The listing price is $5,500,000. The property produces $387,000 each year in net operating income (NOI) that

Fantastic news! We've Found the answer you've been seeking!

Question:

The listing price is $5,500,000. The property produces $387,000 each year in net operating income (NOI) that is expected to increase by 3% each year over the next 5 years. The bank will make a loan for the property at 60% LTV for 25 years, fully amortized, at 4%. The bank also requires a 1.5% debt service coverage for this type of loan. At the end of the 5-year NPV analysis, the value of the property will be based on the NOI at that time and the same CAP rate as the purchase price. For your NPV formula, the discount rate is the 4% interest rate