Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. #4) a 30-year-old 200 unit apartment complex is fo

#4) A 30-year-old 200 unit apartment complex is for sale in Canton, GA for $12,000,000....

70.2K

Verified Solution

Question

Accounting

#4) A 30-year-old 200 unit apartment complex is for sale in Canton, GA for $12,000,000. Using the financials below what is the NOI, Cash Flow, Asking Cap Rate, Return on Equity, Debt Coverage Ratio, Loan to Value?

If you want at least a 10% return on your investment how much would you pay for the complex? Is this a good deal for you?

Show your work.

Basic Financial Information:

200 units (#100/2-bedroom/ 1 Bath; #70/1 Bedroom/ 1 bath; #30/ Studio)

Average Rent - $1,100/mt for 2 bedroom; $750/ mt for 1 bedroom; Studio for

$500/mt.

Taxes - $150,000/ yr.

Insurance - $30,000/ yr. General & Admin - $40,000

Amortization $9,000/ yr. Management 3% of Effective Gross

Vacancy/ Credit Loss 10% Landscape $85,000/ yr.

Maintenance $120,000/ yr. Depreciation - $60,000/ yr.

Pest Control - $10,000/ yr. Other Income - $5,000/yr.

Payroll - $250,000/ yr. Utilities - $135,000/ yr.

Capital Improvements $120,000/ yr. Advertising - $30,000/ yr.

Equity $2,400,000

Loan - $9,600,000 @ 8%, Interest only, 7 year balloon

Debt Service - $768,000/ year; $64,000/ month

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

Related to Astrophysics Explain what is the Gamow peak

Physics
Q

“Are Women Really More Talkative Than Men?” is the title of a 2007 article that appeared...

Basic Math
Q

A fluid flow is defined by u = (0.4x2 + 2t) m/s and v =...

Advance Math
Q

Two mirrors mounted vertically are made to move towards each other with a speed v...

Physics
Q

Given the boolean function F ABCD A B CD ABC D AB C D A...

Basic Math
Q

Transversal CD cuts parallel lines PO and RS at points X and Y respectively. The...

Basic Math
Q

Find five positive integers with a mode of 6, a median of 9 and a...

Basic Math
Q

Factor the polynomials completely If they cannot be factored write prime 8 16 m 9...

Algebra
Q

Unit 2 Lesson 2 Cumulative Practice Problems 3 1 Select all polynomial expressions that are...

Algebra
Q

Wildlife Co. reported net income of $12.30 million, interest expense of $0.66 million and is...

Accounting
Q

Using Starbucks 10-k answer the following: What unusual or infrequently occurring item is included on...

Accounting
Q

Ironworks Industries has 12,000 shares of treasury stock which it purchased for $65/share. It later...

Accounting