ou have purchased a building for $12,000,000. There are ongoing NNN leases that will create a constant annual PGI of 1,700,000 with a Vacancy and Collection loss of 10%. Operating Expenses will be constant at 575,000 per year, and Capital Expenditures a constant 120,000 per year. You have obtained a 5-year, 4.5% partially amortizing loan at 65%LTV with 1.5 points that has a 25-year amortization period. You expect to sell this building for a net of $14,500,000 (i.e. after selling expense are paid) five years from today. Question a) What is loan amount and intial investment Question b) What is monthly loan payment and loan balance after 5 years? Question c) What is ADS and Net Operating income year 1?
You have purchased a building for $12,000,000. There are ongoing NNN leases that will create a constant annual PGI of 1,700,000 with a Vacancy and Collection loss of 10%. Operating Expenses will be constant at 575,000 per year, and Capital Expenditures a constant 120,000 per year. You have obtained a 5-year, 4.5% partially amortizing loan at 65%LTV with 1.5 points that has a 25-year amortization period. You expect to sell this building for a net of $14,500,000 (i.e. after selling expense are paid) five years from today.
Question a) What is loan amount and intial investment
Question b) What is monthly loan payment and loan balance after 5 years?
Question c) What is ADS and Net Operating income year 1?
Trending now
This is a popular solution!
Step by step
Solved in 6 steps with 2 images
