You are contemplating the purchase of an office building. Net operating income f

Question

You are contemplating the purchase of an office building. Net operating income for the first year is expected to be $300,000 and increase by the projected inflation of 2% over the next five years. The property is priced at $2,100,000 and you normally assume 15% for land; your tax bracket is 28% for all income; you plan to borrow 70% of the purchase price with a conventional fixed-rate mortgage at a rate of 9% for 20 years; depreciation is straight line for 30 years; you are using a 5-year analysis; and expect that the building will sell for a price that compounds at the rate of inflation at the end of year 5 with selling expenses of 5%. What is the BTIRR?

Explanation / Answer

Assumptions:

years 0 1 2 3 4 5 Before Tax cash flow net operating income ($) 300,000 306000 312120 318362 324730 debt services 0 0 0 0 0 Before Tax cash flow (BTCF) 300,000 306,000 312,120 318,362 324,730 Net sales price 1867001 unpaid mortgage balance 0 before tax cash flow -1867001 300,000 306,000 312,120 318,362 2,191,730 BTIRR in equilty 17%

Related Questions

Navigate

• Browse (All)
• Browse Y
• Subjects

---

---

Integrity-first tutoring: explanations and feedback only — we do not complete graded work. Learn more.