3. A property that produces a first year NOI of $80,000 is purchased for $750,000. The NOI is expected to increase by 15% in the sixth year when some of the leases turnover. The resale price in year 10 is expected to be $830,000. What is the net present value of the property based on the 10-year holding period and a discount rate of 9.5%? (D)

Question

Rafael Landry

Business

8 March, 13:49

3. A property that produces a first year NOI of $80,000 is purchased for $750,000. The NOI is expected to increase by 15% in the sixth year when some of the leases turnover. The resale price in year 10 is expected to be $830,000. What is the net present value of the property based on the 10-year holding period and a discount rate of 9.5%? (D)

+4

Answers (1)

Know the Answer?

Ruben Lozano · Answer 1

Net Present Value (NPV) = $ 115,998

Explanation:

Calculation of the Net Present Value

Net Present Value = Cash Inflows - Cash Outflows

NOI from 6th year = 80,000*115% = 92,000

NPV = 80000 (PVAF, 5 year) + 92,000 (PVAF, (105), 9.5%) + 830,000 / (1.095) 10 - 750,000

NPV = (80,000 x 3.839) + (92,000 x 2.439) + (830,000 x 0.403) - 750,000

= 307,120 + 224,388 + 334,490 - 750,000

The Net Present Value will be $ 115998