Problem 11-3 You are an employee of University Consultants, Limited, and have been given the following assignment. You are to present an investment analysis of a small retail income-producing property for sale to a potential investor. The asking price for the property is $1,250,000; rents are estimated at $160,000 during the first year and are expected to grow at 2.5 percent per year thereafter. Vacancies and collection losses are expected to be 10 percent of rents. Operating expenses will be 35 percent of effective gross income. A fully amortizing 70 percent loan can be obtained at 8 percent interest for 30 years (total annual payments will be monthly payments × 12). The property is expected to appreciate in value at 3 percent per year and is expected to be owned for five years and then sold. The investor tells you she would also like to know how tax considerations affect your investment analysis. You determine that the building represents 85 percent of value and would be depreciated over 39 years (use 1/39 per year, except year 1 depreciation is also multiplied by 11.5/12 to adjust for the mid month convention). The potential investor indicates that she is in the 37 percent tax bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any passive activity loss limitations. Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be taxed at 25 percent. Because the investor works over 750 hours per year in real estate related activities, she is able to avoid the NIIT 3.8 percent surcharge. Required: a. What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? b. What is the effective tax rate and before-tax equivalent yield? d. Recalculate the ATIRR in part (a) under the assumption that the investor cannot deduct any of the passive losses (they all become suspended) until the property is sold after five years. Complete this question by entering your answers in the tabs below. Required A Required B Required D What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? Note: Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places. ATIRR on equity % < Required A Required B >

Essentials Of Investments
11th Edition
ISBN:9781260013924
Author:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Chapter1: Investments: Background And Issues
Section: Chapter Questions
Problem 1PS
icon
Related questions
Question

please step by step solution.

 

 

Problem 11-3
You are an employee of University Consultants, Limited, and have been given the following assignment. You are to present an
investment analysis of a small retail income-producing property for sale to a potential investor. The asking price for the property is
$1,250,000; rents are estimated at $160,000 during the first year and are expected to grow at 2.5 percent per year thereafter.
Vacancies and collection losses are expected to be 10 percent of rents. Operating expenses will be 35 percent of effective gross
income. A fully amortizing 70 percent loan can be obtained at 8 percent interest for 30 years (total annual payments will be monthly
payments × 12). The property is expected to appreciate in value at 3 percent per year and is expected to be owned for five years and
then sold. The investor tells you she would also like to know how tax considerations affect your investment analysis. You determine
that the building represents 85 percent of value and would be depreciated over 39 years (use 1/39 per year, except year 1 depreciation
is also multiplied by 11.5/12 to adjust for the mid month convention). The potential investor indicates that she is in the 37 percent tax
bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any
passive activity loss limitations. Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be
taxed at 25 percent. Because the investor works over 750 hours per year in real estate related activities, she is able to avoid the NIIT
3.8 percent surcharge.
Required:
a. What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)?
b. What is the effective tax rate and before-tax equivalent yield?
d. Recalculate the ATIRR in part (a) under the assumption that the investor cannot deduct any of the passive losses (they all become
suspended) until the property is sold after five years.
Complete this question by entering your answers in the tabs below.
Required A Required B
Required D
What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)?
Note: Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places.
ATIRR on equity
%
< Required A
Required B >
Transcribed Image Text:Problem 11-3 You are an employee of University Consultants, Limited, and have been given the following assignment. You are to present an investment analysis of a small retail income-producing property for sale to a potential investor. The asking price for the property is $1,250,000; rents are estimated at $160,000 during the first year and are expected to grow at 2.5 percent per year thereafter. Vacancies and collection losses are expected to be 10 percent of rents. Operating expenses will be 35 percent of effective gross income. A fully amortizing 70 percent loan can be obtained at 8 percent interest for 30 years (total annual payments will be monthly payments × 12). The property is expected to appreciate in value at 3 percent per year and is expected to be owned for five years and then sold. The investor tells you she would also like to know how tax considerations affect your investment analysis. You determine that the building represents 85 percent of value and would be depreciated over 39 years (use 1/39 per year, except year 1 depreciation is also multiplied by 11.5/12 to adjust for the mid month convention). The potential investor indicates that she is in the 37 percent tax bracket and has enough passive income from other activities so that any passive losses from this activity would not be subject to any passive activity loss limitations. Capital gains from price appreciation will be taxed at 20 percent and depreciation recapture will be taxed at 25 percent. Because the investor works over 750 hours per year in real estate related activities, she is able to avoid the NIIT 3.8 percent surcharge. Required: a. What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? b. What is the effective tax rate and before-tax equivalent yield? d. Recalculate the ATIRR in part (a) under the assumption that the investor cannot deduct any of the passive losses (they all become suspended) until the property is sold after five years. Complete this question by entering your answers in the tabs below. Required A Required B Required D What is the investor's expected after-tax internal rate of return on equity invested (ATIRR)? Note: Do not round intermediate calculations. Enter your answer as a percent rounded to 2 decimal places. ATIRR on equity % < Required A Required B >
Expert Solution
steps

Step by step

Solved in 2 steps

Blurred answer
Recommended textbooks for you
Essentials Of Investments
Essentials Of Investments
Finance
ISBN:
9781260013924
Author:
Bodie, Zvi, Kane, Alex, MARCUS, Alan J.
Publisher:
Mcgraw-hill Education,
FUNDAMENTALS OF CORPORATE FINANCE
FUNDAMENTALS OF CORPORATE FINANCE
Finance
ISBN:
9781260013962
Author:
BREALEY
Publisher:
RENT MCG
Financial Management: Theory & Practice
Financial Management: Theory & Practice
Finance
ISBN:
9781337909730
Author:
Brigham
Publisher:
Cengage
Foundations Of Finance
Foundations Of Finance
Finance
ISBN:
9780134897264
Author:
KEOWN, Arthur J., Martin, John D., PETTY, J. William
Publisher:
Pearson,
Fundamentals of Financial Management (MindTap Cou…
Fundamentals of Financial Management (MindTap Cou…
Finance
ISBN:
9781337395250
Author:
Eugene F. Brigham, Joel F. Houston
Publisher:
Cengage Learning
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Corporate Finance (The Mcgraw-hill/Irwin Series i…
Finance
ISBN:
9780077861759
Author:
Stephen A. Ross Franco Modigliani Professor of Financial Economics Professor, Randolph W Westerfield Robert R. Dockson Deans Chair in Bus. Admin., Jeffrey Jaffe, Bradford D Jordan Professor
Publisher:
McGraw-Hill Education