Home
Up
 
Please enter your name, Student ID Number, and the answers to the questions in the boxes provided. Then press the "Submit" botton.

Case Problem 2

[Dividing Line Image]

There is an Excel template for this problem in the Digital Drop Box at the http:// Online.Clarion.edu site.

You are considering purchasing an apartment for $1,400,000 which contains 30 one bedroom apartments and 10 two bedroom apartments. Land is estimated to be 20% of the purchase price. The one bedroom apartments are expected to rent for $475 per month and the two bedroom apartments are expected to rent for $550 per month. You expect rents to increase by 4.5% per year. You project that your vacancy and collection losses will be about 5%. You expect that operating expenses will be 34% of the adjusted gross income. The Friendly Federal Savings Bank has agreed to lend to you at a 8.5% annual interest rate with an amortization period of 30 years paid monthly. The loan will have only a term of 10 years. The amount of the loan is going to be based upon a 1.5 Debt Service Coverage Ratio for the first year's NOI. The bank is going to charge three points. Your accountant has advised you that for this investment analysis, you should use expect a 28% marginal tax rate. You expect to sell the property at the end of the fifth year. The sales price is expected to be based upon an 11.25% capitalization rate of the year six NOI. Sales expenses are projected at 5%. Your cost of equity capital is 11%. The expected closing date for the purchase of the property is in April.

1. What is the loan amount and the monthly and annual debt service? (2 points)

Loan Amount  
ADS  
Monthly  

2. Prepare an amortization schedule for the initial loan for the first five years which shows the annual debt service, the annual interest charge, the principal paid, and the balance at the end of the year.

Year 1 2 3 4 5
ADS          
Interest          
Principal          
EYR Bal.          

3. How much equity cash is required?

Cost  
Less MTG  
Plus PTS  
Cash Req.  

4. Project the expected after tax cash flows for each of the five years of the holding period. Also project the sixth year NOI.

1 2 3 4 5 6
GPI            
Less V&C          

 

Adj Gross            
Less Exp.          

 

NOI            
Less ADS          

 

BTCF          

 

-Int.            
-Depr.            
-Points            
Tax Inc.            
Taxes            
BTCF            
-Taxes            
ATCF            

5. What is the before tax cash flow from reversion?

Sale Price  
Less S/E  
A/R  
Less Mtg  
BTCFr  
 
A/R  
- A/B  
Tax Gain  
-unexpensed points  
Taxable Income  
Taxes  
BTCFr  
-Taxes  
ATCFr  

6. What is the NPV for this investment?

Year

0

1

2

3

4

5

Eq. Cash

CFoper.

CFrev

TCF

NPV

Last Name

First Name

 

Send mail to Dr. Jerry Belloit with questions or comments about this web site.
Copyright 2006  Dr. Jerry D. Belloit