Below are is all the information that you need to do the calculations and determine the metrics behind the investment.

Market rent $30/sf for gross leases
$22/sf for net leases
Growth rate 3% annually for everything
Rent Roll
Tenant SF Rent/yr /sf Stop Lease Start Mo. Term Steps
Tenant A 25,000 $33.00 BY $9.40/sf 1 10 yrs 3%/year
Tenant B 30,000 $27.00 BY $8.50/sf 1 8 yrs $32/sf in yr 5
Tenant C 35,000 $20.00 Net 1 3 yrs N/A
Tenant 10,000 $30.00 BY $10.00/sf 13 10 yrs 36 in month 67
Total
Base year (BY) The tenant will pay for expenses that have risen to a level above their expense stop. Net leases have a stop of zero, so they pay all reimbursable expense.
Tenants A, B and D are modified gross with expenses passed through over a base year while tenant C is Net.
Vacancy/Credit Loss 5% of PGI
Expense Category Expense per foot
Taxes $ 5.00/sf
R&M $ 1.00/sf
Insurance $ 0.25/sf
Utilities $ 2.00/sf
Payroll $ 0.85/sf
Security $ 0.50/sf
G&A $ 0.40/sf
Total Reimbursable $10.00/sf
Non Reimbursable
Management 3% of EGI
Assume zero rollover possibility. Downtime (vacancy at end of lease) 6 months
Total Capital at rollover 25/sf growing at inflation
From the above information, you should be able to do proforma.
Reversion 7.5%
Discount Rate 10.0%
Term 5 years
Amortization 30 years
Rate 4% rate
LTV 70%
a proforma for a five-year hold aggregating the cash flows from each lease.
Calculate
IRR
Cash flow after debt Service
Cash on Cash Return
Debt service coverage Ratio
Leveraged IRR
Debt Yield
Break-even ratio







Calculate Your Essay Price
(550 words)

Approximate price: $22

Calculate the price of your order

550 words
We'll send you the first draft for approval by September 11, 2018 at 10:52 AM
Total price:
$26
The price is based on these factors:
Academic level
Number of pages
Urgency
Basic features
  • Free title page and bibliography
  • Unlimited revisions
  • Plagiarism-free guarantee
  • Money-back guarantee
  • 24/7 support
On-demand options
  • Writer’s samples
  • Part-by-part delivery
  • Overnight delivery
  • Copies of used sources
  • Expert Proofreading
Paper format
  • 275 words per page
  • 12 pt Arial/Times New Roman
  • Double line spacing
  • Any citation style (APA, MLA, Chicago/Turabian, Harvard)

Our guarantees

Delivering a high-quality product at a reasonable price is not enough anymore.
That’s why we have developed 5 beneficial guarantees that will make your experience with our service enjoyable, easy, and safe.

Money-back guarantee

You have to be 100% sure of the quality of your product to give a money-back guarantee. This describes us perfectly. Make sure that this guarantee is totally transparent.

Read more

Zero-plagiarism guarantee

Each paper is composed from scratch, according to your instructions. It is then checked by our plagiarism-detection software. There is no gap where plagiarism could squeeze in.

Read more

Free-revision policy

Thanks to our free revisions, there is no way for you to be unsatisfied. We will work on your paper until you are completely happy with the result.

Read more

Privacy policy

Your email is safe, as we store it according to international data protection rules. Your bank details are secure, as we use only reliable payment systems.

Read more

Fair-cooperation guarantee

By sending us your money, you buy the service we provide. Check out our terms and conditions if you prefer business talks to be laid out in official language.

Read more

Order your essay today and save 10% with the coupon code: best10