Logo
Home Study Material Contact Search
AI Chat FREE
  1. business
  2. accounting
  3. use the following property data: property consists

Use the following property data: Property consists of 6 Office suites Contract rents: 1 @...

70.2K

Verified Solution

Question

Accounting

Use the following property data:

Property consists of 6 Office suites

Contract rents: 1 @ $1,750 per month, 3 @ $2,600 per month, and 2 @ $1,800 per month

Annual market rent increase: 5%

Vacancy and collection losses: 9.5% per year (of PGI)

Operating expenses: 25% of EGI

Capital expenditures: 20% of EGI

Expected holding period: 5 years

Going-out Cap. Rate: 9.4%

Selling expenses: 3.8% of sale price

Market discount rate: 9.5%

Comparable First-year NOI Sale Price

A $75,000 $930,000 B $105,000 $1,360,000 C $130,000 $1,050,000 D $76,000 $800,000 E $88,000 $1,150,00

1. Calculate NOI (2 pts) Show all work.

2. Calculate Overall Capitalization Rate (3 pts) Show all work.

3. Calculate Estimated Market Value (1 pts) Show all work.

4. Calculate Five Year Pro Forma NOI (4 pts) Show all work.

5. Estimate Future Sale Proceeds (1 pts) Show all work.

6. Calculate Net Sale Proceeds (1 pts) Show all work.

7. Calculate Present Value of Future Cash Flows (3 pts) Show all work.

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: Zin AI - Your personal assistant for all your inquiries!
Become a Member

Other questions asked by students

Q

Maribel Salazar has a stock broker account at Diversified Investors Group on which she earns 4.5%...

Finance
Q

The law firm of Furlan and Benson accumulates costs associated with individual cases, using a job...

Accounting
Q

distinction between active and real power? distinction between complex and apparent power? distinction between effective and rms...

Electrical Engineering
Q

The G Corporation is considering replacing the wood steamer it currently uses to shape guitar sides....

Finance
Q

phase shift A rocket is fired at sea level and climbs at a constant angle...

Basic Math
Q

Find the area between the curves y = e^ -0.1x and y = 1.2x +...

Calculus
Q

1 Determine the derivative of each of the following functions Leave your answers in unsimplified...

Calculus
Q

a Enter the general expanded form of g x g x Roots on has factored...

Algebra
Q

noi need a solution of that question

Accounting
Q

1) what is Assets minus liabilities? 2)Why does the Quick Ratio subtract inventory from the...

Accounting
Q

Darden Chipotle Cost of goods sold (food, beverage, and packaging) $2,412.5 $1,601.0 Inventories: Beginning of...

Accounting
Q

IBS is a global provider of point-of-sale systems and related services that enable businesses to...

Accounting