 1. What is NOI for the first year? 2. What is NOI for the second year? 3. What is the mortgage payment (D.S.) in the first year? 4. What is the depreciation in the first year? 5. What is the total taxes from operation in year one? 6. What is the total taxes from operation in year two? 7. What is the expected selling price? 8. What is the initial equity investment? 9. What is the unpaid mortgage balance at the end of holding period? 10. What is the depreciation recovery (depreciation * holding period)? 11. What is the depreciation recovery tax amount? 12. What is the capital gain tax amount? 13. What is the before-tax equity reversion (BTER)? 14. What is the after-tax equity reversion (ATER)? 15. What is the total taxes on sale? Practice problem for the second exam (ATCF) You are considering purchasing the Chung Apartment complex. The following information is available. The purchase price is $1,100,000 with land value of $185,000. 80% of the total structure cost is depreciable for 30 years. There are 10 units with an initial rent of $1,600 per unit per month. Rents are expected to increase 10% after the first year and 5% each year thereafter. Vacancy is expected to be 6% of gross rent. Operating expenses are expected to be 38% of EGI. The bank will loan 80% of the purchase price at a contract fixed interest rate of 8% for 20 years, monthly payments. This loan has a 4% financing costs paid at closing. The going-out cap rate is 10%. Selling expenses will be 10% of the selling price. The holding period is two years. [Income tax rates] The buyer will be in a 30% marginal tax bracket for the first year but will move to a 33% tax bracket beginning the second year. The buyer has a 25% tax rate for depreciation recovery and a 15% tax rate for capital gains. . The buyer has a required equity return of 12%. 1. What is NOI for the first year? 2. What is NOI for the second year? 3. What is the mortgage payment (D.S.) in the first year? 4. What is the depreciation in the first year? 5. What is the total taxes from operation in year one? 6. What is the total taxes from operation in year two? 7. What is the expected selling price? 8. What is the initial equity investment? 9. What is the unpaid mortgage balance at the end of holding period? 10. What is the depreciation recovery (depreciation * holding period)? 11. What is the depreciation recovery tax amount? 12. What is the capital gain tax amount? 13. What is the before-tax equity reversion (BTER)? 14. What is the after-tax equity reversion (ATER)? 15. What is the total taxes on sale?
Expert Answer:
Posted Date:
Students also viewed these finance questions
-
Consider the cash flows in Table P6.7 for the following investment projects (MARR = 15%). Determine the annual equivalent worth for each project at i = 15% and determine the acceptability of each...
-
The financial statements for Tootsie Roll Industries appear in Appendix A at the end of this book. Instructions Answer these questions using the Consolidated Income Statement . (a) What was the...
-
A low dividend payout may indicate that the company: (a) generated low levels of profit. (b) paid high dividends. (c) is retaining profit to pursue a growth strategy. (d) has share capital surplus to...
-
Referring to the case study in the Introduction, suppose you were unable to sell your idea as having sufficient business value. How might you construct an APF approach that begins with a proof of...
-
Port Ormond Carpet Company manufactures carpets. Fiber is placed in process in the Spinning Department, where it is spun into yarn. The output of the Spinning Department is transferred to the Tufting...
-
Question 9 5 pts Shack Inc. sells washing machines that include a two - year warranty covering parts. Experience shows that warranty expense averages about 2 % of the selling price of each machine...
-
Homework: Ch 3 Marketing by the Numbers Score: 0 of 1 pt 1 of 1 (0 complete) Save HW Score: 0%, 0 of 11 Metrics 3.1 Question Help * The U.S. Census Bureau provides considerable demographic...
-
(3 marks) Question 2 (32 marks) Jenny has $200,000 to invest and is considering the merits of two securities. He is interested in the common shares of X Co. and Y Inc. The possible monthly rate of...
-
Harbor Division has total assets (net of accumulated depreciation) of $717,000 at the beginning of year 1. Harbor also leases a machine for $15,000 annually. Expected divisional income in year 1 is...
-
The assembly division of Fenton Watches, Inc., uses the weighted-average method of process costing. Consider the following data for the month of May 2020: Beginning work in process (May 1)* Physical...
-
A firm buys capital equipment for $1000 in Year 0. The annual depreciation, starting in Year 1, is $200. In Year 3, immediately after taking the third depreciation, the firm sells the equipment for...
-
1. Identify production and support departments in your company and various cost related activities in your company. (5 m) 2. Pick up the expenses of your company from the most recent year's income...
-
Conduct the stated hypothesis test for 12.12. Assume that the samples are independent and randomly selected from normal populations with equal population variances (12=22)(12=22). H0:12=0 H1:12 <0...
-
Using (1) or (2), find L(f) if f(t) if equals: t cos 4t
-
The convertible bond has an expected return which consists of an interest yield (10 percent) plus an expected capital gain. We know the expected capital gain must be at least 4 percent, because the...
-
If an asset's life and returns can be positively determined, the maturity of the asset can be matched to the maturity of the liability incurred to finance the asset. This matching will ensure that...
-
This statement is false. A firm cannot ordinarily control its accruals since payrolls and the timing of wage payments are set by economic forces and by industry custom, while tax payment dates are...
![Mobile App Logo](https://dsd5zvtm8ll6.cloudfront.net/includes/images/mobile/finalLogo.png)
Study smarter with the SolutionInn App