TABLE A Cash Flow Projection Year: One Two Potential Gross Income Three Page 3 of...

90.2K

Verified Solution

Question

Finance

image
image
TABLE A Cash Flow Projection Year: One Two Potential Gross Income Three Page 3 of 14 KPGI) Vacancy/Collect Losses (VCL) Effective Gross Income EGI) Operating Exp./CapEx. Net Operating Income NOI) -Annual Debt Service Before Tax Cash Flow (BTCF) Before Tax Equity Reversion Total CashFlow year (t-1,2,3) X PVF Pres. Value (CF) Equity Dividend Rate Debt Coverage Ratio Debt Yield Ratio n.a. -Not Applicable ** From table B below na PROJECT DATA Rent: $800 per unit/month; rises at 4% per year; Vacancy=10%/yr Purchase Price: $84,000 : Land Value = 25% of Property value Financing: LTV=80%, Interest=6%, 15 years, monthly payments Holding period: 3 years (January 2009 through Dec. 2011) Selling price (End of yr.3)=$125000; selling expense : 3% Investor's req. retum- 16%; Operating Expenses -50% of PGI

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