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....

60.1K

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

200 words Choose one portion of the digestive system and explain its individual function and how...

Medical Sciences
Q

How is information about different categories stored in the brain?

Psychology
Q

The picture shows 14 species of finches from the Galapagos islands that likely descended from...

Biology
Q

Let G be a connected graph with k 0 vertices of odd degree i Show...

Geometry
Q

understand O True O False Question 2 Most people are usually aware of the full...

Geometry
Q

Which is the best definition of an equilateral triangle?A. A triangle in which no two...

Basic Math
Q

Identify the option below that represents dependent events Select the correct answer below O rolling...

Statistics
Q

3 53 Lactose intolerance Lactose intolerance causes diffi culty digesting dairy products that contain lactose...

Statistics
Q

Question 4 of 21 ert nor U to make the statement true 10 16 10...

Algebra
Q

A manufacturing company applies factory overhead based on direct labor hours. At the beginning of...

Accounting
Q

Larry Matt completed these transactions during December of the current year; Prepare the Journal Entries

Accounting
Q

Logistics Solutions provides order fulfillment services for dot.com merchants. The company maintains warehouses that stock...

Accounting