Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Given the following, what is the after-tax IRR? Purchase Price Mortgage Interest Rate Amortization Term Payment Period Land Cost 15.0% Improvement Cost Annual Depreciation IRS

image text in transcribed

Given the following, what is the after-tax IRR? Purchase Price Mortgage Interest Rate Amortization Term Payment Period Land Cost 15.0% Improvement Cost Annual Depreciation IRS Mid-Month Convention Tax Rate $9,000,000 $6,000,000 7.5% 20 Years Monthly $1,350,000 $7,650,000 $196,154 0.96 35.0% Capital Gains Tax Rate Total Capital Improvements Depreciation Recapture Tax Sale Price (Property Reversion) Costs of Sale Holding Period 15.0% $0 25.0% $9,360,805 0.0% 5 Years NOI Interest Depreciation Taxable income Tax Rate Taxes Year 1 $901,375 $445,436 $187,981 $267,958 Year 2 $900,681 $434,987 $196,154 $269,540 Year 3 $899,962 $423,727 $196,154 $280,081 Year 4 $943,700 $411,593 $196,154 $335,953 Year 5 $961,855 $398,517 $196,154 $367,184 NOI Debt Service PTCF Taxes ATCF O 12.22% O 16.70% O 12.51% O 12.09%

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

ISE Analysis For Financial Management

Authors: Robert C. Higgins Professor, Jennifer Koski

13th International Edition

1265042632, 9781265042639

More Books

Students also viewed these Finance questions