Need answers to (A) & (D)

a) The condo price remains unchanged (for 2, 5, and 10 years)

d) The condo price increases annually by an annual rate of 5% over the next ten years

In May 2013, Rebecca Young completed her MBA and moved to Toronto for a new job in investment banking. There, she rented a spacious, two-bedroom condominium for $3,000 per month, which included parking but not utilities or cable television. In July 2014, the virtually identical unit next door became available for sale with an asking price of $620,000, and Young believed she could purchase it for $600,000. She realized she was facing the classic buy-versus-rent decision. It was time for her to apply some of the analytical tools she had acquired in business school including time value of money" concepts to her personal life. While Young really liked the condominium unit she was renting, as well as the condominium building itself, she felt that it would be inadequate for her long-term needs, as she planned to move to a house or even to a larger penthouse condominium within five to 10 years even sooner if her job continued to work out well. Friends and family had given Young a variety of mixed opinions concerning the buy-versus-rent debate, ranging from you're throwing your money away on rent to it's better to keep things as cheap and flexible as possible until you are ready to settle in for good. She realized that both sides presented good arguments, but she wanted to analyze the buy-versus-rent decision from a quantitative point of view in order to provide some context for the qualitative considerations that would ultimately be a major part of her decision. FINANCIAL DETAILS If Young purchased the new condominium, she would pay monthly condo fees of $1,055 per month, plus property taxes of $300 per month on the unit. Unlike when renting, she would also be responsible for repairs and general maintenance, which she estimated would average $600 per year. If she decided to purchase the new unit, Young intended to provide a cash down payment of 20 per cent of the purchase price. There was also a local deed-transfer tax of approximately 1.5 per cent of the purchase price, and a provincial deed-transfer tax of 1.5 per cent, both due on the purchase date. (For simplicity, Young planned to initially ignore any other tax considerations throughout her analysis.) Other closing fees were estimated to be around $2,000. In order to finance the remaining 80 per cent of the purchase price, Young contacted several lenders and found that she would be able to obtain a mortgage at a 4 per cent quoted annual rate that would be locked in for a 10-year term and that she would amortize the mortgage over 25 years, with monthly payments. The money that Young was planning to use for her down payment and closing costs was presently invested and was earning the same effective monthly rate of return as she would be paying on her mortgage. Young assumed that if she were to sell the condominium - say, in the next two to 10 years she would pay 5 per cent of the selling price to realtor fees plus $2,000 in other closing fees. SCENARIO ANALYSIS In order to complete a financial analysis of the buy-versus-rent decision, Young realized that her first task would be to determine the required monthly mortgage payments. Next, she wanted to determine the opportunity cost (on a monthly basis) of using the lump-sum required funds for the condominium purchase rather than leaving those funds invested and earning the effective monthly rate, assumed to be equivalent to the mortgage rate. She would then be able to determine additional monthly payments required to buy the condominium compared to renting, including the opportunity cost. Young wanted to consider what might happen if she chose to sell the condominium at a future date. She was confident that any re-sell would not happen for at least two years, but it could certainly happen in five or 10 years' time. She needed to model the amount of the outstanding principal at various points in the future two, five or 10 years from now. She then wanted to determine the net future gain or loss after two, five and 10 years under the following scenarios, which she had determined were possible after some due diligence regarding future real-estate prices in the Toronto condo market: (a) The condo price remains unchanged; (b) The condo price drops 10 per cent over the next two years, then increases back to its purchase price by the end of five years, then increases by a total of 10 per cent from the original purchase price by the end of 10 years; (c) The condo price increases annually by the annual rate of inflation of 2 per cent per year over the next 10 years, and (d) The condo price increases annually by an annual rate of 5 per cent per year over the next 10 years. Purchase Price $ 600,000.00 Down Payment 20.00% Loan Required $ 480,000.00 Local Deed Transfer Tax 1.50% Annual Rate 4.00% Provincial Deed Transfer Tax 1.50% Effective Rate 4.04% Closing Costs $ 2,000.00 Nominal Rate 3.97% Monthly Rate 0.33% # of Periods 300 (A) Monthly Payment = ($2,524.90) Opportunity Costs Down Payment Local Deed Transfer Tax Provincial Deed Transfer Tax Closing Costs Amount of Investment $ 120,000.00 $ 9,000.00 $ 9,000.00 $ 2,000.00 $ 140,000.00 (B) Monthly Interest (Opp. Cost) = $ 462.82 Buy Rent Buy-Rent Intial Cost Monthly Comparison $23,929.90 $3,929.90 $ 3,000.00 $ 3,000.00 $20,929.90 $929.90 We advise rent overbuy because to recover the cost of purchasing the condo, the property value would have to appreciate astronomicaly. In May 2013, Rebecca Young completed her MBA and moved to Toronto for a new job in investment banking. There, she rented a spacious, two-bedroom condominium for $3,000 per month, which included parking but not utilities or cable television. In July 2014, the virtually identical unit next door became available for sale with an asking price of $620,000, and Young believed she could purchase it for $600,000. She realized she was facing the classic buy-versus-rent decision. It was time for her to apply some of the analytical tools she had acquired in business school including time value of money" concepts to her personal life. While Young really liked the condominium unit she was renting, as well as the condominium building itself, she felt that it would be inadequate for her long-term needs, as she planned to move to a house or even to a larger penthouse condominium within five to 10 years even sooner if her job continued to work out well. Friends and family had given Young a variety of mixed opinions concerning the buy-versus-rent debate, ranging from you're throwing your money away on rent to it's better to keep things as cheap and flexible as possible until you are ready to settle in for good. She realized that both sides presented good arguments, but she wanted to analyze the buy-versus-rent decision from a quantitative point of view in order to provide some context for the qualitative considerations that would ultimately be a major part of her decision. FINANCIAL DETAILS If Young purchased the new condominium, she would pay monthly condo fees of $1,055 per month, plus property taxes of $300 per month on the unit. Unlike when renting, she would also be responsible for repairs and general maintenance, which she estimated would average $600 per year. If she decided to purchase the new unit, Young intended to provide a cash down payment of 20 per cent of the purchase price. There was also a local deed-transfer tax of approximately 1.5 per cent of the purchase price, and a provincial deed-transfer tax of 1.5 per cent, both due on the purchase date. (For simplicity, Young planned to initially ignore any other tax considerations throughout her analysis.) Other closing fees were estimated to be around $2,000. In order to finance the remaining 80 per cent of the purchase price, Young contacted several lenders and found that she would be able to obtain a mortgage at a 4 per cent quoted annual rate that would be locked in for a 10-year term and that she would amortize the mortgage over 25 years, with monthly payments. The money that Young was planning to use for her down payment and closing costs was presently invested and was earning the same effective monthly rate of return as she would be paying on her mortgage. Young assumed that if she were to sell the condominium - say, in the next two to 10 years she would pay 5 per cent of the selling price to realtor fees plus $2,000 in other closing fees. SCENARIO ANALYSIS In order to complete a financial analysis of the buy-versus-rent decision, Young realized that her first task would be to determine the required monthly mortgage payments. Next, she wanted to determine the opportunity cost (on a monthly basis) of using the lump-sum required funds for the condominium purchase rather than leaving those funds invested and earning the effective monthly rate, assumed to be equivalent to the mortgage rate. She would then be able to determine additional monthly payments required to buy the condominium compared to renting, including the opportunity cost. Young wanted to consider what might happen if she chose to sell the condominium at a future date. She was confident that any re-sell would not happen for at least two years, but it could certainly happen in five or 10 years' time. She needed to model the amount of the outstanding principal at various points in the future two, five or 10 years from now. She then wanted to determine the net future gain or loss after two, five and 10 years under the following scenarios, which she had determined were possible after some due diligence regarding future real-estate prices in the Toronto condo market: (a) The condo price remains unchanged; (b) The condo price drops 10 per cent over the next two years, then increases back to its purchase price by the end of five years, then increases by a total of 10 per cent from the original purchase price by the end of 10 years; (c) The condo price increases annually by the annual rate of inflation of 2 per cent per year over the next 10 years, and (d) The condo price increases annually by an annual rate of 5 per cent per year over the next 10 years. Purchase Price $ 600,000.00 Down Payment 20.00% Loan Required $ 480,000.00 Local Deed Transfer Tax 1.50% Annual Rate 4.00% Provincial Deed Transfer Tax 1.50% Effective Rate 4.04% Closing Costs $ 2,000.00 Nominal Rate 3.97% Monthly Rate 0.33% # of Periods 300 (A) Monthly Payment = ($2,524.90) Opportunity Costs Down Payment Local Deed Transfer Tax Provincial Deed Transfer Tax Closing Costs Amount of Investment $ 120,000.00 $ 9,000.00 $ 9,000.00 $ 2,000.00 $ 140,000.00 (B) Monthly Interest (Opp. Cost) = $ 462.82 Buy Rent Buy-Rent Intial Cost Monthly Comparison $23,929.90 $3,929.90 $ 3,000.00 $ 3,000.00 $20,929.90 $929.90 We advise rent overbuy because to recover the cost of purchasing the condo, the property value would have to appreciate astronomicaly