8. The loan must satisfy both the minimum DSCR of 1.2 and maximum LTV of 70%.
What is the biggest loan the borrower can get?
9. If you buy the property at the asking price of $55,000,000 using the biggest loan you can get
(from question 8), what will your down payment be?
10. What is the annual mortgage payment on the loan in question 8?
11. If you buy the property at the asking price of $55,000,000, what will your 'going in' Cap Rate
be?
12. If the annual irr for this property is 8.5%, then based on the cap rate in question 11, what
does this imply is expected NOI growth rate for this property?
13. You do research and find that similar properties are selling at an 11% cap rate. Using an
11% cap rate, what price would you offer for this property?
14. Suppose you buy the property at the asking price of $55,000,000 and own it for exactly 1
year.
You make the down-payment in part (9).
You collect the NOI in part (3).
You make the annual mortgage payment in part (10).
In two years, the NOI is expected to be the same.
You sell the property at the end of year 1, at a cap rate of 50 basis points below the cap rate in
part (11) and you pay off the loan balance when you sell.
Compute the IRR on this investment.