What is your initial investment? What is your monthly loan payment? What is your loan balance after 5 years? What is your ADS? What is your year 1 NOI? What is your Year 1 before tax cash flow from operations? What is your going in cap rate? What is the first year cash on cash return for this investment? What is the first year Debt Coverage Ratio for this loan? What is the first year Debt Yield for this loan? What is the first year Break

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question
Use the given information to solve the following
questions. 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. What is your loan amount?
What is your initial investment? What is your monthly
loan payment? What is your loan balance after 5 years?
What is your ADS? What is your year 1 NOI? What is
your Year 1 before tax cash flow from operations? What
is your going in cap rate? What is the first year cash on
cash return for this investment? What is the first year
Debt Coverage Ratio for this loan? What is the first year
Debt Yield for this loan? What is the first year Break
Even Occupancy for this loan? What is your before tax
cash flow from selling this building? What is the before
tax IRR of this investment? For a 14% equity hurdle rate,
what is the before tax NPV of this investment? If your
lender was satisfied with a 1.5 Debt Coverage Ratio (
regardless of LTV), what is the maximum loan amount
you could have obtained?
Transcribed Image Text:Use the given information to solve the following questions. 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. What is your loan amount? What is your initial investment? What is your monthly loan payment? What is your loan balance after 5 years? What is your ADS? What is your year 1 NOI? What is your Year 1 before tax cash flow from operations? What is your going in cap rate? What is the first year cash on cash return for this investment? What is the first year Debt Coverage Ratio for this loan? What is the first year Debt Yield for this loan? What is the first year Break Even Occupancy for this loan? What is your before tax cash flow from selling this building? What is the before tax IRR of this investment? For a 14% equity hurdle rate, what is the before tax NPV of this investment? If your lender was satisfied with a 1.5 Debt Coverage Ratio ( regardless of LTV), what is the maximum loan amount you could have obtained?
Expert Solution
steps

Step by step

Solved in 3 steps with 10 images

Blurred answer
Knowledge Booster
Rate Of Return
Learn more about
Need a deep-dive on the concept behind this application? Look no further. Learn more about this topic, finance and related others by exploring similar questions and additional content below.
Similar questions
  • SEE MORE QUESTIONS
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education