Answered step by step
Verified Expert Solution
Link Copied!

Question

1 Approved Answer

We are proposing an addition of an existing medical office building (MOB) to our portfolio, there are 4 tenants. Tenants 1 and 2 occupy 15,000

We are proposing an addition of an existing medical office building (MOB) to our portfolio, there are 4 tenants. Tenants 1 and 2 occupy 15,000 and 8,000 square feet respective, at $19.00 per square foot. Tenant 3 has 10,000 at $20.00 and tenant 4 has 4,000 at $22.00. All the leases are presently expected to continue through the 4-year holding period and have CPI increases estimated at 2% per year. The asking price for the property is $3,000,000 of which 75% of the value would be allocated to the building, and vacancy and collection losses are projected at 10% of rents. First-year operating expenses include $120,000 (i.e. taxes, insurance, utilities, maintenance, etc.) and management estimated at 5% of EGI. Our tax rate is 36% and all loses are recognized in the year they are incurred. Capital gains and depreciation recapture are both taxed at 15%. A 70% loan can be obtained at 9.5% for 25 years. Both the property value and operating expenses are expected to grow 4% per year and our projected holding period is 4 years. Selling expenses are projected at 4% of the gross sales price. The reinvestment rate for cash flows is 7% and the discount rate is 12%.

  1. What is the before-tax IRR and MIRR to the investor under the proposed mortgage arrangement? Comment on the differences for the investor yield estimates you just calculated.
  2. What is the after-tax IRR, and the effective tax rate under this scenario?
  3. Calculate the terminal cap rate based on the information above.
  4. What is the NPV to the equity of the project?
  5. Assume the 12% discount rate holds. Examine the equity BTIRR under the following sample of LTVs and interest charges.

@ 65%

7%

@ 70%

10%

@75%

12%

@80%

15%

Does this project have positive or negative leverage at the given LTV levels?

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

Financial Markets And Institutions

Authors: Anthony Saunders, Marcia Millon Cornett

1st International Edition

0071181334, 9780071181334

More Books

Students also viewed these Finance questions