Calculate After Tax residual on sale, the Tax on Capital Gain, Tax on Recapture, NPV and IRR?
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
EFFECTIVE DATE FOR VALUATION: January 1, 2021 PURCHASE PRICE: Improvements Land LONG-TERM FINANCING Loan Value Amortization Period $7,900,000 $5,530,000 $2,370,000 60% of purchase price 20 years 5 years 4.25% Monthly, rounded up to the next higher dollar 1.2 Term Interest Rate (2) Payments Minimum DCR There are no prepayment penalties on the loan. RENTAL INCOME PER ANNUM (Base Year - 2021) Market rents increase at 2% per annum. EXPENSES (Base Year - 2021) Property Taxes CAM Costs ALLOWANCES Vacancy and Collection Allowance Structural Allowance $115,000 $125,000 Tenant Improvements Free Rent - New Tenants Free Rent - Renewing Tenants 3.7% 2.0% of effective gross income COMMISSION PAYABLE AND TENANT INDUCEMENTS Commission - New Tenants Only Commission of 5% of the base rent in Year 1, 3% per annum thereafter over the term of the lease. Responsibility of the tenants 5 months' net rent free at beginning of lease 2 months' net rent free at beginning of lease REQUIRED RATE OF RETURN (AFTER-TAX) ON EQUITY: 9.5% MARGINAL INCOME TAX RATE: 48% The investors will qualify for tax on one-half of any capital gains. CAPITAL COST ALLOWANCE: 4% (Class 1) The investors will take the maximum possible CCA. MARKET OVERALL CAPITALIZATION RATE: 7% REVERSION RATE: In consideration of current market expectations and in discussion with a number of local and institutional purchasers who would be interested in acquiring a property similar to the subject, it is appropriate to add a risk premium of 0.5% to the market overall capitalization rate in determining the reversion value for the subject property. CLOSING COSTS: A 4 % commission of gross sale price is paid on sale. EFFECTIVE DATE FOR VALUATION: January 1, 2021 PURCHASE PRICE: Improvements Land LONG-TERM FINANCING Loan Value Amortization Period $7,900,000 $5,530,000 $2,370,000 60% of purchase price 20 years 5 years 4.25% Monthly, rounded up to the next higher dollar 1.2 Term Interest Rate (2) Payments Minimum DCR There are no prepayment penalties on the loan. RENTAL INCOME PER ANNUM (Base Year - 2021) Market rents increase at 2% per annum. EXPENSES (Base Year - 2021) Property Taxes CAM Costs ALLOWANCES Vacancy and Collection Allowance Structural Allowance $115,000 $125,000 Tenant Improvements Free Rent - New Tenants Free Rent - Renewing Tenants 3.7% 2.0% of effective gross income COMMISSION PAYABLE AND TENANT INDUCEMENTS Commission - New Tenants Only Commission of 5% of the base rent in Year 1, 3% per annum thereafter over the term of the lease. Responsibility of the tenants 5 months' net rent free at beginning of lease 2 months' net rent free at beginning of lease REQUIRED RATE OF RETURN (AFTER-TAX) ON EQUITY: 9.5% MARGINAL INCOME TAX RATE: 48% The investors will qualify for tax on one-half of any capital gains. CAPITAL COST ALLOWANCE: 4% (Class 1) The investors will take the maximum possible CCA. MARKET OVERALL CAPITALIZATION RATE: 7% REVERSION RATE: In consideration of current market expectations and in discussion with a number of local and institutional purchasers who would be interested in acquiring a property similar to the subject, it is appropriate to add a risk premium of 0.5% to the market overall capitalization rate in determining the reversion value for the subject property. CLOSING COSTS: A 4 % commission of gross sale price is paid on sale.
Expert Answer:
Answer rating: 100% (QA)
Financial Analysis for Property Investment as of January 1 2021 This analysis helps us evaluate the potential profitability of the property investment Well calculate various metrics to understand its ... View the full answer
Related Book For
Income Tax Fundamentals 2013
ISBN: 9781285586618
31st Edition
Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill
Posted Date:
Students also viewed these finance questions
-
Managing Scope Changes Case Study Scope changes on a project can occur regardless of how well the project is planned or executed. Scope changes can be the result of something that was omitted during...
-
The following additional information is available for the Dr. Ivan and Irene Incisor family from Chapters 1-5. Ivan's grandfather died and left a portfolio of municipal bonds. In 2012, they pay Ivan...
-
Read the case study "Southwest Airlines," found in Part 2 of your textbook. Review the "Guide to Case Analysis" found on pp. CA1 - CA11 of your textbook. (This guide follows the last case in the...
-
Predicting Genetic disorders in Children based on their Medical information and History Hereditary diseases is becoming more of a problem as human population grows exponentially. Genetic testing...
-
A box contains N molecules. Consider two configurations: configuration A with an equal division of the molecules between the two halves of the box, and configuration B with 60.0% of, the molecules in...
-
The device serves as a compact torsion spring. It is made of A-36 steel and consists of a solid inner shaft CB which is surrounded by and attached to a tube AB using a rigid ring at B. The ring at A...
-
Costco's selling, general, and administrative expenses (SG&A expenses) remained steady between 8.7% to 8.8% of net sales during fiscal years 1994 and 2000. Then, in 2001, these expenses began to...
-
Barnett Industries, Inc. issued $600,000 of 8% bonds on January 1, 2013. The bonds pay interest semiannually on July 1 and January 1. The maturity date on these bonds is December 31, 2022. The firm...
-
The divorced spouse can continue on a group health plan for how many months? O 12 months O 24 months O 18 months O 36 months
-
You are the executive assistant to the director of sales at B-Trendz, Inc., a trendy retail store that has locations in only ten states. The company is considering branching into the online retail...
-
Find the general solution of the following differential equation. -2,4 (2) ay" 2xy' = x=?y 2.4
-
8) In the equation d = 1.58 (m/s)*t2 - 6.70 (m/s)*t + 0.75 (m), what is the acceleration of the object? What is the velocity of the object at t = 2.2 seconds? When is the velocity of the object zero?
-
1. An introduction identifying the ethical and/or legal issues related to this case (for instance, informed consent, fiduciary requirements, beneficence, patient autonomy, etc), 2. Analysis of the...
-
Explain Briefly ? why profit rates in all competitive industries tend toward the same level. What incentive does this create for entrepreneurs and how does this benefit society as a whole?
-
Consider a large interferometer that uses a lazer with the wavelength of 1 , 1 2 0 . 9 1 nm ( 1 1 2 0 . 9 1 x 1 0 - 9 m ) . What is the frequency of the photons emitted by this beam in hertz? Express...
-
In addition to the currencies, British Pound, Canadian Dollar, Chinese Renminbi, European Euro, Japanese Yen, and Mexican Peso, what other currencies, if any, and their exchange rates to the US...
-
What is the total costs that will be transferred to Finished Goods for units started and completed? Carmelita, Inc., has the following information available: Direct materials Conversion costs Costs...
-
Select the correct answer for each of the following questions. 1. On December 31, 20X3, Saxe Corporation was merged into Poe Corporation. In the business combination, Poe issued 200,000 shares of its...
-
John Williams (age 42) is a single taxpayer, and he lives at 1324 Forest Dr., Reno, NV 89501. His Social Security number is 555-94-9358. John's earnings and withholdings as the manager of a local...
-
Joan is a self-employed attorney in New York City. Joan took a trip to San Diego, CA, primarily for business, to consult with a client and take a short vacation. On the trip, Joan incurred the...
-
During the 2012 tax year, Irma incurred the following expenses: Union dues..............................................................$275 Tax return preparation...
-
Modify Table 10-1 web site for to indicate whether each control listed there is preventive, detective, or corrective in nature. 10.2Table 10-1 suggests that restricting physical access to inventory...
-
The Quality Building Supplies Company operates six wholesale outlets that sell roofing materials, electrical and plumbing supplies, lumber, and other building materials to general contractors in a...
-
The following documents are used in the revenue cycle; Customer order Sales order Sales invoice Credit memo Picking ticket Packing slip Bill of lading Monthly statement Remittance advice ...
Study smarter with the SolutionInn App