Based on net operating income projection for the first year, estimate the mortgage loan that will be
Fantastic news! We've Found the answer you've been seeking!
Question:
Based on net operating income projection for the first year, estimate the mortgage loan that will be available if the lender requires a debt coverage ratio of not less than 1.25. Anticipated loan terms are interest at 5.4% per annum and level monthly payments to amortize the loan over 15 years. No discount points or loan origination fee is anticipated. Use a formula to round this mortgage loan estimate to the nearest $100,000. Modify the seven-year projection to include a projection of before-tax- cash flow for years 1 through 7, based on this loan.
Transcribed Image Text:
Richard Jenkins is thinking of buying an apartment complex that is offered for sale by WKG Realty, an investment brokerage firm. The listing price of $3,250,000 equals the property's market value. The following statement of income and expense is presented for the buyer's consideration: The Pierre Apartments Prior Year's Operating Results. Presented by WKG Realty 30 units, all two-bedroom apartments, $1400 per month $504,000 Washer and dryer rentals 10,000 Gross annual income $514,000 Less operating expense: Manager's salary $34,000 Maintenance staff (part time) 12,000 Landscaping and snow removal 2,500 Property taxes 14,200 62,700 Net operating Income $451,300 By checking the electric meters during an inspection tour of the property, the buyer determines the occupancy rate to be about 80%. He learns, by talking to tenants, that most have been offered inducements such as a months' free rent or special decorating allowances. A check with competing apartment houses reveals that similar apartment units rent for about $1290 per month and that vacancies average about 6%. Moreover, these other apartments have pools and other amenities that make their units worth about $20 more than those of The Pierre Apartments, which have neither. The tax assessor states that the apartments were reassessed 12 months ago and that the current taxes are $85,039. Jenkins learns that the super at the apartment complex, in addition to the $34,000 salary, gets a free apartment for her services. He also discovers other expenses: insurance will cost $7.00 per $1,000 of coverage, based on estimated replacement cost of about $1.9 million: workers' compensation ($145 per annum) must be paid to the state; utilities, incurred to light halways and other common areas, cost about $95 per month for similar properties; supplies and miscellaneous expenses typically run about 0.30% of effective gross income. Professional property management fees in the market area typically are about 6% of effective gross income. Richard Jenkins is thinking of buying an apartment complex that is offered for sale by WKG Realty, an investment brokerage firm. The listing price of $3,250,000 equals the property's market value. The following statement of income and expense is presented for the buyer's consideration: The Pierre Apartments Prior Year's Operating Results. Presented by WKG Realty 30 units, all two-bedroom apartments, $1400 per month $504,000 Washer and dryer rentals 10,000 Gross annual income $514,000 Less operating expense: Manager's salary $34,000 Maintenance staff (part time) 12,000 Landscaping and snow removal 2,500 Property taxes 14,200 62,700 Net operating Income $451,300 By checking the electric meters during an inspection tour of the property, the buyer determines the occupancy rate to be about 80%. He learns, by talking to tenants, that most have been offered inducements such as a months' free rent or special decorating allowances. A check with competing apartment houses reveals that similar apartment units rent for about $1290 per month and that vacancies average about 6%. Moreover, these other apartments have pools and other amenities that make their units worth about $20 more than those of The Pierre Apartments, which have neither. The tax assessor states that the apartments were reassessed 12 months ago and that the current taxes are $85,039. Jenkins learns that the super at the apartment complex, in addition to the $34,000 salary, gets a free apartment for her services. He also discovers other expenses: insurance will cost $7.00 per $1,000 of coverage, based on estimated replacement cost of about $1.9 million: workers' compensation ($145 per annum) must be paid to the state; utilities, incurred to light halways and other common areas, cost about $95 per month for similar properties; supplies and miscellaneous expenses typically run about 0.30% of effective gross income. Professional property management fees in the market area typically are about 6% of effective gross income.
Expert Answer:
Answer rating: 100% (QA)
Answer for part 4 only Suggest some reason why market capitalization rate might not remains constant ... View the full answer
Related Book For
Accounting concepts and applications
ISBN: 978-0538745482
11th Edition
Authors: Albrecht Stice, Stice Swain
Posted Date:
Students also viewed these accounting questions
-
Allen Benedict is thinking of buying an apartment complex that is offered for sale by the firm of Getz and Fowler. The price, $2.25 million, equals the property's market value. The following...
-
A fast-food establishment is thinking of buying a new cooking grill and refrigeration unit. The costs of these new machines are $12,500 and $9,000, respectively. The installation costs of the new...
-
A firm in Ohio is thinking of buying a plant from a regional business group located in a Southeast Asian country. The business group selling the plant has questionable labor and management practices,...
-
A gas turbine power plant operates on a simple Brayton cycle with air as the working fluid having a pressure ratio of 8. The compressor efficiency is 80% and its inlet conditions are 100 kPa and 300...
-
It is said that a random variable has the Weibull distribution with parameters a and b (a > 0 and b > 0) if X has a continuous distribution for which the p.d.f. f (x|a, b) is as follows: Show that if...
-
What are the challenges of using the incremental cost allocation method when allocating common costs and how might they be overcome?
-
Find the Internet site "The Fraud Farm." Prepare your own "Gallery of Weasels."
-
Zeller Company uses standard costing. The company has two manufacturing plants, one in Nevada and the other in Ohio. For the Nevada plant, Zeller has budgeted annual output of 4,000,000 units....
-
M4.2. The fabrication department for an automobile component plant is scheduling its work for next month. The plant produces the following four components: A1, B2, C3, and D4.Each component must go...
-
Cathy's Curls is the only hair stylist in a small town and is a profit-maximizing monopoly. It faces a demand curve for its haircuts which is given by P = 100 - 0.2 Q. The marginal cost of providing...
-
How will you use two identical glass prisms so that a narrow beam of white light incident on one prism emerges out of the second prism as white light? Draw and label the ray diagram.
-
12. Convert 20 to radian measure. 13. Convert to degree measure. 15
-
Sara is a sole proprietor who wishes to use the simplified method for business-use-of-home expenses, and she meets the requirements to do so. She has operated her business for many years. Her...
-
When going trick-or-treating, Calvin's bag got filled with sweets. In his generosity, he decides to give 6 sweets to Hobbes: a peanut-butter cup, a chocolate bar, a lollipop, a chewing gum, a candy...
-
Construct the current government bond spot curve over 30 years. Be sure to use yields stated on a semiannual bond basis. Interpolate between the yields for a four-year and six-year bond. State...
-
Problem 1 (20 pts.) Suppose a particle's position is described by 1 3t), (0 t) (t) == (1/30 (cos 31, 21, sin 3t) 3 (i) Is the above parametrization of the particle's trajectory given in terms of...
-
- DKY Inc. has issued 3 year maturity, 14 % coupon bonds to berepaid at the end of the maturity. The face valueofone bond is 1000 t, the compound market interest rate is 12 %, andthe interest perio 2...
-
Which of the companies has the lowest accounts receivable turnover in the year 20X2? a. Company A. b. Company B. c. Company C. d. CompanyD. 20X1 20X2 Credit Sales Average Receivables Balance $1.0...
-
Compute the future value (rounded to the nearest dollar) of the following investments: 1. $15,842 invested to earn interest at 6% compounded annually for 4 years. 2. $30,920 invested to earn interest...
-
Kellman Company is considering eight capital investment projects. Kellman has a minimum required internal rate of return of 13%. Screen and rank the eight capital investment projects using the...
-
Saras Stylish Suppers prepares food for wholesale to gourmet restaurants. Quality is very important to consumers of gourmet food. Following is a list of costs that Sara incurred during 2012: Wages...
-
A Mrs T Hulley is paid monthly. For part of April 19X6 she earns 860 and then goes on maternity leave, her maternity pay for April being 90. She has pay free of tax 320, whilst on the next 250 she...
-
A P Urmston is paid monthly. For June 19X6 he earns 1,500 and also receives statutory sick pay of 150. He pays 90 superannuation which is allowed as a relief against income tax and he has further...
-
The data which follows was extracted from the books of account of H Kirk, an engineer, on 31 March 19X6, his financial year end. You are required to allocate each or part of the items above to either...
Study smarter with the SolutionInn App