You are considering the purchase of an apartment complex. The following assumptions are
• The purchase price is $1 million.
• Potential gross income (PGI) for the first year of operations is projected to be $171,000.
• PGI is expected to increase 4 percent per year.
• No vacancies are expected.
• Operating expenses are estimated at 35 percent of effective gross income.
• The market value of the investment is expected to increase 4 percent per year.
• Selling expenses will be 4 percent.
• The holding period is four years.
• The appropriate rate of return to discount projected
NOIs and the projected NSP is 12 percent.
• The after-debt required rate of return is 14 percent.
• 70 percent of the purchase price can be borrowed with a 30-year, monthly payment mortgage.
• The annual interest rate on the mortgage will be 11.5 percent.
• Financing costs will equal 2 percent of the loan amount.
• There are no prepayment penalties.
a. Calculate net operating income (NOI) for each of the four years.
b. Calculate the net selling price from the sale of the property.
c. Calculate the net present value of this investment (assuming no mortgage debt). Should you purchase? Why?
d. Calculate the internal rate of return of this investment (assuming no debt). Should you purchase? Why?
e. Calculate the monthly mortgage payment.
What is the total per year?
f. Calculate the loan balance at the end of years 1, 2, 3, and 4. (Note: the unpaid mortgage balance at any time is equal to the present value of the remaining payments, discounted at the contract [face] rate of interest).
g. Calculate the amount of principal reduction achieved during each of the four years.
h. Calculate the total interest paid during each of the four years. (Note: Remember that debt service equals principal plus interest.
i. Calculate the levered required initial equity investment.
j. Calculate the before-tax cash flow (BTCF) for each of the four years.
k. Calculate the before-tax equity reversion (BTER) from the sale of the property.
l. Calculate the levered net present value of this investment. Should you purchase? Why?
m. Calculate the levered internal rate of return of this investment (assuming no debt and no taxes). Should you purchase? Why?
n. Calculate, for the first year of operations, the: (1) overall (cap) rate of return, (2) equity dividend rate, (3) gross income multiplier, (4) debt coverage ratio.
Why Work with Us
Top Quality and Well-Researched Papers
We always make sure that writers follow all your instructions precisely. You can choose your academic level: high school, college/university or professional, and we will assign a writer who has a respective degree.
Professional and Experienced Academic Writers
We have a team of professional writers with experience in academic and business writing. Many are native speakers and able to perform any task for which you need help.
Free Unlimited Revisions
If you think we missed something, send your order for a free revision. You have 10 days to submit the order for review after you have received the final document. You can do this yourself after logging into your personal account or by contacting our support.
Prompt Delivery and 100% Money-Back-Guarantee
All papers are always delivered on time. In case we need more time to master your paper, we may contact you regarding the deadline extension. In case you cannot provide us with more time, a 100% refund is guaranteed.
Original & Confidential
We use several writing tools checks to ensure that all documents you receive are free from plagiarism. Our editors carefully review all quotations in the text. We also promise maximum confidentiality in all of our services.
24/7 Customer Support
Our support agents are available 24 hours a day 7 days a week and committed to providing you with the best customer experience. Get in touch whenever you need any assistance.
Try it now!
How it works?
Follow these simple steps to get your paper done
Place your order
Fill in the order form and provide all details of your assignment.
Proceed with the payment
Choose the payment system that suits you most.
Receive the final file
Once your paper is ready, we will email it to you.
No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.
No matter what kind of academic paper you need and how urgent you need it, you are welcome to choose your academic level and the type of your paper at an affordable price. We take care of all your paper needs and give a 24/7 customer care support system.
Admission Essays & Business Writing Help
An admission essay is an essay or other written statement by a candidate, often a potential student enrolling in a college, university, or graduate school. You can be rest assurred that through our service we will write the best admission essay for you.
Our academic writers and editors make the necessary changes to your paper so that it is polished. We also format your document by correctly quoting the sources and creating reference lists in the formats APA, Harvard, MLA, Chicago / Turabian.
If you think your paper could be improved, you can request a review. In this case, your paper will be checked by the writer or assigned to an editor. You can use this option as many times as you see fit. This is free because we want you to be completely satisfied with the service offered.