2173 Salk Avenue, Suite 250 Carlsbad, CA

support@assignmentprep.info

Directions Worksheet – IRR, NPV and Equity Multiple (Please show all work) Katie

April 16, 2024

Directions
Worksheet – IRR, NPV and Equity Multiple (Please show all work)
Katie Scarlett is analyzing the same 15-unit apartment building for a client for possible purchase. She expanded her analysis from just the DCF (Income) to include the Direct Cap (Income), the Cost and the Market approaches to value. Remember she estimated the gross potential rents are $250,000 in Year 1 and are expected to grow 5% for through Year 3 and then by 3% starting in Year 4 as new supply comes on line. There is currently no vacancy, but vacancy is expected to increase to 3.0% as the new supply comes into the market. Notwithstanding that expectation, Katie assumes a more typical vacancy and credit risk of 5% for all periods. She refines her estimate for expenses since they run more inline with 45% of Effective Gross Income at Year 1 and will grow independently (from the base amount of expenses, not the percentage rate) at the inflation rate 3% per year.
She analyzed the replacement costs in the market and they are approximately $155,000/unit including cost of land. She identifies three sales comparables of similar apartment properties in the market that have sold within the last 6 months. Based on these recent sales, the average cost is $140,000/unit. The average cap rate is 6.5%
Katie is going analyze the investment on a 5-year hold. The client wants Katie to refine the bid price to take into consideration both the cost and market approach to value. They also want to see the NPV, IRR and Equity Multiple on this potential investment.
1. Katie reruns the DCF return. The market is assuming the discount rate to be 8% and the reversion (aka terminal or exit) cap rate is estimated to be 7%. What is the new DCF Katie calculates? Hint: the reversion value is based off of Year 6 NOI.
2. What is the estimate of value using the Direct Cap (Income)?
3. To arrive at the refined bid price, Katie weights the Cost Approach 10%, the Market Approach 30%, Direct Cap 20% and the DCF 40%. What is the bid price Katie presents to the client.
4. Katie knows that the projected IRR is calculated from the bid price, estimated NOIs and Reversion Value less 4% transaction costs. What is the IRR Katie calculates? What is the NPV?  We are looking for a net calculation, that is, a comparison against the discount rate, not a standalone view of IRR and NPV because the client needs the information presented as a “make the investment or not” calculation.
5. Katie’s client also wants to know the equity multiple for the investment. What is the equity multiple Katie calculates?
What to Include
If you use a spreadsheet, include formulas and submit Excel file.
If you solve on paper, show the work you completed to arrive at your answer.

Struggling With a Similar Paper? Get Reliable Help Now.

Delivered on time. Plagiarism-free. Good Grades.

What is this?

It’s a homework service designed by a team of 23 writers based in Carlsbad, CA with one specific goal – to help students just like you complete their assignments on time and get good grades!

Why do you do it?

Because getting a degree is hard these days! With many students being forced to juggle between demanding careers, family life and a rigorous academic schedule. Having a helping hand from time to time goes a long way in making sure you get to the finish line with your sanity intact!

How does it work?

You have an assignment you need help with. Instead of struggling on this alone, you give us your assignment instructions, we select a team of 2 writers to work on your paper, after it’s done we send it to you via email.

What kind of writer will work on my paper?

Our support team will assign your paper to a team of 2 writers with a background in your degree – For example, if you have a nursing paper we will select a team with a nursing background. The main writer will handle the research and writing part while the second writer will proof the paper for grammar, formatting & referencing mistakes if any.

Our team is comprised of native English speakers working exclusively from the United States. 

Will the paper be original?

Yes! It will be just as if you wrote the paper yourself! Completely original, written from your scratch following your specific instructions.

Is it free?

No, it’s a paid service. You pay for someone to work on your assignment for you.

Is it legit? Can I trust you?

Completely legit, backed by an iron-clad money back guarantee. We’ve been doing this since 2007 – helping students like you get through college.

Will you deliver it on time?

Absolutely! We understand you have a really tight deadline and you need this delivered a few hours before your deadline so you can look at it before turning it in.

Can you get me a good grade? It’s my final project and I need a good grade.

Yes! We only pick projects where we are sure we’ll deliver good grades.

What do you need to get started on my paper?

* The full assignment instructions as they appear on your school account.

* If a Grading Rubric is present, make sure to attach it.

* Include any special announcements or emails you might have gotten from your Professor pertaining to this assignment.

* Any templates or additional files required to complete the assignment.

How do I place an order?

You can do so through our custom order page here or you can talk to our live chat team and they’ll guide you on how to do this.

How will I receive my paper?

We will send it to your email. Please make sure to provide us with your best email – we’ll be using this to communicate to you throughout the whole process.

Getting Your Paper Today is as Simple as ABC

No more missed deadlines! No more late points deductions!

}

You give us your assignments instructions via email or through our order page.

Our support team selects a qualified writing team of 2 writers for you.

l

In under 5 minutes after you place your order, research & writing begins.

Complete paper is delivered to your email before your deadline is up.

Want A Good Grade?

Get a professional writer who has worked on a similar assignment to do this paper for you