Question

In: Accounting

Assume that you were given an opportunity to purchase a real estate project using an equity...

Assume that you were given an opportunity to purchase a real estate project using an equity participation loan. The NOI for each year of the holding period are shown below: 2 Annual payments are being used to make the problem easier!

NOI :

Year 1 124,787

Year 2 132,225

Year 3 139,954

Year 4 148,468

Additional information:

1) Purchase price = $1,900,000

2) Estimated value of land = $500,000

3) Anticipated mortgage terms: a) Loan to value ratio = .80 b) Interest rate = 5.5% c) Years to maturity = 30 d) Points charged = 2 e) Prepayment penalty = 2% of outstanding balance f) Level payment, fully amortized g) Fixed interest rate, monthly payments

4) Participation terms: a) Share of NOI = 15.0% over $125,000 b) Share of Appreciation = 20%

5) Future sales price = $2,150,000

6) Estimated selling expenses as proportion of future sales price = 5%

7) Client's minimum required before-tax rate of return on equity = 12%

Calculate:

a. The before-tax cash flows and the before-tax equity reversion (you do not need to calculate the after-tax cash flows or reversion).

b. The before-tax net present value to the investor.

Solutions

Expert Solution


Related Solutions

Assume that you were given an opportunity to purchase a real estate project using an equity...
Assume that you were given an opportunity to purchase a real estate project using an equity participation loan. The NOI for each year of the holding period are shown below: 2 Annual payments are being used to make the problem easier! Year 1 Year 2 Year 3 Year 4 NOI 124,787 132,225 139,954 148,468 Additional information: 1) Purchase price = $1,900,000 2) Estimated value of land = $500,000 3) Anticipated mortgage terms: a) Loan to value ratio = .80 b)...
Assume that you were given an opportunity to purchase a real estate project using an equity...
Assume that you were given an opportunity to purchase a real estate project using an equity participation loan. The NOI for each year of the holding period are shown below: Year 1 Year 2 Year 3 Year 4 NOI 124,787 132,225 139,954 148,468 Additional information: 1) Purchase price = $1,900,000 2) Estimated value of land = $500,000 3) Anticipated mortgage terms: a) Loan to value ratio = .80 b) Interest rate = 5.25% c) Years to maturity = 25 d)...
A real estate investor has the opportunity to purchase land currently zoned as residential. If the...
A real estate investor has the opportunity to purchase land currently zoned as residential. If the county board approves a request to rezone the property as commercial within the next year, the investor will be able to lease the land to a large discount firm that wants to open a new store on the property. However, if the zoning change is not approved, the investor will have to sell the property at a loss. Profits (in thousands of dollars) are...
A real estate investor has the opportunity to purchase land currently zoned residential. If the county...
A real estate investor has the opportunity to purchase land currently zoned residential. If the county board approves a request to rezone the property as commercial within the next year, the investor will be able to lease the land to a large discount firm that wants to open a new store on the property. However, if the zoning change is not approved, the investor will have to sell the property at a loss. Profits (in thousands of dollars) are shown...
One investing firm is assessing an opportunity of a real estate investment. The project requires 4.5...
One investing firm is assessing an opportunity of a real estate investment. The project requires 4.5 million CAD at the beginning of the first year to start up the first complex and 1.6 million CAD at the beginning of the second year to start the second complex. Upon completion in two years, a hotel industry customer would purchase the whole project for 8.7 million CAD. If the average secure interest rate from a bank is 4%, determine the return rate...
To develop or acquire a real estate project, a sponsor may need to attract an equity...
To develop or acquire a real estate project, a sponsor may need to attract an equity partner since lenders generally will not finance 100% of a project's cost. Though there are many ways to compensate a financial partner for putting equity in a deal, a common scenario would be: a. Simple percentage of net cash flow from property b. Preferred return on investor capital, a negotiated share of residual cash flow and priority distributions on sale c. Upfront cash fee...
An analyst is assigned the task of evaluating a real estate investment project. Purchase price is...
An analyst is assigned the task of evaluating a real estate investment project. Purchase price is $700,000. Using the information in the table below, calculate the after-tax cash flow for the sale of the property. After-tax cash flow without property sale $33 546 Straight-line depreciation $18 700 Mortgage Payment $59 404 Cumulative Mortgage principle repayments until year 5 $20 783 80% financing at 10% interest rate Marginal income tax rate 31% Capital gains tax rate 20% Forecasted sales price $927...
*****PLEASE ONLY ANSWER PART C****** A real estate investor has the opportunity to purchase land currently...
*****PLEASE ONLY ANSWER PART C****** A real estate investor has the opportunity to purchase land currently zoned as residential. If the county board approves a request to rezone the property as commercial within the next year, the investor will be able to lease the land to a large discount firm that wants to open a new store on the property. However, if the zoning change is not approved, the investor will have to sell the property at a loss. Profits...
*****PLEASE ONLY ANSWER PART C****** A real estate investor has the opportunity to purchase land currently...
*****PLEASE ONLY ANSWER PART C****** A real estate investor has the opportunity to purchase land currently zoned as residential. If the county board approves a request to rezone the property as commercial within the next year, the investor will be able to lease the land to a large discount firm that wants to open a new store on the property. However, if the zoning change is not approved, the investor will have to sell the property at a loss. Profits...
*****PLEASE ONLY ANSWER PART C****** A real estate investor has the opportunity to purchase land currently...
*****PLEASE ONLY ANSWER PART C****** A real estate investor has the opportunity to purchase land currently zoned as residential. If the county board approves a request to rezone the property as commercial within the next year, the investor will be able to lease the land to a large discount firm that wants to open a new store on the property. However, if the zoning change is not approved, the investor will have to sell the property at a loss. Profits...
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT