Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

Problem Set #2 1.Assume that you are an investment analyst preparing an analysis of an investment opportunity for a client.Your client is considering the acquisition

image text in transcribed

Problem Set #2

1.Assume that you are an investment analyst preparing an analysis of an investment opportunity for a client.Your client is considering the acquisition of an apartment complex from a developer at the point in time when the apartments are ready for first occupancy.Your have developed the following information.

1) Number of units = 36

2) First year market rent per unit= $450 per month

3) Rent is projected to increase by 8% each year

4) Annual vacancy rate= 3% of PGI

5) Annual collection loss = 2% of PGI

6) Annual operating expense = 35% of EGI

7) Miscellaneous yearly income (parking and washers/dryers) = $800

8) Monthly miscellaneous income is expected to remain constant

9) Purchase price = $2,000,000

10) Estimated value of land = $500,000

11) Anticipated mortgage terms:a)Loan to value ratio = .80b)Interest rate = 6%c)Years to maturity = 25

d)Points charged = 3e)Prepayment penalty = 2% of outstanding balancef)Level payment, fully amortizedg)Fixed interest rate, annual payments

12) Anticipated holding period = 4 years

13) Proportion by which property is expected to appreciate during the holding period -- 5% a year

14) Estimated selling expenses as proportion of future sales price = 5%

15) Marginal income tax rate for the client = 28%

16) It is assumed that the property is put into service on January 1st and sold on December 31st

17) Assume the client is "active" in the property management

18) It is assumed that the client has an adjusted gross income of $95,000 and has no other passive income not offset by other passive losses (for each year of the anticipated holding period)

19) Client's minimum required after tax rate of return on equity= 11%

Calculate:

a. Thebefore-tax and after-tax cash flows for each year of the holding period and the before-tax and after-tax equity reversion. b. For the first year of operation the: (1) Overall (cap) rate of return (2) Equity dividend rate (3) Gross income multiplier (4) Debt coverage ratio

c. The after-tax net present value and the after-tax internal rate of return.

d. Is this an investment that should be considered?Explain.

2) Suppose you have developed the following information for a potential investment: current market value is $1,200,000; anticipated loan to value ratio is .80 with 2 points; and predicated cash flows of ATCF1 = $38,560, ATCF2 = $41,780, ATCF3 = $37,210, ATCF4 = $39,127, and ATER4= $191,730. Further, assume the investor's minimum required after-tax rate of return on equity is 12%.

a. What is the internal rate of return on this potential investment?

b. What is the profitability index on this investment?

image text in transcribed

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

Analysis for Financial Management

Authors: Robert c. Higgins

8th edition

73041807, 73041803, 978-0073041803

More Books

Students also viewed these Finance questions

Question

Today unions represent a smaller percentage of the wOO

Answered: 1 week ago