Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

How do I make assumptions for the exit cap and discount rate in the following question using the screenshot below? Estimate each propertys current value

How do I make assumptions for the exit cap and discount rate in the following question using the screenshot below?

"Estimate each propertys current value by calculating the present discounted value of expected future cash flows given to you in Exhibit 11 (Screenshot Below). To complete your valuation, you will need to make an exit cap and discount rate assumption."

image text in transcribedPlease include work, calculations, and reasoning. Thank you!

Pro forma Brookline Road Shopping Center Expense growth assumption 2.00% Exit cap rate assumption CapEx reserve Discount rate assumption 17% 2016 2017 $1,590,772.76 $1,607,869.37 2018 $1,625,375.14 2019 2020 2021 $1,643,300.28 $1,766,655.25 $1,785,450.79 $68,118.23 $1,643,300.28 $1,698,537.03 $1,785,450.79 $722,794.82 $737,250.72 $751,995.73 $920,505.46 $961,286.31 $1,033,455.06 $1,590,772.76 $1,607,869.37 $681,105.70 $694,727.82 $909,667.06 $913,141.55 $1,625,375.14 $708,622.37 $916,752.77 Gross rental revenue Vacancy Net rental revenue Total operating expenses Net operating income Capital costs Tenant improvements Leasing commissions Capital reserves Total capital costs Operating cash flow $154,643.40 $154,643.40 $755,023.66 $155,234.06 $155,234.06 $757,907.49 $155,847.97 $155,847.97 $760,904.80 $156,485.93 $156,485.93 $764,019.53 $179,470.25 $9,500.00 $163,418.67 $352,388.92 $608,897.39 $175,687.36 $175,687.36 $857,767.70 Property sale Total property cash flow $755,023.66 $757,907.49 $760,904.80 $764,019.53 Current property valuation

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

The Future Of Audit Keeping Capital Markets Efficient

Authors: Keith Houghton, Christine Jubb, Michael Kend, Juliana Ng

1st Edition

1921666501, 978-1921666506

More Books

Students also viewed these Accounting questions