Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

An income property has 8 rental units. Each unit has a year 1 monthly rent of $850. The annual operating expenses for the property in

 An income property has 8 rental units. Each unit has a year 1 monthly rent of $850. The annual operating expenses for the property in year 1 are as follows:

Utilities: $3,200

Insurance: $4,500

Repairs and maintenance: $5,500

Trash removal: $2,500

Water: $2,200

Reserves: $5,000

In addition, there is a 6% management fee, and an estimated vacancy rate of 4%.

The asking price for this property is $825,000, and you can obtain a 75 LTV loan with a fixed rate of 5.25% and a 25 year term. The property will be depreciated over 30 years on a straight-line basis. The appropriate marginal tax rate is 32%.

  1. Using a cap rate of 6%, calculate an estimated market price for this property.

  1. Calculate the after-tax cash flow from this property in year 1.

BONUS: Assume that rent grows at 5% in years 2 and 3. Assume that management and vacancy rates remain the same as a percentage of gross rent. Assume that all operating expense items grow at 4% in years 2 and 3. Assume that the property can be sold for $925,000 at the end of year 3. Calculate the after-tax cash flows for years 2 and 3, and the after-tax IRR for the proposed purchase.

Step by Step Solution

3.34 Rating (145 Votes )

There are 3 Steps involved in it

Step: 1

To calculate the estimated market price for the property using a cap rate of 6 use the formula Marke... 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

Income Tax Fundamentals 2013

Authors: Gerald E. Whittenburg, Martha Altus Buller, Steven L Gill

31st Edition

1111972516, 978-1285586618, 1285586611, 978-1285613109, 978-1111972516

More Books

Students also viewed these Finance questions

Question

A) B) Given cos(t)= 15 4 15 4 where T

Answered: 1 week ago

Question

Why do people confuse correlation with causation?

Answered: 1 week ago