Question

Allen Benedict is thinking of buying an apartment complex that is offered for sale by the...

Allen Benedict is thinking of buying an apartment complex that is offered for sale by the firm of Getz and Fowler. The price, $2.25 million, equals the property's market value. The following statement of income and expense is presented for Benedict's consideration:

The St. George Apartments Prior Year's Operating Results, Presented by Gertz and Fowler, Brokers

30units, all 2-bedroom apartments, $975/month $351,000
water & dryer rentals 10,000
gross annual income $361,000
Less operating expenses:
Manager's salary $10,000
Maintenance staff (1 person, part-time) 7,800
Seedy landscapers 1,300
Property taxes 13,500 32,600
Net operating income $328,400

By checking the electric meters during an inspection tour of the property, Benedict determines the occupancy rate to be about 80%. He learns, by talking to tenants, that most have been offered inducements such as a month's free rent or special decorating allowances. A check with competing apartment houses reveals that similar apartment units rent for about $895 per month and that vacancies average about 5%. Morevoer, these toher apartments have pools and recreation areas that make their units worth about $20 per month more than those of the St. George, which has neither. The tax assessor states that the apartments were reassessed 12 months ago adn that the current taxes are $71,400.

Benedict learns that the resident manager at St. George, in addition to a $10,000 salary, gets a free apartment for her services. He also discovers other expenses: insurance will cost $6.50 per $1,000 coverage, based on estimated replacement cost of about $1.8 million; workers' compensation ($140 per annum) must be paid to the state; utilities, incurred to light hallways and other common areas, cost about $95 per month for similar properties; supplies and miscellaneous expenses typically run about 0.25% of effective gross rent. Professional property management fees in the market area typically are about 5% of the effective gross income.

PLEASE SHOW ALL WORK INCLUDING THE FORMULAS YOU USED

1) Develop a 7-year forecast of net operating income for the St. George Apartments, incorporating the following assumptions:

a. Potential gross rent and miscellaneous other income will grow at 2.5% per annum over the forecast period.

b. Vacancies in the market area will remain constant over the forecast period.

c. Operating expenses other than management fees and property taxes will grow at 2.5% per annum over the forecast period.

d. Management fees as a percent of effective gross income will remain constant over the forecast period.

e. Property taxes are expected to increase to $76,048 in the third year of the forecast and to $85,039 in the seventh year.

Answer should follow this model:

quantity

x rent
= GPI
Less: vacancies and collection losses
Less: free rent and concessions
+ other income
= EGI

Less: COE

= NOI

Do not subtract after-tax cash flow from EGI.

Homework Answers

Know the answer?
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for?
Ask your own homework help question
Similar Questions
Allen Benedict is thinking of buying an apartment complex that is offered for sale by the...
Allen Benedict is thinking of buying an apartment complex that is offered for sale by the firm of Getz and Fowler. The price, $2.25 million, equals the property's market value. The following statement of income and expense is presented for Benedict's consideration: The St. George Apartments Prior Year's Operating Results, Presented by Gertz and Fowler, Brokers 30units, all 2-bedroom apartments, $975/month $351,000 water & dryer rentals 10,000 gross annual income $361,000 Less operating expenses: Manager's salary $10,000 Maintenance staff (1...
Given the following information, calculate the capitalization rate for the apartment complex. Number of apartments: 15;...
Given the following information, calculate the capitalization rate for the apartment complex. Number of apartments: 15; Market Rent (per month): $1,200; Vacancy and Collection Loss: 10% of potential gross income; Operating Expenses: 5% of effective gross income; Capital Expenditures: 10% of effective gross income; Acquisition Price: $1,710,000. 9.5% 9.0% 10.5% 9.7%
Using the following information, compute net operating income ( NOI ) for the first year of...
Using the following information, compute net operating income ( NOI ) for the first year of operations. Use an “above-line” treatment of capital expenditures. Number of apartments: 10 Rent per month per apartment: $800 Expected vacancy and collection loss: 5 percent Annual maintenance: $12,000 Annual depreciation: $6,000 Property taxes: $4,000 Property insurance: $5,000 Management: $6,000 Capital expenditures: $5,000 Income taxes: $9,000 Other operating expenses: $3,000 Annual mortgage debt payments: $14,000 a) $27,200 b) $41,200 c) $47,200 d) $50,200 e) $56,200
You are considering the purchase of an apartment complex. The following assumptions are made: The purchase...
You are considering the purchase of an apartment complex. The following assumptions are made: The purchase price is $1,000,000. Potential gross income (PGI) for the first year of operations is projected to be $171,000. PGI is expected to increase at 4 percent per year. No vacancies are expected. Operating expenses are estimated at 35 percent of effective gross income. Ignore capital expenditures. The market value of the investment is expected to increase 4 percent per year. Selling expenses will be...
Felice bought a duplex apartment at a cost of $150,000. Her mortgage payments on the property...
Felice bought a duplex apartment at a cost of $150,000. Her mortgage payments on the property are $940 per month. Her real estate taxes total $1,440 per year, and insurance costs $900 per year. She estimates that she will spend $1,000 each year per apartment for maintenance, replacing appliances, and other costs. The tenants will pay for all utilities. Ignore income taxes, changes in equity value, and changes in property value. What monthly rent must she charge for each apartment...
You want to get a commercial mortgage to buy a 10-unit apartment building that is on...
You want to get a commercial mortgage to buy a 10-unit apartment building that is on the market for $2.0 million.   You have raised $500,000 in equity and have sufficient funds for closing costs as well. The building has 10 units all of which rent for $1,500 per month.   You believe a vacancy and collection loss of 5% is reasonable and that operating expenses for the building will be 30% of EGI.   If lenders require a minimum of 1.3 DCR...
Jill Smith starts an apartment locator business that has the following transactions in the first month:...
Jill Smith starts an apartment locator business that has the following transactions in the first month: a) Smith invests $35,500 of personal funds to start the business. b) She purchases on account office supplies costing $345. c) She pays cash of $29,500 to acquire a lot next to the campus. This will be the future home of the business. d) Smith locates apartments for client and receives cash of $1910. e) Smith pays $110 of the account payable she created...
A developer specializing in building and operating apartment buildings is currently pondering the latest news about...
A developer specializing in building and operating apartment buildings is currently pondering the latest news about the real estate activity in Montreal. He acquired land in the downtown core and is currently halfway through completion of constructing a high-rise tower; all but Fit Out and Commissioning is complete. The project was designed as an apartment building. Recent information is making him doubt his decision as he feels the returns on selling those units as condominiums may prove to be more...
Evaluate the purchase of an existing 950 unit apartment complex for $12500000, the building is assumed...
Evaluate the purchase of an existing 950 unit apartment complex for $12500000, the building is assumed to have a 20 year functional life. Treat the rents as being collected at the end of each year, along with associated variable and fixed costs. Assume rent controls will prohibit the rent from being raised over the life of the building. Assume that the underlying property reverts to the original owners at the end of twenty years, and that you will also be...
A company owned several apartment buildings in Greater Carson, a small community. It rented apartments to...
A company owned several apartment buildings in Greater Carson, a small community. It rented apartments to individuals. CRC began operations in July 2012. During the month of July, the following events occurred: July 1 The company borrowed $24,000,000 on a 20 year note to finance its activities. There was a one-month grace period before interest was due on the note. Principal payments were due and payable on the first day of each month, beginning on August 1. July 5 The...
ADVERTISEMENT
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question
ADVERTISEMENT