Question
Q7.What is the NOI for Year 1? Your company is considering making an investment in an apartment building. You will not use any debt (i.e.
Q7.What is the NOI for Year 1?
Your company is considering making an investment in an apartment building. You will not use any debt (i.e. a mortgage) to buy the building (i.e. it will be all equity). The Purchase Price is $16,000,000 and Current Assessed Value is $15,750,000. The building has 40 two-bed room apartments and 25 three-bed room apartments. You assume that the monthly rent for two-bed room units is $2,000 and the rent for three-bed room units is $2,750. The building has 75 parking spaces. The charge for each of them is $125 per month. You plan to hold the building for 4 years. The projected information about the investment is as follows. Please construct the pro forma statement (round to dollars): Annual inflation of rents and parking charge Vacancy and collection loss as of PGI Parking Vacancy Allowance Land value as % of the total value Annual growth of assessed value in each of Years 2-5 6.0% Property tax mill rate Other Operating Expenses (% of EGI) Planned holding period Terminal cap rate (applied to 5th year's NOI) Selling cost as a % of Gross Sales Price # of Years for calculating Depreciation 3.5% 5.0% 20 35% 4 years 4.50% 2.0% 27.5
Step by Step Solution
There are 3 Steps involved in it
Step: 1
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-text-image.webp)
Get Instant Access with AI-Powered Solutions
See step-by-step solutions with expert insights and AI powered tools for academic success
Step: 2
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Step: 3
![blur-text-image](https://dsd5zvtm8ll6.cloudfront.net/includes/images/document_product_info/blur-subtext-image.webp)
Ace Your Homework with AI
Get the answers you need in no time with our AI-driven, step-by-step assistance
Get Started