A 100 unit apartment building is for sale. It rents for 500/unit per month. Operating expenses...

A 100 unit apartment building is for sale. It rents for 500/unit per month. Operating expenses for the building are 200,000 per year and property taxes are 10,000 a year. Lisa wants to buy it and thus needs to arrange a mortgage loan of 3,000,000 at j4 = 10% amortized over 25 years with monthly payments. The banker assessed the lending value of the property to be 4,000,000. The banker requires a minimum DCR of 1.15,

(a) Does Lisa qualify for the loan?

(b) What is the maximum size of loan supported by the incomes of the building?

(c) Suppose the banker only wants to lend a maximum of 80% of the lending value of the building. Given (b) and this restriction, what is the size of loan Lisa can actually get?

Solutions

Expert Solution

a) Debt Coverage Ratio (DCR) is the ratio of the annual net operating income (NOI) over the annual debt service, or the annual mortgage payment in the case of property.

Net Operating Income= Annual revenue - annual operating expenses

Annual Revenue = 500/unit*100 units*12months

=$600,000

NOI = 600000-200000 = $400,000

Annual Debt service can be calculated using BA II Fin Cal

N=25*12 = 300, I/Y = 10/12=.8333, PV=300,000, CPT ->PMT= 27,261

Monthly Payments = 27,261

Total mortagage payments in a year= 27261*12=$327,132

DCR=400000/327132=1.22

Lisa qualifies for the loan as the DCR for Lisa is 1.22 which is mor ethan the DCR required by bank i.e 1.15

b) Maximum size of the loan supported by the incomes of the building can be calculates as below

Annual mortgage payments = NOI/ Minimum DCR

=400000/1.15

=347,826

Monthly mortgage payment = 347826/12 = $28,986

We can calculate the Loan value by using the BA II Fin cal as below,

N=300, I/Y= .833, PMT=28986, CPT-> PV= 3189829

Maximum size of the loan = $3,189,829

c) Amount of loan bank is ready to give = 80% of Lending value of building

=80%*4000000=$3,200,000

Amount lisa can borrow on the basis of b) = $3,189,289

Size of the loan Lisa can actually get = $3,189,289

jeff jeffy answered 1 year ago

Next > < Previous

Related Solutions

You are buying a mismanaged 64-unit apartment building for $3,000,000. Rents are $800 per unit per month...

You are buying a mismanaged 64-unit apartment building for $3,000,000. Rents are $800 per unit per month and expenses are $500 per unit per month, but the property is 10% vacant. You think you can turn the property around in three years by increasing rents $75 per year at each unit, keeping operating expenses constant. Vacancy will decrease to 7.5% in year 2 and 5% in year 3. The bank requires you put 25% down. Terms include a 25-year amortization at 4.0%. You...

You are buying a mismanaged 64-unit apartment building for $3,000,000. Rents are $800 per unit per...

Underwriting information: 200 unit apartment building 1,000 per month average rent 8% vacancy 40% total operating...

Underwriting information: 200 unit apartment building 1,000 per month average rent 8% vacancy 40% total operating expense ratio 3% growth rate Purchase price is $20 million Exit cap rate is 7.5% Unlevered discount rate is 8% Assume 5 year holding period 2. Assume the above but now with the following loan information: Loan principal of $10 million 5% interest rate 30 year term with amortization 2% loan fees Calculate levered cash flows Calculate net sales proceeds after debt repayment What...

Underwriting information: 200 unit apartment building 1,000 per month average rent 8% vacancy 38% total operating...

Underwriting information: 200 unit apartment building 1,000 per month average rent 8% vacancy 38% total operating expense ratio Replacement Reserves of $250 per unit per year 3% growth rate Purchase price is $20 million Exit cap rate is 7.5% Sales costs are 2% Unlevered discount rate is 8% Assume 5 year holding period Part 1 - Prepare 5 year pro forma operating statement What is cap rate on the purchase price? Determine the sales price at the end of year...

37. Apartment building manager reports revenue of $1,350 per month. He was 100% occupied for the...

37. Apartment building manager reports revenue of $1,350 per month. He was 100% occupied for the year. He pays $70 per month for water & trash for the complex. His insurance was $1,050 for the year. His payment on the building were $8,400 for the year. $4,815 of it was interest. He was $50 in advertising expense for the year. Maintenance totaled for year totaled $925. He will be depreciating the property $2,320 for the year. He is also depreciating...

41. Apartment building manager reports revenue of $1,350 per month. He was 100% occupied for the...

41. Apartment building manager reports revenue of $1,350 per month. He was 100% occupied for the year. He pays $70 per month for water & trash for the complex. His insurance was $1,050 for the year. His payment on the building were $8,400 for the year. $4,815 of it was interest. He was $50 in advertising expense for the year. Maintenance totaled for year totaled $925. He will be depreciating the property $2,320 for the year. He is also depreciating...

Part1) Bob's Apartment Building has 100 units that rent for $1,110 per month each. What is...

Part1) Bob's Apartment Building has 100 units that rent for $1,110 per month each. What is the Gross Potential Income for Bob's Apartment Building? Part2) Bob's Apartment Building has gross potential income of $1,000,000. The expected vacancy rate is 13%. Collection losses are 5% (after allowing for vacancies). Incidental income is $50,000 per year. What is the Effective Gross Income for Bob's Apartment Building? Part3) Bob's Apartment Building has effective gross income of $500,000. Operating expenses are 38% of revenue....

Evaluate the purchase of an existing 500 unit apartment complex for $20000000, the building is assumed...

Evaluate the purchase of an existing 500 unit apartment complex for $20000000, the building is assumed to have a 20 year functional life. Treat the rents as being collected at the end of each year, along with associated variable and fixed costs. Assume rent controls will prohibit the rent from being raised over the life of the building. Assume that the underlying property reverts to the original owners at the end of twenty years, and that you will also be...

You rent out an apartment for 15 years, with rent starting at $500 per month and...

You rent out an apartment for 15 years, with rent starting at $500 per month and increasing 3% each year. Immediately after receiving rent payments you deposit the rent payment into an account with i(12) = .06. If there are no other deposits or withdrawals into this account then how much is in the account after the 15 year period?

Kelvin owns and lives in a duplex. He rents the other unit for $680 per month....

Kelvin owns and lives in a duplex. He rents the other unit for $680 per month. He incurs the following expenses during the current year for the entire property: Mortgage interest $ 7,150 Property taxes 1,720 Utilities 1,180 Fixed light fixture in rental unit 65 Fixed dishwasher in personal unit 180 Painted entire exterior 890 Insurance 1,300 Depreciation (entire structure) 5,800 Required: How are the above income and expenses reported on Kelvin’s tax return? (Enter Schedule E expense as a...

Subjects