Question

Consider the table for an income property that is under evaluation for purchase with a $455,000 loan. Using the principles of mortgage equity capitalization, what is the estimated total property value (rounded to the nearest $100)?


Year 1 Year 2 Year 3
NOI $ 72,000 $ 74,880 $ 77,875
DS 60,000 60,000 60,000
Cash flow $ 12,000 $ 14,880 $ 17,875
Resale in year 3 900,000
Less mortgage balance −435,000
Total cash flow $ 12,000 $ 14,880 $ 482,875
Present value of cash flow @ 15% $ 10,435 $ 11,251 $ 317,498

A) $317,500

B) $482,900

C) $772,500

D) $794,200

Answer

This answer is hidden. It contains 19 characters.