In: Finance
How much would the cost be for the subject property (per SF basis) in order to produce a feasibility annual rent of $43.00/SF
Site 5.36 acres
Land value $12.00
Net rentable area of building 89%
Building size 100,000SF
Cap rate 9.25%
Vacancy rate 5%
Management 5.5% of EGI
Real estate taxes 1.2% of value
Variable expenses are $200,000
Fixed expenses $500,000
Replacement reserves $200,000
Note: Conversion of acres to sq ft was done from
google
Since land value per unit was not mentioned, I have assumed it to
be on per sqft basis
Effective Gross Income = Gross Rent - Vacancy Rate
Value of Property = Net Operating Income / Cap Rate
= 2,702,067.90 / 9.25%
= $29,211,544.86
Cost of Property = Value of Property - Replacement
Reserves
= 29,211,544.86 - 200,000
Cost of Property = $29,011,544.86