Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. use the following property data: property consists

Use the following property data: Property consists of 6 Office suites Contract rents: 1 @...

70.2K

Verified Solution

Question

Accounting

Use the following property data:

Property consists of 6 Office suites

Contract rents: 1 @ $1,750 per month, 3 @ $2,600 per month, and 2 @ $1,800 per month

Annual market rent increase: 5%

Vacancy and collection losses: 9.5% per year (of PGI)

Operating expenses: 25% of EGI

Capital expenditures: 20% of EGI

Expected holding period: 5 years

Going-out Cap. Rate: 9.4%

Selling expenses: 3.8% of sale price

Market discount rate: 9.5%

Comparable First-year NOI Sale Price

A $75,000 $930,000 B $105,000 $1,360,000 C $130,000 $1,050,000 D $76,000 $800,000 E $88,000 $1,150,00

1. Calculate NOI (2 pts) Show all work.

2. Calculate Overall Capitalization Rate (3 pts) Show all work.

3. Calculate Estimated Market Value (1 pts) Show all work.

4. Calculate Five Year Pro Forma NOI (4 pts) Show all work.

5. Estimate Future Sale Proceeds (1 pts) Show all work.

6. Calculate Net Sale Proceeds (1 pts) Show all work.

7. Calculate Present Value of Future Cash Flows (3 pts) Show all work.

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

f x 4x12x 5 a Express fin standard form f x b Find the vertex...

Geometry
Q

At the beginning of the current period, Rose Corp. had balancesin Accounts Receivable of...

Accounting
Q

Type a 500-600 word response to this topic below: The B cell response is largely associated with...

Medical Sciences
Q

What factors contributed to the rise of fundamentalism in the United States during the 1920’s? In what...

Civil Engineering
Q

Can we track a common pattern with clear stages during the sexual response? Compare the EPOR...

Psychology
Q

  Q1/ Why should you never set an electrified rod (welding unit on and rod is...

Mechanical Engineering
Q

4. For a signal x(n)=sin(2*pi*n/3) defined for n=0to7, evaluate the Fast Fourier Transform using signal flow graph. (Use...

Electrical Engineering
Q

Solve for Theta and find value of Theta 1, theta 2, theta 3, theta 4.12.5...

Basic Math
Q

Dominic invested $8,600 in an account paying an interest rate of 2.2% compounded daily. Assuming...

Algebra
Q

A fair coin is tossed three times in succession The set of equally likely outcomes...

Algebra
Q

[The following information applies to the questions displayed below.] Data for Hermann Corporation...

Accounting
Q

1. The companys marketing team estimates that sales volume could be increased to 5,000 units...

Finance