Your company is considering the purchase of the Bluffs at West Rim, a 300 Unit, senior-oriented...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
Your company is considering the purchase of the Bluffs at West Rim, a 300 Unit, senior-oriented luxury apartment complex in Austin. There are 75 one bedroom units with 1,000 square feet per unit, 125 two bedroom units with 1,200 square feet per unit, and 100 Three bedroom units with 1,500 square feet per unit, for a total of 375,000 square feet of rentable space. Assume that you will close the purchase as of January 1, 2020. You have up to $30 million of equity to spend on this deal, and your investors require a 12% before tax return. Purchase Price: $92 million Projected operating results for the first 12 months after closing: Average Monthly Rental Rate per square foot: $2.85 Vacancy & Collection Loss rate: 3% of PGI You expect to be able to increase Monthly Rental Rates per square foot by 2.5% per year while maintaining your 3% of PGI Vacancy & Collection Loss rate. Operating Expenses per square foot, per month: $0.85 The inflation rate for Operating Expenses after the first 12 months of ownership is expected to be 3% per year. Capital Expenditure Reserves per square foot, per month: $0.09 The inflation rate for the Capital Expenditure Reserves after the first 12 months of ownership is expected to be 4% per year. Wells Fargo is willing to make you an acquisition loan on the following terms: LTV: 70% Interest Rate: 5.5% per annum Amortization: 30 years, with a 10 year balloon Origination Fee & Closing Costs: 2% of Loan Amount Assume that you will sell the property at the end of year 5 based upon year 6 estimated NOI at a 10.0% cap rate and that total selling expenses are 2% of the sales price. In calculating the estimated Sales Price for the project at the end of year 5, assume that the income and expense trends for year 5 are expected to continue on into year 6, but that the buyer of the project will NOT include a Capital Expenditure Reserve amount in calculating the estimated year 6 NOI. What is the indicated net present value of the investment? Your company is considering the purchase of the Bluffs at West Rim, a 300 Unit, senior-oriented luxury apartment complex in Austin. There are 75 one bedroom units with 1,000 square feet per unit, 125 two bedroom units with 1,200 square feet per unit, and 100 Three bedroom units with 1,500 square feet per unit, for a total of 375,000 square feet of rentable space. Assume that you will close the purchase as of January 1, 2020. You have up to $30 million of equity to spend on this deal, and your investors require a 12% before tax return. Purchase Price: $92 million Projected operating results for the first 12 months after closing: Average Monthly Rental Rate per square foot: $2.85 Vacancy & Collection Loss rate: 3% of PGI You expect to be able to increase Monthly Rental Rates per square foot by 2.5% per year while maintaining your 3% of PGI Vacancy & Collection Loss rate. Operating Expenses per square foot, per month: $0.85 The inflation rate for Operating Expenses after the first 12 months of ownership is expected to be 3% per year. Capital Expenditure Reserves per square foot, per month: $0.09 The inflation rate for the Capital Expenditure Reserves after the first 12 months of ownership is expected to be 4% per year. Wells Fargo is willing to make you an acquisition loan on the following terms: LTV: 70% Interest Rate: 5.5% per annum Amortization: 30 years, with a 10 year balloon Origination Fee & Closing Costs: 2% of Loan Amount Assume that you will sell the property at the end of year 5 based upon year 6 estimated NOI at a 10.0% cap rate and that total selling expenses are 2% of the sales price. In calculating the estimated Sales Price for the project at the end of year 5, assume that the income and expense trends for year 5 are expected to continue on into year 6, but that the buyer of the project will NOT include a Capital Expenditure Reserve amount in calculating the estimated year 6 NOI. What is the indicated net present value of the investment?
Expert Answer:
Answer rating: 100% (QA)
The Bluffs at West Rim Acquisition Analysis Based on the information provided heres an analysis of t... View the full answer
Related Book For
Accounting Information Systems
ISBN: 978-1260153156
2nd edition
Authors: Vernon Richardson, Chengyee Chang, Rod Smith
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
Study the information given below and answer the following questions: (25 Marks) 1.1 Calculate the Payback Period of both machines (answers expressed in years, months and days). (5 marks) 1.2 Which...
-
Wollongong Group Ltd, of New South Wales, Australia, acquired its factory building about 10 years ago. For several years the company has rented out a small annex attached to the rear of the building....
-
For the plane trusses with inclined supports shown in Figures P3-49 through P3-51, solve for the nodal displacements and element stresses in the bars. Let A = 2 in2, E = 30 106 psi, and L = 30 in....
-
What are the primary benefits of activity-based costing?
-
An electron that has a kinetic energy of \(7.5 \times 10^{-17} \mathrm{~J}\) moves in a circular orbit perpendicular to a uniform magnetic field of magnitude 0. 35 T. For this electron, determine...
-
Houghton Limited is trying to determine the value of its ending inventory as of February 28, 2017, the companys year-end. The following transactions occurred, and the accountant asked your help in...
-
The _ _ _ _ function enables you to retrieve separate characters in a string. A . at ( ) B . char _ at ( ) C . indexof ( ) D . value _ of ( )
-
Which series has the highest beta. BraveNewCoin Liquid Index for Bitcoin 1D BNC Trading Brave Ne Yellow Green Blue Orange
-
A fast-food chain has just developed a new process to make sure that orders at the drive-through are filled correctly. The previous process filled orders correctly 88% of the time. A sample of 100...
-
Mapping out your financial plan means forecasting your salary and then subtracting what you will need for life's essentials. A. True B. False
-
What are some of the most common mistakes that organizations make in their social media marketing efforts, and how can they avoid these pitfalls? How can organizations balance the need to engage with...
-
You have a saving account that you were told has an effective annual return of 9% and compounds daily. What is the Annual Percentage Rate you on this account?
-
Dynamism creates both opportunities and limitations. Identify the most promising opportunities facing companies in advanced markets. Then do the same for companies in developing markets. How are they...
-
In business, we can learn a lot from past mistakes of companies. Blockbuster was a very successful company in the video rental industry that did not adapt to new technology and new competitors....
-
Why is the dollar-value LIFO method useful? a. Because it overcomes the problem of LIFO liquidations. b. Because base year dollars are difficult to obtain. c. Because the traditional LIFO method is...
-
Give an example of transitory income. What effect does this income have on the marginal propensity to consume?
-
Consider the diagram in Discussion Question 4. Identify some examples of classes that would be modeled with a compostion model. Identify some examples of classes that would be modeled with an...
-
a. Draw a BPMN activity diagram that describes the Bob White Karate Studio's sales and collection process. b. Prepare a UML class diagram with classes, associations, and multiplicities. c. Using the...
-
Think about the UML class diagrams for the sales and collection process described in Chapter 5 and the purchases and payments process described in Chapter 6. If you were asked to prepare an...
-
See the option quote on IBM from the CBOE Web site on the next page showing options expiring in March and April 2022. a. Which option contract had the most trades that day? b. Which option contract...
-
Two European call options with a strike price of \($50\) are written on two different stocks. Suppose that tomorrow, the low-volatility stock will have a price of \($50\) for certain. The...
-
It is February 21, 2022, and you have decided to purchase 10 June call contracts on eBays stock with an exercise price of \($57.50.\) Because you are buying, you must pay the ask price. How much...
Study smarter with the SolutionInn App