Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

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

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

Financial Accounting

Authors: Patricia A. Libby, Daniel Short, George Kanaan, Maureen Libby Gowing, Robert Libby

4th Canadian Edition

0070001499, 9780070001497

More Books

Students also viewed these Accounting questions

Question

Did the researcher do a confirmability audit?

Answered: 1 week ago