# You are considering the purchase of an apartment complex. the

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.

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.

Pages (550 words)
Approximate price: -

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.

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.

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!

## Calculate the price of your order

Total price:
\$0.00

How it works?

Fill in the order form and provide all details of your assignment.

Proceed with the payment

Choose the payment system that suits you most.

Our Services

No need to work on your paper at night. Sleep tight, we will cover your back. We offer all kinds of writing services.

## Essay Writing Service

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.