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....

60.1K

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

Finance
1.2K views

(Related to Checkpoint? 6.6)?? ?(Present value of annuities and complex cash flows?) You are given three investment...

General Management
1.2K views

What is the difference between an audit, a review and a compilation? I want the resources, please...

Finance
1.2K views

I. VDSL Company has two mutually exclusive projects. Below is a table representing the initial investment...

Physics
1.2K views

11 An air column closed at one end and open at the other resonates with...

Basic Math
1.2K views

Example 1 The population of a country on January 1 2011 was 6 7 million...

Basic Math
1.2K views

Find the area K of the triangle b 3 c 6 A 80 K square...

Basic Math
1.2K views

Mrs. Collins has two full rainwater catching barrels in her yard. Barrel A holds 150...

Basic Math
1.2K views

Barbara sells iced tea for $1.49 per bottle and water for $1.25 per bottle. She...

Basic Math
1.2K views

A factory began dumping toxic waste materials into a countryside lake Before the dumping began...

Statistics
1.2K views

Eleven high school teachers were asked to give the number of students in their classes...

Calculus
1.2K views

Raggs Ltd a clothing firm determines that in order to sell x suits the price...

Accounting
1.2K views

Explain the J-curve effect using the Marshall-Lerner condition. Draw the time path of the current...