PREFERRED EQUITY_BEST BOX You have been presented with the off-market opportunity to personally purchase a 40,000...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
PREFERRED EQUITY_BEST BOX You have been presented with the off-market opportunity to personally purchase a 40,000 SF, single- tenant retail store leased to Best Box, a regional leader in consumer electronics and appliances. You are a personal friend of the Best Box CEO, and she recently approached you about purchasing their flagship store. Upon selling the store, Best Box would leaseback the property from you on a 10-year lease beginning at $25psf with an annual rent step of $1.00psf for years 1-10. You've been working hard the last few years at A.CRE Development and have banked several six-figure promotes. Those earnings have been sitting in a high-yield savings account, awaiting the right opportunity. This could be a great opportunity to put those funds to work for 5-10 years at a yield substantially better than your savings account. Before making a decision, you decide to analyze the investment. You open up an Excel workbook and begin to model the cash flows. ASSUMPTIONS RSF is 40,000. Income is initially $25psf with an annual step of $1.00psf Asking cap rate is 6.25% on year 1 NOI. Disposition cap rate at the end of a 5-year hold period is 6.50% based on Year 6 Rent. The investment is financed by a 10-year loan at 70% LTV, 3.25% rate, monthly pay, and a 30- year amortization period. The loan has call protection from month 25 to month 117 in the form of yield maintenance. Assume reinvestment rates are 2.75% at the time of sale. QUESTIONS What is the asking price amount? What is the unlevered IRR? What is the levered IRR? What is the year 3 free and clear return (i.e. Return as if there is NO leverage)? What is the year 3 cash on cash return (i.e. Return after leverage on the investment)? EQUITY CONTRIBUTION You approach your cousin Vinny about contributing 75% of the required equity. Your cousin is interested subject to understanding what his equity returns would be. You offer a 4% non-cumulative preferred return and then to split all cash flow pari passu and pro rata based on ownership share. You also ask for a 1% acquisition fee based on his equity contributed, a 1% disposition fee of net sale proceeds allocated to him, and a 0.50% of an annual asset management fee based on his equity invested. What is your levered IRR, net of fees? What is your cousin's levered IRR, net of fees? PREFERRED EQUITY_BEST BOX You have been presented with the off-market opportunity to personally purchase a 40,000 SF, single- tenant retail store leased to Best Box, a regional leader in consumer electronics and appliances. You are a personal friend of the Best Box CEO, and she recently approached you about purchasing their flagship store. Upon selling the store, Best Box would leaseback the property from you on a 10-year lease beginning at $25psf with an annual rent step of $1.00psf for years 1-10. You've been working hard the last few years at A.CRE Development and have banked several six-figure promotes. Those earnings have been sitting in a high-yield savings account, awaiting the right opportunity. This could be a great opportunity to put those funds to work for 5-10 years at a yield substantially better than your savings account. Before making a decision, you decide to analyze the investment. You open up an Excel workbook and begin to model the cash flows. ASSUMPTIONS RSF is 40,000. Income is initially $25psf with an annual step of $1.00psf Asking cap rate is 6.25% on year 1 NOI. Disposition cap rate at the end of a 5-year hold period is 6.50% based on Year 6 Rent. The investment is financed by a 10-year loan at 70% LTV, 3.25% rate, monthly pay, and a 30- year amortization period. The loan has call protection from month 25 to month 117 in the form of yield maintenance. Assume reinvestment rates are 2.75% at the time of sale. QUESTIONS What is the asking price amount? What is the unlevered IRR? What is the levered IRR? What is the year 3 free and clear return (i.e. Return as if there is NO leverage)? What is the year 3 cash on cash return (i.e. Return after leverage on the investment)? EQUITY CONTRIBUTION You approach your cousin Vinny about contributing 75% of the required equity. Your cousin is interested subject to understanding what his equity returns would be. You offer a 4% non-cumulative preferred return and then to split all cash flow pari passu and pro rata based on ownership share. You also ask for a 1% acquisition fee based on his equity contributed, a 1% disposition fee of net sale proceeds allocated to him, and a 0.50% of an annual asset management fee based on his equity invested. What is your levered IRR, net of fees? What is your cousin's levered IRR, net of fees?
Expert Answer:
Answer rating: 100% (QA)
Here are the answers to the questions Assumptions RSF 40000 sf Initial Rent 25 psf Annua... View the full answer
Related Book For
Real Estate Finance and Investments
ISBN: 978-0073377339
14th edition
Authors: William Brueggeman, Jeffrey Fisher
Posted Date:
Students also viewed these finance questions
-
Should the United States implement a national sales tax (similar to a value-added tax)? Why or why not? Your response should address the difference between a regressive tax and a progressive tax and...
-
The Crazy Eddie fraud may appear smaller and gentler than the massive billion-dollar frauds exposed in recent times, such as Bernie Madoffs Ponzi scheme, frauds in the subprime mortgage market, the...
-
Planning is one of the most important management functions in any business. A front office managers first step in planning should involve determine the departments goals. Planning also includes...
-
Consider the problem of making change for n cents using the fewest number of coins. Assume that each coin's value is an integer. 2. Suppose that the available coins are in the denominations that are...
-
A florist offers three sizes of flower arrangements containing roses, daisies, and chrysanthemums. Each small arrangement contains one rose, three daisies, and three chrysanthemums. Each medium...
-
A group of student were asked if they carry credit cards the response are listed in the table Class credit card holder not credit card holder total Freshmen 11 49 60 Sophomore 6 34 40 Total 17 83 100...
-
Why are controls and reporting so important?
-
Green Corporation (a calendar year taxpayer) had a deficit in accumulated E & P of $250,000 at the beginning of the current year. Its net profit for the period January 1 through July 30 was $300,000,...
-
The equation of the tangent line is y 2 [:l . (Simplify your answer. Type your answer in slope-intercept form.) \\ '1 x
-
1. Do you think Citibanks consulting arrangement with Robert Joss was unethical? Or is it possible to justify the arrangement? 2. Do you think the roles of CEO and chairperson of the board of...
-
((x)=sin(x) and f(a), find the exact value of the following. f(-a) f(a) + ((a+2x)+f(a+4x)
-
Briefly describe the contents of the security report prepared at the conclusion of a security program. From the viewpoint of having recommendations accepted, what is the most critical aspect of the...
-
Give three attributes of a high-quality program.
-
List the major points that should be covered during an audit of security controls over the information systems function to assess the adequacy of handheld fire extinguishers.
-
Briefly discuss the responsibilities of security administrators with respect to maintenance of the supply of energy to the information systems function.
-
What controls should exist over an organization's inventory of acquired and licensed programs?
-
The predetermined overhead rate for Coronado Industries is $5, comprised of a variable overhead rate of $3 and a fixed rate of $2. The amount of budgeted overhead costs at normal capacity of $150000...
-
Using Gauss-Jordan elimination, invert this matrix ONLY 0 0 0 0 1
-
What is the difference between the equity of redemption and statutory redemption?
-
Sammies Club wants to buy a 320,000-square-foot distribution facility on the northern edge of a large midwestern city. The subject facility is presently renting for $4 per square foot. Based on...
-
If, in Problem1, there was no definite agreement for future advances between Sedgewick and the bank at the time the initial $30,000 loan was closed, would your answer be different?
-
Arnold Company has owned 100 percent of Van Rossum Company since 20x6. The income statements of these two companies for the year ended December 31, 20x7, follow. The following is additional...
-
On September 1, 20x6, A Company purchased 100 percent of the voting stock of B Company for $480,000 in cash. The separate condensed balance sheets immediately after the purchase were as follows:...
-
Dale Company experiences heavy sales in the summer and early fall, after which time it has excess cash to invest until the next spring. On November 1, 20x6, the company invested $194,000 in U.S....
Study smarter with the SolutionInn App