Question

In: Accounting

3) For the following situation, assuming that the capitalization rate will remain constant, develop an estimate...

3) For the following situation, assuming that the capitalization rate will remain constant, develop an estimate of the property's market value at the end of the projected holding period.

Allen Benedict is thinking of buying an apartment complex that is offered for sale by the firm of Getz and Fowler. The price, $2.25 million, equals the property's market value. The following statement of income and expense is presented for Benedict's consideration:

The St. George Apartments Prior Year's Operating Results, Presented by Gertz and Fowler, Brokers

30units, all 2-bedroom apartments, $975/month $351,000
water & dryer rentals 10,000
gross annual income $361,000
Less operating expenses:
Manager's salary $10,000
Maintenance staff (1 person, part-time) 7,800
Seedy landscapers 1,300
Property taxes 13,500 32,600
Net operating income $328,400

By checking the electric meters during an inspection tour of the property, Benedict determines the occupancy rate to be about 80%. He learns, by talking to tenants, that most have been offered inducements such as a month's free rent or special decorating allowances. A check with competing apartment houses reveals that similar apartment units rent for about $895 per month and that vacancies average about 5%. Morevoer, these toher apartments have pools and recreation areas that make their units worth about $20 per month more than those of the St. George, which has neither. The tax assessor states that the apartments were reassessed 12 months ago adn that the current taxes are $71,400.

Benedict learns that the resident manager at St. George, in addition to a $10,000 salary, gets a free apartment for her services. He also discovers other expenses: insurance will cost $6.50 per $1,000 coverage, based on estimated replacement cost of about $1.8 million; workers' compensation ($140 per annum) must be paid to the state; utilities, incurred to light hallways and other common areas, cost about $95 per month for similar properties; supplies and miscellaneous expenses typically run about 0.25% of effective gross rent. Professional property management fees in the market area typically are about 5% of the effective gross income.

PLEASE SHOW ALL WORK INCLUDING THE FORMULAS YOU USED

Answer should follow this model:

quantity

x rent
= GPI
Less: vacancies and collection losses
Less: free rent and concessions
+ other income
= EGI

Less: COE

= NOI

Do not subtract after-tax cash flow from EGI.

Solutions

Expert Solution

Answer

The St. George Apartments Reconstructed Operating Statement
Potential Gross Rent (30 Unitsx $895 -$20 per month $315,000
Less: Allowance for Vacancies (5 % x $322,200) -$15,750
Other Income (Laundry and vending Machines) $10,000
Effective Gross Income $309,250
Less: COE
Operating Expenses Management Fee (5% of effective gross income) -$15,462.5
Resident Manager (Salary Plus Free Rent) $10,000 + ($875 x 12 months) -$20,500
Utilities $95 x 12 months -$1,140
Property Insurance -$11,700
Workers’ Compensation Insurance -$140
Supplies and Miscellaneous (.25% x effective gross rent);(.25% x $299,250) -$748.13
Landscaping and Grounds Maintenance -$1,300
Maintenance and Repairs              -7800
Property Tax              -71400
Net Operating Income (Annual) $179,059.38

Capitalization rate = net operating income/ building value

= $179,059.38/$2.25 millions

=7.96%


Related Solutions

If we take fewer samples (assuming mean and standard deviation remain constant), the length of a...
If we take fewer samples (assuming mean and standard deviation remain constant), the length of a confidence interval (a) Need more information (b) Increases (c) Remains unchanged (d) Decreases
Ceteris paribus, (meaning, assuming that all other things remain constant) which of these events is likely...
Ceteris paribus, (meaning, assuming that all other things remain constant) which of these events is likely to raise the equilibrium price of cell phones? Select one: a. An increase in the number of cell phones manufactures b. A decrease in the cost of producing cell phones due to 3D printing (a technology that allows manufacturers to print an entire product instead of assembling it c. A decrease in the number of consumers d. An decrease in income tax e. A...
The real exchange rate between the U.S. dollar and the Canadian dollar will remain constant if...
The real exchange rate between the U.S. dollar and the Canadian dollar will remain constant if an increase in the value of the U.S. dollar against the Canadian dollar is offset by: A) inflation in the United States. B) inflation in Canada. C) worldwide deflation. D) inflation in the United States and in Canada. Please explain
The real risk-free rate (r*) is 2.8% and is expected to remain constant. Inflation is expected...
The real risk-free rate (r*) is 2.8% and is expected to remain constant. Inflation is expected to be 4% per year for each of the next three years and 3% thereafter. The maturity risk premium (MRP) is determined from the formula: 0.1(t – 1)%, where t is the security’s maturity. The liquidity premium (LP) on all Global Satellite Corp.’s bonds is 1.05%. The following table shows the current relationship between bond ratings and default risk premiums (DRP): AAA- 0.60% AA-...
1) For a first-order reaction, after 230s, 33% of the reactants remain. Calculate the rate constant...
1) For a first-order reaction, after 230s, 33% of the reactants remain. Calculate the rate constant for the reaction. 2) A compound decomposes with a half-life of 80s and the half-life is independent of the concentration. How long does it take for the concentration to decrease to one-ninth of its initial value?
The following three situations involve the capitalization of interest. Situation I On January 1, 2017, Grouper,...
The following three situations involve the capitalization of interest. Situation I On January 1, 2017, Grouper, Inc. signed a fixed-price contract to have Builder Associates construct a major plant facility at a cost of $4,323,000. It was estimated that it would take 3 years to complete the project. Also on January 1, 2017, to finance the construction cost, Grouper borrowed $4,323,000 payable in 10 annual installments of $432,300, plus interest at the rate of 10%. During 2017, Grouper made deposit...
Now, assuming your best CER was Y = 0.100*X^1.251, develop a cost estimate for the theoretical...
Now, assuming your best CER was Y = 0.100*X^1.251, develop a cost estimate for the theoretical first unit cost (Tl) of the new NPS-3011 missile. The design parameters are given below: Length: 5.35 m Diameter: 380 mm Launch wt: 1380 kgs What is your estimate for T1? What is the standard deviation of your estimate of T1?
Assuming that the incidence rate of diabetes remains constant, what should happen to the prevalence of...
Assuming that the incidence rate of diabetes remains constant, what should happen to the prevalence of diabetes in this cohort over time? Please justify your answer.
1. During recessions, the job finding rate tends to ["decline", "remain constant", "rise"], while the job...
1. During recessions, the job finding rate tends to ["decline", "remain constant", "rise"], while the job separation rate ["declines", "rises", "remains constant"]. 2. When firms open more job positions, the labor market becomes ["tighter", "less tight"], the job-finding rate ["remains constant", "declines", "rises"], and the unemployment rate ["rises", "declines", "remains constant"]. 3. The natural unemployment rate describes the unemployment rate when a) frictional unemployment is 0. b) real GDP is equal to potential GDP. c) cyclical unemployment is positive. d)...
Given the following information, calculate the going-in capitalization rate for the specific property:
Given the following information, calculate the going-in capitalization rate for the specific property:First-year NOI: $250,700;Acquisition price: $4,250,000;Equity investment: 30%;Before-tax cash flow: $60,500.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT