Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. #4) a 30-year-old 200 unit apartment complex is fo

#4) A 30-year-old 200 unit apartment complex is for sale in Canton, GA for $12,000,000....

70.2K

Verified Solution

Question

Accounting

#4) A 30-year-old 200 unit apartment complex is for sale in Canton, GA for $12,000,000. Using the financials below what is the NOI, Cash Flow, Asking Cap Rate, Return on Equity, Debt Coverage Ratio, Loan to Value?

If you want at least a 10% return on your investment how much would you pay for the complex? Is this a good deal for you?

Show your work.

Basic Financial Information:

200 units (#100/2-bedroom/ 1 Bath; #70/1 Bedroom/ 1 bath; #30/ Studio)

Average Rent - $1,100/mt for 2 bedroom; $750/ mt for 1 bedroom; Studio for

$500/mt.

Taxes - $150,000/ yr.

Insurance - $30,000/ yr. General & Admin - $40,000

Amortization $9,000/ yr. Management 3% of Effective Gross

Vacancy/ Credit Loss 10% Landscape $85,000/ yr.

Maintenance $120,000/ yr. Depreciation - $60,000/ yr.

Pest Control - $10,000/ yr. Other Income - $5,000/yr.

Payroll - $250,000/ yr. Utilities - $135,000/ yr.

Capital Improvements $120,000/ yr. Advertising - $30,000/ yr.

Equity $2,400,000

Loan - $9,600,000 @ 8%, Interest only, 7 year balloon

Debt Service - $768,000/ year; $64,000/ month

Answer & Explanation Solved by verified expert
Get Answers to Unlimited Questions

Join us to gain access to millions of questions and expert answers. Enjoy exclusive benefits tailored just for you!

Membership Benefits:
  • Unlimited Question Access with detailed Answers
  • Zin AI - 3 Million Words
  • 10 Dall-E 3 Images
  • 20 Plot Generations
  • Conversation with Dialogue Memory
  • No Ads, Ever!
  • Access to Our Best AI Platform: Flex AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Statistics
1.2K views

Assume that you have done two different studies on the same sample of people. Explain how you...

Statistics
1.2K views

You want to test your hypothesis below: There is a difference in mean test scores between two...

Advance Math
1.2K views

For the following exercises, evaluate the expressions, writing the result as a simplified complex number.1/i11...

Psychology
1.2K views

what is the \"blind spot bias\"? How do you think that people could work to combat...

Psychology
1.2K views

How is philosophy portrayed in the film 2001: a space Odyssey?

Advance Math
1.2K views

(a) Apply the chain rule to express ?/??, ?/??, and ?/?? using ?/?x, ?/?y, and ?/?z. (b)...

Geometry
1.2K views

Find the values of x y and z in the figure below Note Input answer...

Statistics
1.2K views

As in the previous problem a fair coin is flipped 68 times If X is...

Statistics
1.2K views

When finding the median of an will have two values at the of your in...

Accounting
1.2K views

required: calculate the stamp duty payable in new south wales on the following transactions: (a)...

Accounting
1.2K views

Directions: Unscramble the words. Write down your answers in the box. 1. GOLPYOLIO 2. MYOONOPL...

Accounting
1.2K views

Tucker and Titus are partners who share income in the ratio of 3:1. Their capital...