Question
Acquisition Cost: $5MM Project Development Cost: $22.2MM Project Duration: 44 Months Bank @ 100% of Acquisition (I/Y = 8.25%) 25 Years Bank @ 30% of
Acquisition Cost: $5MM
Project Development Cost: $22.2MM
Project Duration: 44 Months Bank @ 100% of Acquisition (I/Y = 8.25%) 25 Years
Bank @ 30% of Development Costs for 90% of the project duration
Mezz @ 40% of Development Costs (I/Y = 14.25%) for 60% of the project duration
Preferred Equity @ 20% of Development Costs (I/Y = 19.25%) for 40% of the project duration
Common Equity @ The rest of Development Costs (I/Y = 23.0%) for 15% of the project duration
Exit Strategy: Build and Hold. Refinance terms: 100% of Total Project Cost @9.25% for 25 years.
Find: Amount borrowed from each lender/partner.
Capitalized Interest for each loan/investment
Total Project Cost (including Capitalized Interest)
Monthly Debt Service after completion/Refinance
Bonus Points: Find Effective Interest, NOI assuming 6% Cap Rate.
SHOW ALL WORK DONE BY HAND AND ANY INPUTS BY FINANCIAL CALCUALTOR DO NOT USE EXCEL OR ANY FORMULAS WITHOUT SHOWING WORK COMPLETE ALL QUESTIONS AND PUT THEM IN THEIR OWN TAB PLEASE. DO NOT ASSUME ANY OF THE NUMBERS WILL BE REMEMBERED FROM A PREVIOUS ANSWER.
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started