# NPV and IRR of the Property Assignment | Homework For You

1) You are considering investing in a 14,000 square foot retail property in west Wichita. Based on the current leases, you have determined that next year 3,000 square feet will lease for \$18.00 per square foot, while the remaining 11,000 square feet will lease for \$12.00 per square foot. Because of a glut of retail properties in the area, you estimate that the market vacancy rate is about 9 percent, and you expect you will incur operating expenses equal to 15 percent of effective gross income.
Recently, retail rents have been rising by 2.5 percent per year, and you believe this will continue for the foreseeable future. Financing is available at 8 percent interest amortized over 25 years with monthly payments. You lender has a maximum loan-to-value (LTV) ratio of 80 percent (based on the purchase price) and a minimum debt-coverage ratio (DCR) of 1.25. You can purchase the property for \$1.75 million.
If you purchase it, you will hold the property for five years before selling it. Based on comparable sales of retail properties that are similar (but five years older than this one, you estimate a terminal cap rate of 8.5 percent. In addition, brokers in the area have informed you that retail properties have been appreciating by 2.5 percent per year recently. Your required rate of return for an unlevered investment such as this is 11 percent. Your equity (levered) discount rate is 18.35 percent.
a) Forecast this property’s NOI and BTCF over your five-year holding period.
b) Calculate the expected sale price (V1) and the before-tax equity reversion (sale price minus mortgage balance) using each of the four terminal value assumptions discussed in class.
c) Calculate the NPV and IRR of the property as a whole (unlevered) under each of the four terminal value assumptions discussed in class.
d) Calculate the NPV and IRR of your equity investment in this property under each of the four terminal value assumptions discussed in class. Note, for this calculation you should use the equity discount rate, not the overall (unlevered discount rate).
e) Based on the calculations above, do you believe this is a good investment for you? What is the most you could pay for this to an acceptable investment?Get Finance homework help today

Don't use plagiarized sources. Get Your Assignment on
NPV and IRR of the Property Assignment | Homework For You
Just from \$13/Page
Calculate the price
Pages (550 words)
\$0.00
*Price with a welcome 15% discount applied.
Pro tip: If you want to save more money and pay the lowest price, you need to set a more extended deadline.
We know how difficult it is to be a student these days. That's why our prices are one of the most affordable on the market, and there are no hidden fees.

Instead, we offer bonuses, discounts, and free services to make your experience outstanding.
How it works
Receive a 100% original paper that will pass Turnitin from a top essay writing service
step 1
Fill out the order form and provide paper details. You can even attach screenshots or add additional instructions later. If something is not clear or missing, the writer will contact you for clarification.
Pro service tips
How to get the most out of your experience with Homework Writing Services
One writer throughout the entire course
If you like the writer, you can hire them again. Just copy & paste their ID on the order form ("Preferred Writer's ID" field). This way, your vocabulary will be uniform, and the writer will be aware of your needs.
The same paper from different writers
You can order essay or any other work from two different writers to choose the best one or give another version to a friend. This can be done through the add-on "Same paper from another writer."
Copy of sources used by the writer
Our college essay writers work with ScienceDirect and other databases. They can send you articles or materials used in PDF or through screenshots. Just tick the "Copy of sources" field on the order form.
Testimonials
See why 20k+ students have chosen us as their sole writing assistance provider
Check out the latest reviews and opinions submitted by real customers worldwide and make an informed decision.
Military
excellent job
Customer 456821, August 3rd, 2022
Military
excellent work
Customer 456821, November 1st, 2022
N/a
Customer 453751, June 28th, 2020
Thank you for the corrections. This is what I expected my paper to be.
Customer 460555, November 22nd, 2021
Social Work and Human Services
you are a great group of people.
Customer 463783, February 10th, 2023
Other
Customer 462797, April 4th, 2022
Military
Very good job.
Customer 456821, April 8th, 2022
Military
excellent work
Customer 456821, June 26th, 2022
English 101
TEST
Customer 463149, July 12th, 2022
Military
Satisfactory work.
Customer 456821, April 14th, 2022
Military
very good job
Customer 456821, June 15th, 2022
English 101