Problem 11-3 You are an employee of University Consultants, Limited, and have been given the following assignment. You are to present an investment analysis of a small retail income-producing property for sale to a potential investor. The asking price for the property is $1,250,000; rents are estimated at $160,000 during the first year and are expected to grow at 2.5 percent per year thereafter. Vacancies and collection losses are expected to be 10 percent of rents. Operating expenses will be 35 percent of effective gross income. A fully amortizing 70 percent loan can be obtained at 8 percent interest for 30 years (total annual payments will be monthly payments × 12). The property is expected to appreciate in value at 3 percent per year and is expected to be owned for five years and then sold. The investor tells you she would also like to know how tax considerations affect your investment analysis. You determine that the building represents 85 percent of value and would be depreciated over 39 years (use 1/39 per year, except year 1 depreciation is also multiplied by 11.5/12 to adjust for the mid month convention). The potential investor indicates that she is in the 37 percent tax bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any passive activity loss limitations. Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be taxed at 25 percent. Because the investor works over 750 hours per year in real estate related activities, she is able to avoid the NIIT 3.8 percent surcharge. Required: a. What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? b. What is the effective tax rate and before-tax equivalent yield? d. Recalculate the ATIRR in part (a) under the assumption that the investor cannot deduct any of the passive losses (they all become suspended) until the property is sold after five years. Complete this question by entering your answers in the tabs below. Required A Required B Required D What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? Note: Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places. ATIRR on equity % < Required A Required B >

FINANCIAL ACCOUNTING
10th Edition
ISBN:9781259964947
Author:Libby
Publisher:Libby
Chapter1: Financial Statements And Business Decisions
Section: Chapter Questions
Problem 1Q
icon
Related questions
Question
Problem 11-3
You are an employee of University Consultants, Limited, and have been given the following assignment. You are to present an
investment analysis of a small retail income-producing property for sale to a potential investor. The asking price for the property is
$1,250,000; rents are estimated at $160,000 during the first year and are expected to grow at 2.5 percent per year thereafter.
Vacancies and collection losses are expected to be 10 percent of rents. Operating expenses will be 35 percent of effective gross
income. A fully amortizing 70 percent loan can be obtained at 8 percent interest for 30 years (total annual payments will be monthly
payments × 12). The property is expected to appreciate in value at 3 percent per year and is expected to be owned for five years and
then sold. The investor tells you she would also like to know how tax considerations affect your investment analysis. You determine
that the building represents 85 percent of value and would be depreciated over 39 years (use 1/39 per year, except year 1 depreciation
is also multiplied by 11.5/12 to adjust for the mid month convention). The potential investor indicates that she is in the 37 percent tax
bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any
passive activity loss limitations. Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be
taxed at 25 percent. Because the investor works over 750 hours per year in real estate related activities, she is able to avoid the NIIT
3.8 percent surcharge.
Required:
a. What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)?
b. What is the effective tax rate and before-tax equivalent yield?
d. Recalculate the ATIRR in part (a) under the assumption that the investor cannot deduct any of the passive losses (they all become
suspended) until the property is sold after five years.
Complete this question by entering your answers in the tabs below.
Required A Required B
Required D
What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)?
Note: Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.
ATIRR on equity
%
< Required A
Required B >
Transcribed Image Text:Problem 11-3 You are an employee of University Consultants, Limited, and have been given the following assignment. You are to present an investment analysis of a small retail income-producing property for sale to a potential investor. The asking price for the property is $1,250,000; rents are estimated at $160,000 during the first year and are expected to grow at 2.5 percent per year thereafter. Vacancies and collection losses are expected to be 10 percent of rents. Operating expenses will be 35 percent of effective gross income. A fully amortizing 70 percent loan can be obtained at 8 percent interest for 30 years (total annual payments will be monthly payments × 12). The property is expected to appreciate in value at 3 percent per year and is expected to be owned for five years and then sold. The investor tells you she would also like to know how tax considerations affect your investment analysis. You determine that the building represents 85 percent of value and would be depreciated over 39 years (use 1/39 per year, except year 1 depreciation is also multiplied by 11.5/12 to adjust for the mid month convention). The potential investor indicates that she is in the 37 percent tax bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any passive activity loss limitations. Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be taxed at 25 percent. Because the investor works over 750 hours per year in real estate related activities, she is able to avoid the NIIT 3.8 percent surcharge. Required: a. What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? b. What is the effective tax rate and before-tax equivalent yield? d. Recalculate the ATIRR in part (a) under the assumption that the investor cannot deduct any of the passive losses (they all become suspended) until the property is sold after five years. Complete this question by entering your answers in the tabs below. Required A Required B Required D What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? Note: Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places. ATIRR on equity % < Required A Required B >
Expert Solution
steps

Step by step

Solved in 2 steps with 2 images

Blurred answer
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
FINANCIAL ACCOUNTING
FINANCIAL ACCOUNTING
Accounting
ISBN:
9781259964947
Author:
Libby
Publisher:
MCG
Accounting
Accounting
Accounting
ISBN:
9781337272094
Author:
WARREN, Carl S., Reeve, James M., Duchac, Jonathan E.
Publisher:
Cengage Learning,
Accounting Information Systems
Accounting Information Systems
Accounting
ISBN:
9781337619202
Author:
Hall, James A.
Publisher:
Cengage Learning,
Horngren's Cost Accounting: A Managerial Emphasis…
Horngren's Cost Accounting: A Managerial Emphasis…
Accounting
ISBN:
9780134475585
Author:
Srikant M. Datar, Madhav V. Rajan
Publisher:
PEARSON
Intermediate Accounting
Intermediate Accounting
Accounting
ISBN:
9781259722660
Author:
J. David Spiceland, Mark W. Nelson, Wayne M Thomas
Publisher:
McGraw-Hill Education
Financial and Managerial Accounting
Financial and Managerial Accounting
Accounting
ISBN:
9781259726705
Author:
John J Wild, Ken W. Shaw, Barbara Chiappetta Fundamental Accounting Principles
Publisher:
McGraw-Hill Education