Answered step by step
Verified Expert Solution
Question
1 Approved Answer
Reconstructed Operating Statement Year 0 Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Potential Gross Rent $457,200.00 $466,572.60 $476,137.34
| Reconstructed Operating Statement | Year 0 | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 | Year 6 | Year 7 | |||||||||
| Potential Gross Rent | $457,200.00 | $466,572.60 | $476,137.34 | $485,898.15 | $495,859.07 | $506,024.18 | $516,397.67 | $526,983.82 | |||||||||
| Allowance for Vacancies: Less | $27,432.00 | $27,432.00 | $27,432.00 | $27,432.00 | $27,432.00 | $27,432.00 | $27,432.00 | $27,432.00 | |||||||||
| Other Income | $34,000.00 | $34,697.00 | $35,408.29 | $36,134.16 | $36,874.91 | $37,630.84 | $38,402.28 | $39,189.52 | |||||||||
| Effective Gross Income | $463,768.00 | $473,837.60 | $484,113.63 | $494,600.31 | $505,301.97 | $516,223.02 | $527,367.95 | $538,741.35 | |||||||||
| Less: | Less: | Less: | Less: | Less: | Less: | Less: | Less: | ||||||||||
| Property Tax | $85,039.00 | $85,039.00 | $85,039.00 | $93,543.00 | $93,543.00 | $93,543.00 | $93,543.00 | $102,897.00 | |||||||||
| Other Income (Super expense plus free rent expense) | $49,240.00 | $50,249.42 | $51,279.53 | $52,330.76 | $53,403.54 | $54,498.32 | $55,615.53 | $56,755.65 | |||||||||
| Insurance | $13,300.00 | $13,572.65 | $13,850.89 | $14,134.83 | $14,424.60 | $14,720.30 | $15,022.07 | $15,330.02 | |||||||||
| Workers Compensation | $145.00 | $147.97 | $151.01 | $154.10 | $157.26 | $160.48 | $163.77 | $167.13 | |||||||||
| Utilities | $1,140.00 | $1,163.37 | $1,187.22 | $1,211.56 | $1,236.39 | $1,261.74 | $1,287.61 | $1,314.00 | |||||||||
| Supplies and Miscellaneous Expenses | $1,391.30 | $1,419.83 | $1,448.93 | $1,478.64 | $1,508.95 | $1,539.88 | $1,571.45 | $1,603.66 | |||||||||
| Professional Property Management Fees | $27,826.08 | $27,826.08 | $27,826.08 | $27,826.08 | $27,826.08 | $27,826.08 | $27,826.08 | $27,826.08 | |||||||||
| Landscaping and Snow Removal | $2,500.00 | $2,551.25 | $2,603.55 | $2,656.92 | $2,711.39 | $2,766.97 | $2,823.70 | $2,881.58 | |||||||||
| Maintenance Staff | $12,000.00 | $12,246.00 | $12,497.04 | $12,753.23 | $13,014.67 | $13,281.47 | $13,553.74 | $13,831.60 | |||||||||
| Total Operating Expenses | $192,581.38 | $194,215.57 | $195,883.25 | $206,089.13 | $207,825.89 | $209,598.25 | $211,406.95 | $222,606.73 | |||||||||
| Annual Net Operating Income | $271,186.62 | $279,622.03 | $288,230.37 | $288,511.19 | $297,476.09 | $306,624.77 | $315,961.00 | $316,134.62 | |||||||||
| Capitalization Rate | 8.34% | 8.60% | 8.87% | 8.88% | 9.15% | 9.43% | 9.72% | 9.73% | |||||||||
| Market Rate Value | $3,250,000.00 | ||||||||||||||||
Question 1
A) Suggest some reasons why the market capitalization rate might NOT remain constant.
B) Why might it become larger or smaller than the currently prevailing market rate?
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
Principles Of Macroeconomics
Authors: Frank, Bernanke, Antonovics, Heffetz
3rd Edition
1259117162, 9781259117169
