Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

please solve all the ones in blue. Thank you! begin{tabular}{l|r|r|} hline begin{tabular}{l} Property Information Property Name end{tabular} & Broadmore Apartments hline Purchase Price

please solve all the ones in blue. Thank you! image text in transcribed
image text in transcribed
image text in transcribed
image text in transcribed
\begin{tabular}{l|r|r|} \hline \begin{tabular}{l} Property Information \\ Property Name \end{tabular} & Broadmore Apartments \\ \hline Purchase Price & $19,500,000 & \\ \hline & & \\ \hline Unit Mix & & \\ \hline Unit Type & 50 & $1,950 \\ \hline 1BR/1BA & 45 & $1,995 \\ \hline 2BR/1.5BA & 30 & $2,200 \\ \hline 3BR/2BA & 125 & $253,275 \\ \hline Total & & $3,039,300 \\ \hline Annual Rent (PGI) & & \\ \hline Operating Information & & \\ \hline Monthly Other Income Per Unit & $25 & \\ \hline Annual Other Income & $31,500 & \\ \hline Annual Rent/Income Increase \% & 4.00% & \\ \hline Vacancy and Collection Loss \% & 1.00% & \\ \hline OPEX\% of EGI & 40% & \\ \hline \end{tabular} Unlevered Before Tax Cash Flow Potential Gross Income (PG) Less Vacancy and Collection Loss Other income Operating fapenses (OPDX) Net Operating income (NOI) Purchane Price Wot Procedofrohisite Fotyl Property Metrics Unlevered NDV Ontereredilit OAR atAcqubition: Unlevered Before Tax Reversion NOI Terminal OAR Anticipated Sale Price Less: Cost of Sale (4\%) \begin{tabular}{r} \hline \\ \hline 9.00% \\ \hline$0 \\ \hline \end{tabular} Net Proceeds from Sale \begin{tabular}{l|r|r|} \hline \begin{tabular}{l} Property Information \\ Property Name \end{tabular} & Broadmore Apartments \\ \hline Purchase Price & $19,500,000 & \\ \hline & & \\ \hline Unit Mix & & \\ \hline Unit Type & 50 & $1,950 \\ \hline 1BR/1BA & 45 & $1,995 \\ \hline 2BR/1.5BA & 30 & $2,200 \\ \hline 3BR/2BA & 125 & $253,275 \\ \hline Total & & $3,039,300 \\ \hline Annual Rent (PGI) & & \\ \hline Operating Information & & \\ \hline Monthly Other Income Per Unit & $25 & \\ \hline Annual Other Income & $31,500 & \\ \hline Annual Rent/Income Increase \% & 4.00% & \\ \hline Vacancy and Collection Loss \% & 1.00% & \\ \hline OPEX\% of EGI & 40% & \\ \hline \end{tabular} Unlevered Before Tax Cash Flow Potential Gross Income (PG) Less Vacancy and Collection Loss Other income Operating fapenses (OPDX) Net Operating income (NOI) Purchane Price Wot Procedofrohisite Fotyl Property Metrics Unlevered NDV Ontereredilit OAR atAcqubition: Unlevered Before Tax Reversion NOI Terminal OAR Anticipated Sale Price Less: Cost of Sale (4\%) \begin{tabular}{r} \hline \\ \hline 9.00% \\ \hline$0 \\ \hline \end{tabular} Net Proceeds from Sale

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_2

Step: 3

blur-text-image_3

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

The Budget Building Book For Nonprofits

Authors: Murray Dropkin, Jim Halpin, Bill La Touche

2nd Edition

0787996033, 978-0787996031

More Books

Students also viewed these Finance questions

Question

Are there any questions that you want to ask?

Answered: 1 week ago