Question
Q3. Use the cash flow pro forma approach we have discussed in class to answer the following question (3 points). An investor is considering an
Q3. Use the cash flow pro forma approach we have discussed in class to answer the following question (3 points).
An investor is considering an apartment investment with the following assumptions:
Building information: Number of Units 30 apartment units at an average of 1500 square feet per apartment
Asking Price $500,000
Rents $450 /month/unit in year 1; expected to increase 3%/year
V & C Losses 3 apartment unit per year
Operating Expenses $50,000 in year 1; expected to increase 3 percent per year
Depreciation
Building Value / Total Value 85 percent
Useful Life 27.5 years
Financing Information:
Financing Loan-to-Value Ratio 70 percent
Interest Rate
10 percent
Maturity 30 years with monthly payments
Prepayment Penalty 5 percent of amount outstanding
Holding Period 5 years
Expected Selling Price $600,000
Selling Expenses 6 percent of the selling price
Tax Rate:
Marginal Tax Rate 28 percent
Capital Gain Tax Rate Depreciation Recapture 15 percent
Tax Rate 25 percent
a. Prepare the before-tax and after-tax cash flow statements for each of the 5 years.
b. Calculate the before-tax and after-tax IRR on this investment.
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