27 May Question EXCEL PROJECT – FIRE 316 Before and After Tax Cash Flow – Mixed Use Project
Question
EXCEL PROJECT – FIRE 316
Before and After Tax Cash Flow – Mixed Use Project
You have been hired to perform an investment analysis for a high net worth individual to determine if they should purchase a commercial real estate investment. The investment is includes office, retail apartments, and a parking deck.
The following are the income characteristics:
Office –70,000 square feet is leased to a national tenant, Dewey, Cheatham and Howe that pays $45 per square foot for the next 15 years. The rent will increase by 3 percent per year and there are expense stops of $8.00 per square foot and there is no risk of vacancy or credit loss. 30,000 square feet is leased to a boutique accounting firm, Waite and Higgins for $40 per square foot for the next three years with no increases. At the end of three yeas they will vacate the space and it will take six months to lease the space at which time the market rent is project to be $50 per square foot with annual increases of 4 percent. The lease term on this space is 10 years and the vacancy and credit loss on this space is 3 percent. Office expenses are $7.50 per square foot and increase by 3 percent per year.
Retail –15,000 square feet is leased to Walgreens for $65 per square foot with no rent increases on a triple net basis for the next 20 years and there is not risk of default. 30,000 square feet is leased to Best Buy for $60 per square foot triple net basis for the next 15 years with rents increasing by 2 percent a year and there is no risk of vacancy or credit loss. Starbucks leases 1,000 square feet for $80 per square foot with rent increases of 5 percent per year on a triple net basis for 15 years and there is no risk of credit loss.
Multi-Family – There is a mixture 80 of one and two bedroom apartments that rent for $3,000 to $5,000 per month with the average rent of $3,800 per month. These rents increase by 5 percent a year and the unrecoverable expense ratio is 30 percent. The market vacancy and credit loss for the apartments is 4 percent.
Parking Deck– There is a combination of parking for each of the property types. Some of the parking spaces are rented on a monthly basis where others are rented on a daily or hourly basis. The annual parking revenue is $300,000 per year with expenses of 15 percent. It is anticipated that the parking revenue will increase by 6 percent per year.
Our website has a team of professional writers who can help you write any of your homework. They will write your papers from scratch. We also have a team of editors just to make sure all papers are of HIGH QUALITY & PLAGIARISM FREE. To make an Order you only need to click Ask A Question and we will direct you to our Order Page at WriteDemy. Then fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Fill in all the assignment paper details that are required in the order form with the standard information being the page count, deadline, academic level and type of paper. It is advisable to have this information at hand so that you can quickly fill in the necessary information needed in the form for the essay writer to be immediately assigned to your writing project. Make payment for the custom essay order to enable us to assign a suitable writer to your order. Payments are made through Paypal on a secured billing page. Finally, sit back and relax.
About Writedemy
We are a professional paper writing website. If you have searched a question and bumped into our website just know you are in the right place to get help in your coursework. We offer HIGH QUALITY & PLAGIARISM FREE Papers.
How It Works
To make an Order you only need to click on “Order Now” and we will direct you to our Order Page. Fill Our Order Form with all your assignment instructions. Select your deadline and pay for your paper. You will get it few hours before your set deadline.
Are there Discounts?
All new clients are eligible for 20% off in their first Order. Our payment method is safe and secure.