You are contemplating purchasing a 33 unit apartment building located in Madison, near the capital. Your...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
You are contemplating purchasing a 33 unit apartment building located in Madison, near the capital. Your partners have asked you to put together a simple proforma that projects the net operating income for the property in year 1 of ownership. Based on market research, you know that studios rent for $1.200/unit, 1 bedrooms rent for $1.550 per unit, and 2 bedrooms rent for $1.900. Again, this is based on similar property types in the area, so you feel comfortable assuming those rents. The unit mix is as follows: 8 studios, 15 one bedrooms, and 10 two-bedroom units. The current apartment vacancy rate in the downtown Madison area is 10%, so you decide to use this as your vacancy allowance in your proforma. After doing your due diligence, you've learned that a reasonable assumption for real estate taxes is $2,100 on a dollar per unit basis. Your due diligence investigation reveals that operating expenses (excluding real estate taxes) are 27% of GPI (Gross Potential Income). Given the existing relationships that your partners have with local lenders, you are confident that you will be able to secure a $5 million dollar loan with a 4% annual interest rate and a 30 year amortization schedule. This results in annual debt service payments of $286,449. 1. Using the information in the narrative, please calculate the Gross Potential Income (GPI) of: 2. Calculate the vacancy loss described in the assumption narrative in dollars: 3. Calculate Effective Gross Income(EGI): 4. Please calculate TOTAL real estate/property taxes using the information in the narrative: 5. Please calculate the TOTAL operating expenses using the information in the narrative: 6. What is the resulting net operating income (NOI): 7. Subtract the given annual debt service (aka mortgage payment) to calculate the distributable cashflow: You are working at a real estate development firm. You have been staffed on an apartment development project - a 165-unit ground up development project on the north side of Chicago, near Wrigley Field. The building will have a total of 24,750 square feet. Your boss has tasked you with putting together the initial proforma upon construction completion and after lease-up. You conduct market research and conclude that studios will rent for $1,850 per unit, 1 bedrooms will rent for $2.225 per unit, and 2 bedrooms will rent for $2.775 per unit. The proposed development project will have 42 studios, 68 one bedrooms, and 55 two bedroom units. Given there is a modest over supply in the area, you decide to estimate vacancy to be one month per year for 50% of the units. After doing your due diligence, you've learned that a reasonable assumption for real estate taxes are $250/unit/month. You decide to estimate operating expenses on a per square foot basis. You look at 5 nearby, competitive properties, and you find the average of their operating expenses (excluding real estate taxes) to be $58 per square foot. Your development firm is putting up a lot of equity but is able to secure a construction loan for $10 million, at a 4% annual interest rate and a 30 year amortization schedule. This results in annual debt service payments of $572,898. 1. Using the information in the narrative, please calculate the Gross Potential Income (GPI) of: 2. Calculate the vacancy loss described in the assumption narrative in dollars: 3. Calculate Effective Gross Income(EGI): 4. Please calculate TOTAL real estate/property taxes using the information in the narrative: You are contemplating purchasing a 33 unit apartment building located in Madison, near the capital. Your partners have asked you to put together a simple proforma that projects the net operating income for the property in year 1 of ownership. Based on market research, you know that studios rent for $1.200/unit, 1 bedrooms rent for $1.550 per unit, and 2 bedrooms rent for $1.900. Again, this is based on similar property types in the area, so you feel comfortable assuming those rents. The unit mix is as follows: 8 studios, 15 one bedrooms, and 10 two-bedroom units. The current apartment vacancy rate in the downtown Madison area is 10%, so you decide to use this as your vacancy allowance in your proforma. After doing your due diligence, you've learned that a reasonable assumption for real estate taxes is $2,100 on a dollar per unit basis. Your due diligence investigation reveals that operating expenses (excluding real estate taxes) are 27% of GPI (Gross Potential Income). Given the existing relationships that your partners have with local lenders, you are confident that you will be able to secure a $5 million dollar loan with a 4% annual interest rate and a 30 year amortization schedule. This results in annual debt service payments of $286,449. 1. Using the information in the narrative, please calculate the Gross Potential Income (GPI) of: 2. Calculate the vacancy loss described in the assumption narrative in dollars: 3. Calculate Effective Gross Income(EGI): 4. Please calculate TOTAL real estate/property taxes using the information in the narrative: 5. Please calculate the TOTAL operating expenses using the information in the narrative: 6. What is the resulting net operating income (NOI): 7. Subtract the given annual debt service (aka mortgage payment) to calculate the distributable cashflow: You are working at a real estate development firm. You have been staffed on an apartment development project - a 165-unit ground up development project on the north side of Chicago, near Wrigley Field. The building will have a total of 24,750 square feet. Your boss has tasked you with putting together the initial proforma upon construction completion and after lease-up. You conduct market research and conclude that studios will rent for $1,850 per unit, 1 bedrooms will rent for $2.225 per unit, and 2 bedrooms will rent for $2.775 per unit. The proposed development project will have 42 studios, 68 one bedrooms, and 55 two bedroom units. Given there is a modest over supply in the area, you decide to estimate vacancy to be one month per year for 50% of the units. After doing your due diligence, you've learned that a reasonable assumption for real estate taxes are $250/unit/month. You decide to estimate operating expenses on a per square foot basis. You look at 5 nearby, competitive properties, and you find the average of their operating expenses (excluding real estate taxes) to be $58 per square foot. Your development firm is putting up a lot of equity but is able to secure a construction loan for $10 million, at a 4% annual interest rate and a 30 year amortization schedule. This results in annual debt service payments of $572,898. 1. Using the information in the narrative, please calculate the Gross Potential Income (GPI) of: 2. Calculate the vacancy loss described in the assumption narrative in dollars: 3. Calculate Effective Gross Income(EGI): 4. Please calculate TOTAL real estate/property taxes using the information in the narrative:
Expert Answer:
Answer rating: 100% (QA)
1 Gross Potential Income 331200151550101900 59500 2 Vacancy loss 5950001 5950 3 Effective Gross Inco... View the full answer
Related Book For
Posted Date:
Students also viewed these accounting questions
-
Tracey has asked you to put together a brief report for the Robyn and Allan, explaining the three (3) ways that the existing Balanced Scorecards for Foleo Fones and Foleo Accessories can be adapted...
-
Capital Company built two similar buildings. Each building took one year to build and required $45,000,000 in construction costs. Capital had limited internal financial resources, so it could fund...
-
A real estate office handles an apartment building that has 50 units. When the rent is $540 per month, all units are occupied. However, for each $30 increase in rent, one unit becomes vacant. Each...
-
Day and Night formed an accounting partnership in 2014. Capital transactions for Day and Night during 2014 are as follows: Partnership net income for the year ended December 31, 2014; is $68,400...
-
Phishing is a type of social engineering. Give two examples of phishing.
-
Multiply the expressions. (x-7)(x + 7)
-
Air is supplied to a convergent-divergent nozzle from a reservoir where the pressure is \(100 \mathrm{kPa}\). The air is then discharged through a short pipe into another reservoir where the pressure...
-
You work at a firm on Wall Street that specializes in mergers, and you are the team leader in charge of getting approval for a merger between two major beer manufacturers in the United States. While...
-
An interesting aspect is that many of those who argue for American jobs in manufacturing are the same consumers purchasing these goods. The cost of living in China and India is less than the cost of...
-
sounds coming from the north side of her three-story house. Toward the end of the second day, she examined the exterior of her house and noticed two large holes located near the roof. To inspect the...
-
State the null and alternate hypothesis. Recommend the test that will help answer theproblem. a. Researchers looked at the difference in decision speed for expert and novice (beginner)salespeople...
-
You work in a telecommunications organization and have been in negotiation with a government agency on the possibility of a supply contract for your products and services, which may include siting,...
-
One of the basic tenets of sales and marketing is the principle of product differentiation. How do companies achieve product differentiation? What is the salespersons role in product differentiation?
-
Your company sells digital advertising displays in shopping centers. Shopping center and mall advertising is especially helpful for the shops at these venues as the digital panels direct shoppers to...
-
Read the Selling in Action feature titled Pricing Professional FeesCreating a Value Proposition. What should a professional person consider when determining appropriate fees for their service and...
-
Describe the following methods used to estimate the cost of individual services: a. Cost-to-charge ratio (CCR) method b. Relative value unit (RVU) method c. Activity-based costing (ABC) method
-
The Water Rocket with length of 2 . 8 5 m , a volume of 6 . 7 7 L , weight of 1 . 5 5 kg . Before launching, the rocket is filled with water and pressurized at 6 4 0 psi ( 4 4 . 1 bar ) , the...
-
What are conversion costs? What are prime costs?
-
Outline the steps involved in obtaining a liquor license.
-
Is a restaurant that performs task and job analysis and writes job descriptions and specifications likely to be more successful than one that does not? Why?
-
Some restaurant owners question the necessity of developing marketing plans. What is your response?
-
FIFO and average cost flow methods periodic and perpetual inventory systems Non-GST version Clean Air Ltd sells air purifiers. The table below summarises the inventory movements for the most popular...
-
Personal Tech Ltd records its inventory of fitness watches using the FIFO cost allocation for perpetual inventory. The following information summarises the inventory movements for their most popular...
-
Audio Attitude Ltd uses the perpetual inventory system to maintain its inventory records of Play it car stereos. The computerised accounting system identified the closing inventory value was \($245\)...
Study smarter with the SolutionInn App