514_633933876592805692_Apartment_web

514_633933876592805692_Apartment_web - 41,040 42,612 44,263...

Info iconThis preview shows page 1. Sign up to view the full content.

View Full Document Right Arrow Icon
Apartment 20x5 20x6 20x7 20x8 Rents 30(90%)(600)(12) 194,400 194,400 + 194,400(5%) 204,120 204,120 + 204,120(5%) 214,326 214,326 + 214,326(5%) 225,042 Cash Expenditures: Rental Company Fees 19,440 20,412 21,433 22,504 9,600 9,600 9,600 9,600 Other Cash Expenses 12,000 12,600 13,230 13,892 Total Cash Expenditures
Background image of page 1
This is the end of the preview. Sign up to access the rest of the document.

Unformatted text preview: 41,040 42,612 44,263 45,996 Net Cash Flow 153,360 161,508 170,063 179,047 PV of Net Cash Flows @ 20% 127,800+ 112,158+ 98,416+ 86,346= 424,720 PV of Sale of Apartment Building for $600,000 at end of 20x8 @ 20% = 289,352 Total PV of all future cash flows 714,072...
View Full Document

{[ snackBarMessage ]}

Ask a homework question - tutors are online