How do you find and calculate the problems in Microsoft Excel?

You are considering the purchase of an apartment complex. The following assumptions are

made:

The purchase price is $1,000,000.

Potential gross income (PGI) for the first year of operations is projected to be $171,000.

PGI is expected to increase at 4 percent per year.

No vacancies are expected.

Operating expenses are estimated at 35 percent of effective gross income. Ignore capital expenditures.

The market value of the investment is expected to increase 4 percent per year.

Selling expenses will be 4 percent.

The holding period is 4 years.

The appropriate unlevered rate of return to discount projected NOIs and the projected NSP is 12 percent.

The required levered rate of return is 14 percent.

70 percent of the acquisition price can be borrowed with a 30-year, monthly payment mortgage.

The annual interest rate on the mortgage will be 8.0 percent.

Financing costs will equal 2 percent of the loan amount.

There are no prepayment penalties.

1.Calculate the internal rate of return of this investment, assuming no debt. Should you purchase? Why?

IRR= 14.22% Yes, purchase, as IRR exceeds 12%

2. Calculate the levered internal rate of return of this investment (assuming no debt and no taxes). Should you purchase? Why?

Levered IRR= 25.03%

Yes, purchase as IRR exceed 14%