Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

An office building has three floors of rentable space with a single tenant on each floor. The first floor has 2 0 , 6 8

An office building has three floors of rentable space with a single tenant on each floor. The first floor has 20,680 square feet of rentable space and is currently renting for $15 per square foot. Three years remain on the lease. The lease has an expense stop at $4 per square foot. The second floor has 15,680 square feet of rentable space and is leasing for $15.50 per square foot and has four years remaining on the lease. This lease has an expense stop at $4.50 per square foot. The third floor has 15,680 square feet of leasable space and a lease just signed for the next five years at a rental rate of $17 per square foot, which is the current market rate. The expense stop is at $5 per square foot, which is what expenses per square foot are estimated to be during the next year (excluding management). Management expenses are expected to be 5 percent of effective gross income and are not included in the expense stop. Each lease also has a CPI adjustment that provides for the base rent to increase at half the increase in the CPI. The CPI is projected to increase 3 percent per year. Estimated operating expenses for the next year include the following: [See table in screenshot]
All expenses are projected to increase 3 percent per year. The market rental rate at which leases are expected to be renewed is also projected to increase 3 percent per year. When a lease is renewed, it will have an expense stop equal to operating expenses per square foot during the first year of the lease. To account for any time that may be necessary to find new tenants after current leases expire and new leases are made, vacancy is estimated to be 10 percent of PGI for the last two years (years 4 and 5).Required:
a. Calculate the effective gross income (EGI) for the next five years.
b. Calculate the expense reimbursements for the next five years.
c. Calculate the net operating income (NOI) for the next five years.
d. How much does the NOI increase (average compound rate) over the five years?
e. Assuming the property is purchased for $5 million, what is the overall capitalization rate (going-in rate)? Give as percentage. Complete this question by entering your answers in the tabs below.
image text in transcribed

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

The Changing Geography Of Banking And Finance

Authors: Pietro Alessandrini ,Michele Fratianni ,Alberto Zazzaro

1st Edition

1441947205, 978-1441947208

More Books

Students also viewed these Finance questions

Question

=+ Interviews with key people. Which people?

Answered: 1 week ago

Question

=+ Judgmental assessment: personal experience or outside experts?

Answered: 1 week ago

Question

=+ On what criteria should the program be judged? 9

Answered: 1 week ago