Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

The table below contains the completed investment analysis for a certain property. Using the information in the table, What is the internal rate of return

The table below contains the completed investment analysis for a certain property. Using the information in the table, What is the internal rate of return of the before-tax levered cash flows if the property is sold at the end of the 5th year?.

Purchase Price

$25 million

Loan Amount

70% of purchase price

Interest Rate

6% per year with monthly payments and compounding

Amortization

25 years

Year

1

2

3

4

5

Net Operating Income

$2,000,000

$2,100,000

$2,205,000

$2,315,250

$2,431,013

Before-Tax Cash Flow

$566,967

$662,967

$763,767

$869,607

$980,739

After-Tax Cash Flow

$425,225

$497,225

$572,825

$652,205

$735,554

Future Selling Price

$32,413,500

Net Sale Proceeds

$29,172,150

Before-Tax Equity Reversion

$13,434,035

After-Tax Equity Reversion

$10,075,526

a. 11.08%

b. 20.32%

c. 13.28%

d. 37.24%

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

Step: 3

blur-text-image

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

Auditing And Assurance Services

Authors: Timothy Louwers, Robert Ramsay, David Sinason, Jerry Strawser

2nd Edition

0073128244, 9780073128245

More Books

Students also viewed these Accounting questions

Question

What would you do if the bullies and victim were girls?

Answered: 1 week ago