Question

In: Finance

A house and lot are for sale for $210,000. $40,000 is the value of the land....

A house and lot are for sale for $210,000. $40,000 is the value of the land. On January 1st, Bonnie buys the house to rent out. After 5 years, she expects to sell the house and land on December 31st for $225,000. Total annual expenses (maintenance, property taxes, insurance, etc.) are expected to be $5,000 per year. The house would be depreciated by MACRS depreciation using a 27.5 year straight-line rate with midmonth convention for rental property. For depreciation, a salvage value of zero was used. Bonnie wants a 15% after-tax rate of return on her investment. Assume that Bonnie's incremental income tax rate is 28% each year and the capital gains are taxed at 15%. Determine the following: (a) The annual depreciation, (b) The capital gain (loss) resulting from the sale of the house, and (c) compute the NPV if she charges $2000/month rent and her MARR is 15%.

Anwsers: a) year 1 1 & 5 $5925, yrs 2-4 $6181

b) $15K capital gain & $30,393 recaptured,

c) $30,871

Expert Solution

a) Depreciation wil be calculated as follows -

Cost of Buildiing = $ 210000 - $ 40000 = $ 170000

Total number of years = 27.5

So, depreciation per year = $170000/27.5 = $ 6181 per year

But since it is mid month convention, Depreciation for 1st and Last year will be calculated as follows -

$ 6181 x 11.5 months /12 months = $ 5925 for first and last year.

b) Cost of House = $ 210000

Total depreciation = $ 6181 x 3years + $ 5925 x 2 years = $ 30393

Depreciated value = $ 210000 -$ 30393 = $ 179607

Sale consideration = $ 225000

Profit on sale of house = $ 225000 - $ 179607 = $ 45393

Recapture amount is equal to the total depreciation claimed = $ 30393

Therefore, Capital gain will be $ 45393 - $ 30393 = $ 15000

c) Rental income per year = $ 2000 x 12 = $ 24000

Annual maintenance expenses = $ 5000

Net rental income = $ 19000

After tax cash flows = $ 13680 for 5 years

NPV = $ 13680 x PV factor of 15% for 5 years =$ 45857

jeff jeffy answered 2 years ago

Steve has a house and lot for sale for $70, 000. It is estimated that $10,000...

Steve has a house and lot for sale for $70, 000. It is estimated that $10,000 is the value of the land and $60 000 is the value of the house. Annthea is purchasing the house on January 1 to rent and plans to own the house for 5 years. After 5 years, it is expected that the house and land can be sold on December 31 for $80,000 ($20,000 for the land and $60,000 for the house). Total annual...

You own a house on a plot of land. The land has a value of $150,000....

You own a house on a plot of land. The land has a value of $150,000. Use of the house has a value to you. You believe that the first years benefit to you amounts to $8000. Assume that this is as though you get $8000 at the end of the first year. Thereafter the annual benefits diminish at 4% per year. Furthermore, assume that the house will have to be demolished in exactly 22 years. Assume that rates are...

You purchased a commercial building and lot for $210,000 on May 3th, 2014. The lot itself...

You purchased a commercial building and lot for $210,000 on May 3th, 2014. The lot itself was valued at $70,000 when purchased. You sold the lot and building for $350,000 on Feb 15th of 2015. Use MACRS depreciation and note that this property is considered non-residential real property. What are your allowable tax depreciation amounts for those two years? 2014__________________________________________ 2015__________________________________________

Pamela and Amanda form Pansy Corporation. Pamela transfers land (basis of $40,000 and fair market value...

Pamela and Amanda form Pansy Corporation. Pamela transfers land (basis of $40,000 and fair market value of $90,000) for 50 shares plus $10,000 cash. Amanda transfers $80,000 cash for 50 shares in Pansy Corporation. a. Pamela's basis in the Pansy Corporation stock is $40,000. b. Pansy Corporation's basis in the land is $40,000. c. Pansy Corporation's basis in the land is $90,000. d. Pamela recognizes a gain on the transfer of $50,000. e. None of the above.

Mrs. Tolstoy and her husband, Serge, are planning their dream house. The lot for the house...

Mrs. Tolstoy and her husband, Serge, are planning their dream house. The lot for the house sits high on a hill with a beautiful view of the Appalachian Mountains. The plans for the house show the size of the house to be 2,900 square feet. The average price for a lot and house similar to this one has been $120 per square foot. Fortunately, Serge is a retired plumber and feels he can save money by installing the plumbing himself....

if you are buying a house valued at $210,000 with 10% down payment. You will borrow...

if you are buying a house valued at $210,000 with 10% down payment. You will borrow the remaininf 90% of the purchase prices at 6% APR and the loan will be paid off in 30 years, how much do you still owe two months from now?

A parcel of land is proposed for residential house development. The land is situated beside a...

A parcel of land is proposed for residential house development. The land is situated beside a river and so flooding is suspected to occur. Outline how you would go about assessing if the land is subject to flooding. If you assess that the land does flood, outline how you would go about determining the flood levels at the property. In this case the principal objective of the assessment is to determine the flood elevation in a 100 yr ARI flood...

how to compute for gain on sale of land, cash from sale of common stock, and...

how to compute for gain on sale of land, cash from sale of common stock, and cash used for dividends?

You want to buy a house that costs $210,000. You have $21,000 for a down payment,...

You want to buy a house that costs $210,000. You have $21,000 for a down payment, but your credit is such that mortgage companies will not lend you the required $189,000. However, the realtor persuades the seller to take a $189,000 mortgage (called a seller take-back mortgage) at a rate of 5%, provided the loan is paid off in full in 3 years. You expect to inherit $210,000 in 3 years, but right now all you have is $21,000, and...

Andy, a single man, buys a house in 2000 for $210,000 as his personal residence, living...

Andy, a single man, buys a house in 2000 for $210,000 as his personal residence, living there 100% of the time. He has not made any improvements on the house since then. In 2019, he sells the house for $360,000, and moves to France. How much of a Long-Term Capital Gain did he realize? a. He did not realize any LTCG on this transaction b. He realized $75,000 in LTCG on this transaction c. He realized $150,000 in LTCG on...