You are a Real Estate developer building a small office tower in Montreal. The construction will...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are a Real Estate developer building a small office tower in Montreal. The construction will take one year and the units have all been pre-leased. The stabilized NOI at opening will be $750,000 and comparable cap rates are 6%. The construction lender is willing to finance the project based on the terms and conditions shown below. a) Based on the budget, calculate the oustanding construction loan at the end of the year. b) How much equity will you be able to withdraw at the end of the construction period if you take-out a mortgage with the terms and conditions shown below? Please make your calculations to the right of the data on this worksheet. Development Budget: Land Site preparation Hard costs Professional fees Permits Project management Leasing commissions Other soft costs 2,000,000 250,000 7,000,000 300,000 125,000 150,000 16,000 195,000 10,036,000 Interest TO TAL 113,000 10,149.000 Cash flow: The land is purchased and site preparation occur in the first month. The soft cost (excluding interest) are evenly distributed over the 12 month period. The hard costs are evenly distibuted over month 3 to month 12. All cash flows occur at the end of the month. Construction loan: LTC Interest rate 65.0% 5.5% Stabilized NOI at opening Comparable cap rates 700,000 5.0% Mortgage loan: Tem (years) Amortization period (years) 25 4.0% 75.0% Mortgage rate Maximum LTV Minimum DSCR 1.25 You are a Real Estate developer building a small office tower in Montreal. The construction will take one year and the units have all been pre-leased. The stabilized NOI at opening will be $750,000 and comparable cap rates are 6%. The construction lender is willing to finance the project based on the terms and conditions shown below. a) Based on the budget, calculate the oustanding construction loan at the end of the year. b) How much equity will you be able to withdraw at the end of the construction period if you take-out a mortgage with the terms and conditions shown below? Please make your calculations to the right of the data on this worksheet. Development Budget: Land Site preparation Hard costs Professional fees Permits Project management Leasing commissions Other soft costs 2,000,000 250,000 7,000,000 300,000 125,000 150,000 16,000 195,000 10,036,000 Interest TO TAL 113,000 10,149.000 Cash flow: The land is purchased and site preparation occur in the first month. The soft cost (excluding interest) are evenly distributed over the 12 month period. The hard costs are evenly distibuted over month 3 to month 12. All cash flows occur at the end of the month. Construction loan: LTC Interest rate 65.0% 5.5% Stabilized NOI at opening Comparable cap rates 700,000 5.0% Mortgage loan: Tem (years) Amortization period (years) 25 4.0% 75.0% Mortgage rate Maximum LTV Minimum DSCR 1.25
Expert Answer:
Answer rating: 100% (QA)
ATotal Development costs Land Costs Monthly Developmen... View the full answer
Related Book For
Basic Business Statistics Concepts and Applications
ISBN: 978-0132168380
12th edition
Authors: Mark L. Berenson, David M. Levine, Timothy C. Krehbiel
Posted Date:
Students also viewed these accounting questions
-
You are a real estate salesperson working for Good Earth, Realtors, Inc. You receive 50 percent of all commissions received by the firm (net of MLS fees) for which you were either the listing agent...
-
You are a real estate agent thinking of placing a sign advertising your services at a local bus stop. The sign will cost $5000 and will be posted for one year. You expect that it will generate...
-
You are a real estate broker who wants to compare property values in Glen Cove and Roslyn (which are located approximately 8 miles apart). In order to do so, you will analyze the data in GCResiyn, a...
-
The degree of operating leverage for Dousmann Corp. and PCB Co. are 1.4 and 5.6, respectively. Both have net incomes of $50,000. Determine their respective contribution margin s.
-
"Retailers who accept VISA or MasterCard are foolish because they do not receive the full price for merchandise they sell." Comment.
-
Hospital managers are concerned that patients with medical emergencies wait too long in the casualty department before they are diagnosed and treated. Which approach, positivist or constructivist, is...
-
Describe the hiring decision of a perfectly discriminating monopsonist and of a nondiscriminating monopsonist. In what sense do monopsonists exploit workers?
-
Seventy-two percent of the members of the United Food and Commercial Workers Local 655 voted to strike against Stop n Shop in the St. Louis area. In fear of similar union responses, two of Stop n...
-
Bartman, Corp. observes that the Swiss franc (SF) is quoted at $0.6164/SF, while the Swedish krona (SK) is quoted at $0.1981/SK. What is the SK/SF cross rate?
-
1. The ura ring is a premium product that offers unique features and is priced higher than the competition. Identify the pricing strategy the company is using. Explain this strategy and discuss why...
-
You suspect that your Toronto customer support team differs in the time to serve each customer from your Montreal team. You gathered a sample from each group, included in the Excel file. Assume that...
-
A device that both emits and receives sound waves is traveling at \(80 \mathrm{~km} / \mathrm{h}\). The emitted waves have a frequency of \(700 \mathrm{~Hz}\). If the waves are reflected off a...
-
A supersonic jet airplane flying horizontally and passing directly overhead creates a shock wave that makes an angle of \(47^{\circ}\) with the horizontal. What is the speed of the airplane?
-
As a boat travels at \(48.0 \mathrm{~km} / \mathrm{h}\) across the surface of a still lake, the waves it creates in the water have a speed of \(20.1 \mathrm{~km} / \mathrm{h}\). What is the angle of...
-
A violinist is bowing one string to produce a certain note. List three ways in which she can produce a note of higher frequency, either while playing or by preparing the violin differently before she...
-
A speedboat traveling at \(73.0 \mathrm{~km} / \mathrm{h}\) causes a shock wave that makes an angle of \(14.3^{\circ}\) with the path of the boat. At what speed are the waves moving through the water?
-
The directors of Universa limited have asked you to provide awritten explanation concerning the financial statements for theyear ended December 31, 2021. You are required to refer to therelevant ac 2...
-
What is removed during each of the three stages of wastewater treatment: primary, secondary, and tertiary? During which state would you expect items to be recovered that were accidentally flushed,...
-
One of the major measures of the quality of service provided by any organization is the speed with which it responds to customer complaints. A large family-held department store selling furniture and...
-
Golfers arrive at the starter's booth of a public golf course at a rate of 8 per hour during the Monday-to-Friday midweek period. If a golfer has just arrived, a. What is the probability that the...
-
General Electric (GE) is one of the world's largest companies; it develops, manufactures, and markets a wide range of products, including medical diagnostic imaging devices, jet engines, lighting...
-
Most countries in Europe do not have stringent laws to protect whistleblowers. True/false
-
In view of significant financial losses to investors, corporate fraud does not really affect the U.S. economy and investor confidence. True/false
-
The National Crisis Inquiry Report (2011) concluded that the financial crisis was unavoidable. True/false
Study smarter with the SolutionInn App