Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Multimodal Hub 1 is an industrial property in Pennsylvania with an in place 20 year-lease to a low credit company. The area is becoming a

image text in transcribed
Multimodal Hub 1 is an industrial property in Pennsylvania with an in place 20 year-lease to a low credit company. The area is becoming a major warehouse hub. The tenant has 10 years left on the lease term. The property has 50,000 square feet and pays $1,000,000 of rent per year. The landlord pays expenses which start at $400,000 per year. Expenses and rent both grow at 4%. A management fee is due equal to 5% of rent. You are offered a 7-year loan at 4.5%, 25-year amortization. The maximum loan amount will be determined by the lesser of 55% LTV or 1.4x DSC. You intend to sell at the end of year 7. You expect you can buy the property at a 6% cap rate and sell it at a 5% cap rate. Since it is an industrial property land accounts for 35% of the purchase price. Depreciation is over 40 years. Your capital gains taxes are 20%, recapture is 25% and income taxes are 35%. You need to make 15% on your equity after taxes. Question 7: What is the NOI at year 5? Question 8: What is the NI at year 7? Question 9: How much money will the bank lend you? Question: 10: What is the NPV at your hurdle rate? Question 11: What is the after-tax levered IRR

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

More Books

Students also viewed these Accounting questions