Question

In: Finance

Year 1 2 3 4 5 6 7 8 9 10 A 1 1.01 1.0201 1.0303...

Year

1

2

3

4

5

6

7

8

9

10

A

1

1.01

1.0201

1.0303

1.0406

1.0510

1.0615

1.0721

1.0829

12.0305

B

1

.9900

.9801

.9703

.9606

.9510

.9415

.9321

.9227

10.0487

Assume a purchase price of $10 Million for both properties.

(a) What is the expected total return (IRR) on a 10-year investment in each property? Use a

financial calculator or equation solver for this.

(b) If the 10% cap rate represents a fair market value for each property, then which property must

be the riskier investment, so that no mispricing has occurred?

(c) What is the approximate annual growth rate in operating cash flows for each building during

first nine years? This is simply the percentage-change in cash flows.

(d) How is the growth rate related to the cap rate and the investor's IRR in each property?

Assuming each property is priced at its required rate of return (i.e. making it NPV=0), what

general economic relationship discussed in class does this show?

Solutions

Expert Solution

Part (a)

Please see the table below. The cells highlighted in yellow contain your answers. Figures in parenthesis, if any, mean negative values. All financials are in $. Adjacent cells in blue contain the formula in excel I have used to get the final output.

Part (b)

Property B is a riskier investment. Cash flows are decreasing by 1% year on year. A property is valued based on cap rate using the following equaton:

Valuet = = NOIt=1 / Cap rate

The assumption is NOI will at least remain at this level (NOIt=1) in future. Hence, if we value the property B using cap rate, this particular assumption is violated in entirety. Hence, we run the risk of paying more for an asset generating lower NOI.

Part (c)

the approximate annual growth rate in operating cash flows for each building during first nine years:

Property A = 1.00%

Property B = - 1.00%

Please see the table and the snapshot of the model placed in part (a). These two rates have been calculated annually.

Part (d)

Higher the growth rate:

  • Lower should be the cap rate
  • Higher should be the IRR
  • In this case, Property A has higher growth rate and hence higher IRR (please see the model snapshot placed in part (a) of this answer.

This shows the general economic relationship:

Value of an asset today = Present value of all the cash flows it can generate in future.

jeff jeffy answered 1 month ago
Next > < Previous

Related Solutions

x 2 8 5 9 4 3 9 6 7 8 y 3 6 5 7...
x 2 8 5 9 4 3 9 6 7 8 y 3 6 5 7 9 7 4 6 9 9 -5.48x + 0.17 5.48x + 0.17 -0.17x + 5.48 0.17x + 5.48
3, 7, 8, 5, 6, 4, 9, 10, 7, 8, 6, 5 Using the previous question...
3, 7, 8, 5, 6, 4, 9, 10, 7, 8, 6, 5 Using the previous question 's scores, If three points were added to every score in this distribution, what would be the new mean? If three points were added to every score in this distribution, what would be the new standard deviation. Remember, you have already calculated population standard deviation in a previous problem. This problem requires two answers.
3 6 4 8 1 10 2 9 11 12 15 22 3 6 7 5...
3 6 4 8 1 10 2 9 11 12 15 22 3 6 7 5 8 1 12 14 Each column represents a different treatment given to sick rats. Each cell is a different rat. Use statistical analysis and use post hoc testing using contrasts to find the best treatment. Treatment 1: vitamins Treatment 2: prescription pills Treatment 3: brain surgery Treatment 4: shock therapy Treatment 5: dietary changes
Match No. 1 2 3 4 5 6 7 8 9 10 11 12 13 14...
Match No. 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 Player A 8 42 56 68 91 123 12 46 57 137 5 80 14 10 19 Player B 38 44 46 59 57 61 48 42 51 39 58 41 55 45 68 1. For the given data set representing the runs scored by two players in last 15 matches, conduct the following analysis: i. Which average you will use to summarize...
1.Consider the program: .data myArray: .word 1, 2, 3, 4, 5, 6, 7, 8, 9, 10...
1.Consider the program: .data myArray: .word 1, 2, 3, 4, 5, 6, 7, 8, 9, 10 .text la $s0, myArray li $s1, 0 loop: sll $t0, $s1, 2 add $t0, $t0, $s0 lw $s2, 0($t0) lw $s3, 4($t0) add $s2, $s2, $s3 sw $s2, 0($t0) addi $s1, $s1, 1 slti $t1, $s1, 9 bne $t1, $zero, loop .end Explain what does this program do? How is the data bound from the .data segment to the base address register $s0? What...
Periods ​1% ​2% ​3% ​4% ​5% ​6% ​7% ​8% ​9% ​10% ​12% ​14% ​15% ​16% ​18%...
Periods ​1% ​2% ​3% ​4% ​5% ​6% ​7% ​8% ​9% ​10% ​12% ​14% ​15% ​16% ​18% ​20% 1 0.990 0.980 0.971 0.962 0.952 0.943 0.935 0.926 0.917 0.909 0.893 0.877 0.870 0.862 0.847 0.833 2 0.980 0.961 0.943 0.925 0.907 0.890 0.873 0.857 0.842 0.826 0.797 0.769 0.756 0.743 0.718 0.694 3 0.971 0.942 0.915 0.889 0.864 0.840 0.816 0.794 0.772 0.751 0.712 0.675 0.658 0.641 0.609 0.579 4 0.961 0.924 0.888 0.855 0.823 0.792 0.763 0.735 0.708 0.683 0.636...
Period   0 1 2 3 4 5 6 7 8 9 10 11 PBP NPV IRR...
Period   0 1 2 3 4 5 6 7 8 9 10 11 PBP NPV IRR Project A $                       (1,000,000) $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 200,000 $ 400,000 Project B $                       (1,000,000) $ 500,000 $ 500,000 $ 500,000 Project C $                             (80,000) $      1,040 $      9,456 $    11,405 $    18,567 $    47,453 $      6,394 $    45,727 $    51,933 $    85,625 Project D $                           (400,000) $      4,161...
Input Data Month 0 1 2 3 4 5 6 7 8 9 10 11 12...
Input Data Month 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Revenue $             -   $            -   $            -   $        -   $        -   $         -   $    2,500 $    2,875 $    3,306 $    3,802 $    4,373 $    5,028 $    5,783 $    6,650 $    7,648 $      8,795 $   10,114 $   11,631 $   13,376 $   15,382 $   17,689 $   20,343 $   23,394 $   26,903 Monthly Revenue Growth...
Input Data Month 0 1 2 3 4 5 6 7 8 9 10 11 12...
Input Data Month 0 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16 17 18 19 20 21 22 23 24 Revenue $             -   $            -   $            -   $        -   $        -   $         -   $    2,500 $    2,875 $    3,306 $    3,802 $    4,373 $    5,028 $    5,783 $    6,650 $    7,648 $      8,795 $   10,114 $   11,631 $   13,376 $   15,382 $   17,689 $   20,343 $   23,394 $   26,903 Monthly Revenue Growth...
Post Position 1 2 3 4 5 6 7 8 9 10 Wins 19 14 11...
Post Position 1 2 3 4 5 6 7 8 9 10 Wins 19 14 11 15 15 7 8 12 5 11 The table below lists the frequency of wins for different post positions in the Kentucky Derby horse race. Use a 0.05 significance level to test the claim that the likelihood of winning is the same for the different post positions. What is the critical value (the X2 value)? [Round to the nearest thousandths place]
ADVERTISEMENT
Subjects
ADVERTISEMENT
Latest Questions
ADVERTISEMENT