Question

1. Calculate NOI for below T12 (Fairbanks, Alaska).

GPR: $1M

Loss to Lease: $10k

Vacancy: $50k

Controllable Expenses: $300k

Non Controllable Expenses: $175k

2. Using the same NOI and appropriate cap rate for this city, what
is the value of the property (aprox.)? Show work.

3. Loan sizing using LTV methodology. A banker indicated that they
can give you "70%" loan with a 5% interest rate and 25 year
amortization. What is the amount you think you can get for the
loan? Show work.

4. DSC Constrained Loan. A mortgage broke said they will give you a loan the lesser of "80%" or 1.25 DSCR constrained. The interest rate will be 5% and have a 30 year amortization. What is the amount of the loan you can get? Show work.

Answer #1

**Solution for
Question 1:**

Given data for T12, Fairbanks, Alaska are

a) GPR (Gross Potential Rent) = $ 1 M = $ 1,000,000

b) Loss to Lease = $10 K = $10,000

c) Vacancy = $ 50 K = $ 50,000

d) Controllable Expenses = $ 300 K = $300,000

e) Non Controllable Expenses = $ 175 K = $175,000

**To calculate
Net Operating Income (NOI) we need to use the below formula
:**

NOI = GPR - (Loss to lease + Vacancy + Controllable Expenses + Non Controllable Expenses)

Plugging in the above given values into the formula, we get

NOI = $ 1,000,000 - (10,000 + 50,000 +300,000 +175,000)

= 1,000,000 - (535,000) // Adding all the items within bracket, namely controllable and non controllable expenses, losses and vacancy, the total is 535,000 //

= $ 465,000 // Subtract 535,000 from 1,000,000 to get 465,000 //

**Answer: Net Operating Income (NOI) = $ 465,000**

ADVERTISEMENT

Get Answers For Free

Most questions answered within 1 hours.

ADVERTISEMENT

asked 5 minutes ago

asked 10 minutes ago

asked 18 minutes ago

asked 21 minutes ago

asked 27 minutes ago

asked 30 minutes ago

asked 34 minutes ago

asked 36 minutes ago

asked 43 minutes ago

asked 58 minutes ago

asked 58 minutes ago

asked 58 minutes ago