Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

A real estate developer will build a small office complex in Montreal.The project has a total budget of $1,300,000 including interest estimated at $15,000.The expected

A real estate developer will build a small office complex in Montreal.The project has a total budget of $1,300,000 including interest estimated at $15,000.The expected cash flows are as follows (assume each cash flow occurs at the end of the quarter):

Quarter 1:Land purchase:$200,000 Soft costs: $100,000 Hard costs: $200,000

Quarter 2:Soft costs: $100,000 Hard costs: $200,000

Quarter 3:Hard costs:$185,000

Quarter 4:Hard costs:$300,000

The lender is willing to provide a construction loan with a maximum LTC of 70% including interest.The interest rate is expected to be 5% per year throughout the development process and will be capitalized quarterly.

a) What is the construction loan balance at the end of Quarter 4?

b) If the stabilized NOI at the end of Quarter 4 is $120,000 and comparable cap rates are 8%, calculate the amount the equity investors could withdraw from the project if they secure a 5-year mortgage with an interest rate of 5%, an amortization period of 15 years, a maximum LTV of 75% and a minimum DSCR of 1.25.

Step by Step Solution

There are 3 Steps involved in it

Step: 1

blur-text-image

Get Instant Access to Expert-Tailored Solutions

See step-by-step solutions with expert insights and AI powered tools for academic success

Step: 2

blur-text-image

Step: 3

blur-text-image

Ace Your Homework with AI

Get the answers you need in no time with our AI-driven, step-by-step assistance

Get Started

Recommended Textbook for

Contemporary Financial Management

Authors: James R Mcguigan, R Charles Moyer, William J Kretlow

10th Edition

978-0324289114, 0324289111

More Books

Students also viewed these Finance questions