You purchased a rental property that generates $50,000 during the first year. The property will produce...

You purchased a rental property that generates $50,000 during the first year. The property will produce an additional 49 cash flows growing at a rate of 4 percent per year. If the interest rate is 8 percent compounded yearly and rental payments are made at the beginning of each year, what should the value of this property be?

Expert Solution

ANSWER:

I = 8%

N = 50

first payment = 50,000

second payment = first payment + increase in growth rate * first payment = 50,000 + 4% * 50,000 = 50,000 + 2,000 = 52,000

pw = first payment + second payment / (r - g) ( 1 - ( (1 + g) / (1 + r) ^ n) )

pw = 50,000 + 52,000 / (8% - 4%) (1 - ( ( 1 + 4%) / (1 + 8%) ^ 49) )

pw = 50,000 + 52,000 / 4% ( 1 - ( ( 1.04 / 1.08) ^ 49) )

pw = 50,000 + 1,300,000 ( 1 - ( (0.9629) ^ 49) )

pw = 50,000 + 1,300,000 (1 - 0.1573)

pw = 50,000 + 1,300,000 * 0.8426

pw = 50,000 + 1,095,443.653

pw = 1,145,443.653

so the present worth is $1,145,443.653

Rahul Sunny answered 2 years ago

You purchased a property for P4.25M. In the first month that you bought the property, you...

You purchased a property for P4.25M. In the first month that you bought the property, you spent quarter of a million on repairs and remodelling. Immediately after the property was fixed, somebody offered you P5.45M for the property. After some thought, you decided to keep the property and have it rented for P45K per month starting two months after the remodelling. You collected rent for 15 months and then sold the property for P6M. If the interest rate was 1.5%...

2. A property was purchased by an investor. The property is expected to produce $120,000 of...

2. A property was purchased by an investor. The property is expected to produce $120,000 of annual net operating income in year 1; increasing $10,000 every year thereafter. The owner intends to sell the property at the end of year 5. a. Assuming the bank requires a 1.2 debt coverage service ratio based on the expected first year NOI, what is the maximum monthly mortgage payment? b. Assuming the mortgage has a 6% annual interest rate, amortizes over 30 years,...

A property was purchased by an investor. The property is expected to produce $120,000 of annual...

A property was purchased by an investor. The property is expected to produce $120,000 of annual net operating income in year 1; increasing $10,000 every year thereafter. The owner intends to sell the property at the end of year 5. a. Assuming the bank requires a 1.2 debt coverage service ratio based on the expected first year NOI, what is the maximum monthly mortgage payment? b. Assuming the mortgage has a 6% annual interest rate, amortizes over 30 years, with...

5. Skelton Corporation had planned to produce 50,000 units of product during the first quarter of...

5. Skelton Corporation had planned to produce 50,000 units of product during the first quarter of the current year. The company prepared the following budget on May 1: Budgeted (50,000 units) Variable costs: Direct materials used $ 36,000 Direct labor 45,000 Variable overhead 22,500 Fixed costs: Manufacturing overhead 58,500 Total manufacturing costs $ 162,000 - During the first quarter, Skelton produced 60,000 units and incurred total manufacturing costs of $184,000. For the 2 questions, below, asked, show your calculations to...

A property that can be purchased for $1.7 million has an expected first year NOI of...

A property that can be purchased for $1.7 million has an expected first year NOI of $190,000. An investor is considering two loan alternatives: LOAN A: A 70% loan-to-value ratio, with interest at 7.5% per annum. The loan will require level monthly payments to amortize the principle over 20 years. LOAN B: An 80% loan-to-value ratio, with interest at 8% per annum. This loan will require level monthly payments to amortize the principal over 25 years. Fore each loan, determine:...

1. Jacob purchased a rental property in 2018. The original price of the house was $158,000....

1. Jacob purchased a rental property in 2018. The original price of the house was $158,000. Jacob paid real estate taxes of $1,500 on behalf of the seller, which was not reimbursed by the seller. Jacob also paid $3,000 title insurance fee, $5,000 loan assumption fee, and $800 homeowner insurance. What amount is the original basis of the rental property? a)$167,500 b)$158,000 c)$163,300 d)$162,500 2. Teri’s uncle gave her a house on 12/25/01. The fair market value of the house...

A small research device can be purchased for $50,000 and depreciated by MACRS (check the property...

A small research device can be purchased for $50,000 and depreciated by MACRS (check the property class). The net benefits from the device, before deducting depreciation, are $7,000 at the end of the first year and increasing $3,500 after that (second year equals $10,500, third year equals $14,000, etc.) until the device is hauled to the junkyard at the end of seven years. During the seven-year period, there will be an inflation rate (f) of 3%. The profitable corporation has...

A property that can be purchased for $1.7 million has an expected first-year net operating income...

A property that can be purchased for $1.7 million has an expected first-year net operating income of $190,000. An investor is considering two loan alternatives: LOAN A: a 70% loan-to-value ratio, with interest at 7.5% per annum; the loan will require level monthly payments to amortize the principal over 20 years. LOAN B: an 80% loan-to-value ratio, with interest at 8% per annum; this loan will require level monthly payments to amortize the principal over 25 years. For each loan,...

1) Rental Income (T776) Dax Jones purchased a new property on May 1st 2019 with the...

1) Rental Income (T776) Dax Jones purchased a new property on May 1st 2019 with the intent to use it as a rental. The purchase price was $650,000. The land portion was valued at $50,000. He began advertising to find his first tenant right away. The following additional information was provided to you by Dax who has asked you to prepare his T776 form for 2019: The first tenant moved in on June 1st and is paying $800 per month...

Residential real estate was purchased in 2014 for $375,000, held as rental property, and depreciated straight-line....

Residential real estate was purchased in 2014 for $375,000, held as rental property, and depreciated straight-line. Assume the land cost was $75,000 and the building cost was $300,000. Depreciation totaled $34,089. The building and land were sold on June 10, 2017, for $690,000 total. What is the tax status of the property, the nature of the gain from the disposition, and is any of it § 1250 depreciation recapture gain or unrecaptured § 1250 gain?

Question