Answered step by step
Verified Expert Solution
Question
1 Approved Answer
I received an answer from you. But Im not getting the answer. Will you please be more specific how to solve this problem?? Please Westgate
I received an answer from you. But Im not getting the answer. Will you please be more specific how to solve this problem?? Please
Westgate Shopping Center is a 400,000 square foot neighborhood strip center. An investor is considering purchasing the property on August 1, 2010, hold if for five years and expects to sell it based on a cap rate of 7.5% applied to end-of-the year 5 net operating income. Selling costs would be 3% of the sale price. He hopes to get a 12% rate of return over the life of the investment. The purchase price is $3,000,000.
Assumptions:
Inflation over the next 5 years is expected to be 2% per year
The vacancy rate for similar shopping centers is 5%
Credit loss is projected at 2%
Expenses are as follows:
Real estate taxes are $55,000 the first year increasing 2.5% / year
Insurance is $.40 per / foot increasing 3% / year
Common area maintenance is $2.25 / square foot increasing 2% / year
Management fee is 4% of effective gross income
Rent roll:
Tenant A
Square feet: 50,000 square feet
Term: July 1, 2005 June 30, 2015
Base rent: $12 / square foot
Expenses: Taxes, Insurance, Common Area Net basis
Expiry:
Base rent: $12 / square foot increasing at 3% / year
Term: 5 years
Expenses: Net basis
Tenant B
Square feet: 20,000 square feet
Term: July 1, 2008 June 30, 2011
Base rent: $15 / square foot
Percentage rent: 5% of retail sales in excess of $225 / square foot
Sales: $250 / square foot
Expenses: Taxes, Insurance, Common Area Net basis
Expiry:
Base rent: $16 / square foot increasing at 3% / year
Term: 3 years
Expenses: Net basis
Tenant C
Square feet: 120,000 square feet
Term: July 1, 1990 June 30, 2014
Base rent: $8.50 / square foot
Expenses: Taxes, Insurance, Common Area Net basis
Expiry: Vacating
Based on this information you must decide:
1.Will the investor receive the expected 12% rate of return over the life of the investment?
2.What types of risks should the investor consider?
Step by Step Solution
There are 3 Steps involved in it
Step: 1
Get Instant Access to Expert-Tailored Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
Step: 3
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started