Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Assume the above but now with the following Underwriting information: 200 unit apartment building 1,000 per month average rent 8% vacancy 38% total operating expense

Assume the above but now with the following

Underwriting information:

200 unit apartment building

1,000 per month average rent

8% vacancy

38% total operating expense ratio

Replacement Reserves of $250 per unit per year

3% growth rate

Purchase price is $20 million

Exit cap rate is 7.5%

Sales costs are 2%

Unlevered discount rate is 8%

Assume 5 year holding period

loan information:

Loan principal of $10 million

5% interest rate

30 year term with amortization

2% loan fees

Calculate levered cash flows

Calculate net sales proceeds after debt repayment

What are net loan proceeds?

What is monthly loan payment?

What is effective annual interest rate (effective borrowing cost)?

What is your required equity investment if you buy the asset for $20 million?

What is your equity dividend rate?

What is the DSCR?

If the required return (discount rate) increases to 11%, what is your NPV? Levered IRR?

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

Corporate Finance Theory And Practice

Authors: Aswath Damodaran

2nd Edition

0471283320, 9780471283324

More Books

Students also viewed these Finance questions

Question

14. Let X be uniform over (0, 1). Find E[X|X Answered: 1 week ago

Answered: 1 week ago