Suppose that you are contemplating an investment in an apartment building. Use the information

provided below to answer the questions that follow:

Type of Property: Apartment Building

Number of Units: 30

Average Rent: $1,500 per unit per month

Expected Annual Rent Growth: 5% per year

Vacancy and Collection Losses: 5% of Potential Gross Income

Other Income: $50 per unit per month

Expected Growth in Other Income: 3% per year

Operating Expenses: 35% of Effective Gross Income

Capital Expenditures: 4% of Effective Gross Income

Selling Expenses: 5% of Future Selling Price

Going-Out Cap Rate: 6.5%

Expected Purchase Price: $5.25 million

Loan Terms:

Loan Amount: 85% of purchase price

Interest Rate: 4.5% per year with monthly payments and monthly

compounding

Amortization Term: 30 years

a. What is the net present value of the before-tax unlevered cash flows if you assume a fiveyear holding period and a before-tax discount rate of 12%?

b. What is the internal rate of return of the before-tax levered cash flows if you still assume

a five-year holding period?