The property is located at the intersection of two heavily traveled major arteries. It is a...
Fantastic news! We've Found the answer you've been seeking!
Question:
Transcribed Image Text:
The property is located at the intersection of two heavily traveled major arteries. It is a new, glass-walled, five-story office building containing 50,000 total square feet-40,000 of which is rentable space. The other 10,000 square feet include the entry lobby, hallways, elevator shafts, bathrooms, storage space, and utility rooms. A paved parking area surrounds the building. The rents vary from floor to floor but average $10 per square foot of rentable area per year. Operating expenses are 35% of the gross rents, including vacancy and reserves. The total cost of the project is $2.5 million, and the investors can secure a first mortgage for $1.75 million (70% of value) payable at 10% interest only for 15 years. This requires a $750,000 cash investment. Depreciation is established at an annual straight rate of 2.564% (39 years straight-line), which is applied to a book basis beginning at $2 million. The land is booked at $500,000. All leases are established for five years, at which time, the property will be sold. The following tabulation shows a profit analysis of this project, including its sale. All rents and operating expenses are kept constant for the five-year analysis 1. How much principal is paid on the property loan each year? 2. Where does the money come from to pay the balance of the building loan back at sale time if the profit is only $642,940 after taxes are paid? The property is located at the intersection of two heavily traveled major arteries. It is a new, glass-walled, five-story office building containing 50,000 total square feet-40,000 of which is rentable space. The other 10,000 square feet include the entry lobby, hallways, elevator shafts, bathrooms, storage space, and utility rooms. A paved parking area surrounds the building. The rents vary from floor to floor but average $10 per square foot of rentable area per year. Operating expenses are 35% of the gross rents, including vacancy and reserves. The total cost of the project is $2.5 million, and the investors can secure a first mortgage for $1.75 million (70% of value) payable at 10% interest only for 15 years. This requires a $750,000 cash investment. Depreciation is established at an annual straight rate of 2.564% (39 years straight-line), which is applied to a book basis beginning at $2 million. The land is booked at $500,000. All leases are established for five years, at which time, the property will be sold. The following tabulation shows a profit analysis of this project, including its sale. All rents and operating expenses are kept constant for the five-year analysis 1. How much principal is paid on the property loan each year? 2. Where does the money come from to pay the balance of the building loan back at sale time if the profit is only $642,940 after taxes are paid?
Expert 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
-
A warehouse operator has 24,000square feet of floor space in which to store two products. Each unit of product I requires 20 square feet of floor space and costs $12 per day to store. Each unit of...
-
Two heavily industrial areas are located 10 miles apart, as shown in the figure. if the concentration of particulate matter (in parts per million) decreases as the reciprocal of the square of the...
-
An elevator containing p passengers is at the ground floor of a building with n floors. On its way to the top of the building, the elevator will stop if a passenger needs to get off. Passengers get...
-
Top executive officers of Preston Company, a merchandising firm, are preparing the next years budget. The controller has provided everyone with the current years projected income statement. Current...
-
Describe the process followed when estimating uncollectible accounts under the percentage (aging) of receivables method.
-
The figure shows some light rays reflected from a small defect in the glass toward the surface of the glass. (a) If c = 40.00, what is the index of refraction of the glass? (b) Is there any point...
-
Use the figure shown to find the weight of the given spanning tree. 13 3 S 1 2 4 6 t V 14 15 2 11 8 5 W 9 x y 10
-
(a) Is Justins enthusiasm over the idea of a debt-consolidation loan justified? Why or why not? (b) Why can the bank offer such a good deal to Justin? (c) What compromise would Justin make to remit...
-
1.Suppose you invest $7,000 in Stock A and $3,000 in Stock B.The variance of Stock A is 50 percent, the variance of Stock B is also 50 percent, and the covariance between the two stocks is 0...
-
Which series has the highest beta. BraveNewCoin Liquid Index for Bitcoin 1D BNC Trading Brave Ne Yellow Green Blue Orange
-
1 The sand is mixed with lime mortar to- reduce setting time O improve strength O prevent shrinkage and cracking O (b and a) 2 Pig iron is a product of- Bessemer converter open hearth furnace O blast...
-
Coffer Company is analyzing two potential investments. Cost of machine Net cash flow: Year 1 Year 2 Year 3 Year 4 Project X $ 77,470 Project Y $ 60,000 30,500 2,500 30,500 27,500 30,500 27,500 0...
-
Will Smith earns a salary of $ 3 , 4 0 0 per month during 2 0 2 1 . Employment Insurance taxes ( El ) are 1 . 4 5 % of the first $ 4 0 , 8 0 0 in earnings. The Canada Pension Plan ( CPP ) rate is 5 ....
-
discuss the principles of quantitative genetics and the methods used to estimate heritability, genetic correlations, and other parameters underlying the genetic architecture of complex traits?
-
What is Cognitive Psychology and explain the benefits of it?? Also, who is one of the most influential people in cognitive psychology? The simplicity of this video in explaining cognitive psychology...
-
The speed limit for vehicles on a road is 100 Km/hr. A drop of 20% in the pitch of a car horn is detected by a policeman when the car passes him. Does the car driver crosses the speed limit....
-
How does the role of the appellate court differ from the trial court
-
Hardin Services Co. experienced the following events in 2016: 1. Provided services on account. 2. Collected cash for accounts receivable. 3. Attempted to collect an account and, when unsuccessful,...
-
What is meant by a unit of comparison? Why is it important?
-
You have been asked to develop a pro forma statement of cash flow for the coming year for Autumn Seasons, a 200-unit suburban garden apartment community. This community has a mix of 40 studio, 80...
-
Lee Development Co. has found a site that it believes will support 75 homesites. The company also believes that the land can be purchased for $225,000 while direct development costs will run an...
-
In a payroll system, what purpose is served by a labor time record? How is the information re- corded on labor time records used?
-
In 2006, what was the maximum amount that an employee could contribute to a 401(k) plan?
-
In accounting for labor costs, what is the distinc- tion between regular pay and overtime premium pay?
Study smarter with the SolutionInn App