Apartment BreakdownMonthly Rent

(36) Studios$750.00

(48) 1 Bedrooms1,500.00

(42) 2 Bedrooms2,200.00

(12) 3 Bedrooms2,700.00

Closing Costs:2.5% of Purchase Price

Vacancy:3% of Gross Potential Rent

Loan Constant:6.5%(Based on a 30 year amortization)

Ordinary Income Tax Rate:28%

Capital Improvements:$ 213,000

Real Estate Taxes187,000

Insurance73,000

Annual Debt Service1,337,213

Payroll and Payroll Taxes185,000

Union Benefits37,500

Utilities78,000

Repairs150,000

Supplies30,000

Legal and Accounting25,000

1.What is the Gross Potential Rent Income?

2.If the property were purchased at a 7% capitalization rate, what is the Purchase Price?

3.What is the Net Rent?

4.If the depreciable basis of the property is based on 80% of the purchase price, what is the annual depreciation?

5.What is the Vacancy Allowance?

6.What are the Operating Expenses?

7.What is the Net Operating Income?

8.What is the Net Income?

9.If the property had originally been purchased at a capitalization rate of 6% versus 7%, what would the difference in the purchase price be?

10.What are the closing costs?

11.What is the Mortgage amount?

12.How much equity is invested in the property?

13.What is the LTV?

14.What is the cash-on-cash return (after debt service) on this investment?

15.Assume the new owner believes that they could increase the Gross Potential Rent Income in the first year by 2%, at the original capitalization rate, how much increase in value would the owner realize?

16.Using the information obtained in question #15, what would the new cash-on-cash return be?

17.Beginning in year 2, based upon question #15, assuming rents increase 5% per year; expenses increase 3% per year; vacancy remains 3% of Gross Potential Rent, what would the property sell for at a capitalization rate of 6% at the end of year 4?

18.Using the information obtained in question #15 above, how much debt (at the end of year 1) could be obtained on the property assuming a debt coverage ratio of 1.3 and a loan constant of 7.5%?

19.Using the information obtained in question #17 above, if the owners decided to sell the property at the end of year 4, how much gain or loss would they realize versus their original purchase price?

20.Using the information obtained in question #17 above, what is the net income for years 2, 3 and 4?