Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Please build a 10-year pro forma based on the assumptions below. 1) Please build a sources and uses table and calculate unlevered and levered IRR.
Please build a 10-year pro forma based on the assumptions below. 1) Please build a sources and uses table and calculate unlevered and levered IRR. 2) Please build a sensitivity table sensitizing Unlevered IRR and Exit Years.
Purchase:
Purchase- 5% cap rate
Closing Cost- 2% of purchase price
Operations:
Revenue- $100,000
Expenses- 20% of revenue
Revenue Growth- 3%
Financing:
Loan to Value- 60%
Payment- Monthly
Amortization Years- 30
Interest- 4%
Exit:
Year- 6
Cap Rate- 5.25%
Sales Cost- 5.00%
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