Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Comprehensive Pro Forma and Analysis You have been asked to analyze the potential purchase of Regency Manor, an apartment building with the following characteristics: Purchase

Comprehensive Pro Forma and Analysis

You have been asked to analyze the potential purchase of Regency Manor, an apartment building with the following characteristics:

Purchase Price: $2,000,000, of which 30% is allocated to the land and 70% to the building.

The building is a Class 1 (4% CCA) asset.

Initial loan: $1,300,000 mortgage at j= 6.5% with a 20-year amortization, 3-year term, and monthly payments, rounded up to the next higher dollar.

The investor's projections for the building for the upcoming year of operation are as follows:

Gross Potential Income $300,000 increasing at 2% per year

Vacancy Rate = 3% of Gross Potential Income

Operating Expenses $155,000 increasing at 2.5% per year

The investor has a 50% marginal tax rate and intends to sell the building at the end of the third year. The allocation to land and building is expected to remain at 30% and 70%, respectively.

The property value (land and building) is expected to increase 4% per year for each year of the three-year holding period.

A commission of 6% of the gross sale price is required at the time of sale.

Where appropriate, you may find it helpful to present your answers in table format.

  1. Construct an after-tax cash flow pro forma for the intended holding period.
  2. Calculate the after-tax equity reversion given that 50% of the capital gain is taxable and the only closing costs are the commission.
  3. Calculate the effective gross income multiplier (GIM) for Year 1. (2 pts)
  4. Calculate the operating expense ratio (OER) for Year 1. (2 pts)
  5. Calculate the after-tax internal rate of return on equity (IRR). (2 pts)
  6. Calculate the net present value (NPV) of the investment if the investor requires an after-tax return of j = 8%. (2 pts)
  7. Based on the IRR and NPV measures, should the investor buy the building? Briefly explain.

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_2

Step: 3

blur-text-image_3

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

Financial Management Of Health Care Organizations

Authors: William N. Zelman, Michael J. McCue, Noah D. Glick

3rd Edition

0470497521, 9780470497524

More Books

Students also viewed these Finance questions