Anne Hathaway has just bought the Shakespeare Apartments in the growing community of Elizabethtown. The price was $600,000 or $15,000 per unit. Ms. Hathaway assumed the original mortgage. The performance of the property over the past three years has averaged:

Rent Revenue (PGI) $100,000

Less Vacancy & Collection Loss (3%) (3,000)

EGI $97,000

Less: Operating Expenses (41,560)

Net Operating Income $55,440

After analyzing the rents of the Essex House and The Raleigh properties nearby, Ms. Hathaway feels she can raise the unit rents by $10 per month; however, this will increase the vacancies to 5%. She will then be able to refinance the property and withdraw $140,126.73 of tax-free (actually tax-deferred) monies.

The mortgage she assumed on purchase was originally $540,000 at 7% annual interest payable in level monthly installments over 21 years. The mortgage was eight years old at the time of Ms. Hathaways purchase. The new mortgage would be for 25 years at 8% annual interest payable in level monthly installments.

Please answer the following questions showing all steps and mathematics on a separate sheet of paper and numbering each of your answers to relate to the question being answered. Round your answers to two (2) decimal where appropriate.

1. What are the monthly payments and annual debt service on the assumed mortgage?

2. What was the mortgage balance when Ms. Hathaway assumed it?

3. What is the market value of the assumed loan?

4. What is the loan-to-value ratio on the assumed mortgage?

5. Calculate the effective constant on the assumed mortgage?

6. What is the before tax cash flow with the assumed mortgage?

7. What was Ms. Hathaways down payment?

8. What is the net operating income after raising the rents?

9. What is the amount of the new mortgage?

10. What is the loan-to-value ratio on the new mortgage?

11. What is the before tax cash flow under the new mortgage?

12. What is the amount of Ms. Hathaways equity investment with the new mortgage?

13. What do you believe Ms. Hathaways equity yield will be (approximately) with the new mortgage?

14. If she refinances, will Ms. Hathaway enjoy positive or negative leverage?

15. Do you think Ms. Hathaway should refinance the property and, if so, why?