Industrial Building (125,000 SF) Rent is $ 7.25 PSF NNN (Tenant pays NNN CAM, RE TAXES...

Industrial Building (125,000 SF)

Rent is $ 7.25 PSF NNN (Tenant pays NNN CAM, RE TAXES and INSURANCE)

Expense Data

Vacancy Rate and Credit Loss run approximately 8% per Annum

Management Fees are 5% of GOI

Utilities are paid by Tenant and are separately metered

Real Estate Taxes are $ 125,000 per year

Common Area Maintenance is $ .75 PSF Per Annum

Accounting and Legal are $ 3500 per annum.

Insurance is $ .35 PSF Per Annum

Capita Reserves are $ .15 PSF per Year

  1. What is the NOI based upon the following data provided?  Calculate the purchase price based on 8% Cap Rate.

NOI _______________________________

SALES PRICE ____________________

Homework Answers

Answer #1
Workings Amount
Rental Income 125000 SF *7.25 psf 906250
Vacancy & Credit Loss 8% * 906250 -72500
Gross Operating Income 833750
Management Fees 5% * 833750 -41687.5
Accounting and Legal Fees -3500
Net Operating Income 788562.5
Cap rate =8%
Purchase/Sale Price = NOI / Cap rate = 788563/8% = $9,857,038
Net Operating Income $788,563
Sales Price $9,857,038
Note 1 : Capital reserve is not considered while calculating NOI
Note 2 : Common Area Maintenance, RE taxes and Insurance are not considered while calculating NOI since tenant is paying these expenses
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
Need Online Homework Help?

Get Answers For Free
Most questions answered within 1 hours.

Ask a Question