TABLE A Cash Flow Projection Year: One Two Potential Gross Income Three Page 3 of...
90.2K
Verified Solution
Link Copied!
Question
Finance
TABLE A Cash Flow Projection Year: One Two Potential Gross Income Three Page 3 of 14 KPGI) Vacancy/Collect Losses (VCL) Effective Gross Income EGI) Operating Exp./CapEx. Net Operating Income NOI) -Annual Debt Service Before Tax Cash Flow (BTCF) Before Tax Equity Reversion Total CashFlow year (t-1,2,3) X PVF Pres. Value (CF) Equity Dividend Rate Debt Coverage Ratio Debt Yield Ratio n.a. -Not Applicable ** From table B below na PROJECT DATA Rent: $800 per unit/month; rises at 4% per year; Vacancy=10%/yr Purchase Price: $84,000 : Land Value = 25% of Property value Financing: LTV=80%, Interest=6%, 15 years, monthly payments Holding period: 3 years (January 2009 through Dec. 2011) Selling price (End of yr.3)=$125000; selling expense : 3% Investor's req. retum- 16%; Operating Expenses -50% of PGI
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: Zin AI - Your personal assistant for all your inquiries!
