A commercial investment property was purchased for $22,000,000. The property's net lettable area is 3,200 m2. The property is operating at a stabilised occupancy of 90.0%. The leases are gross and the annual base rent in the first year is $590 per m2. The rent
A commercial investment property was purchased for $22,000,000. The property's net lettable area is 3,200 m2. The property is operating at a stabilised occupancy of 90.0%. The leases are gross and the annual base rent in the first year is $590 per m2. The rent is reviewed annually and increased at a fixed rate of 2.00%. The building doesn't generate any miscellaneous income. The fixed OPEX are $75 per m2 and variable OPEX are $90 per m2 in the first year. The annual OPEX inflation is 4.50%. The property is purchased with 60.00% in debt financing with a fully amortising loan for a term of 20 years, monthly payments and an annual interest rate of 5.65%. Calculate Year 3 Equity
Step by step
Solved in 4 steps
