100%(8)8 out of 8 people found this document helpful
This preview shows page 8 - 11 out of 12 pages.
Problem (5): Problem (5): Just for readingEstimate the market value of the following small office building. The property has 10,500 square feet of leasable space that was leased to a single tenant on January 1, four years ago. Terms of the lease call for rent payments of $9,525 per month for the first fiveyears, and rent payments of $11,325 per month for the next five years. The tenant must pay all operating expenses.During the remaining term of the lease, there will be no vacancy and collection losses; however, upon termination of the lease it is expected that the property will be vacant for three months. When the property is released under short-term leases, with tenants payingall operating expenses, a vacancy and collection loss allowance of 8 percent per year is anticipatedThe current market rental for properties of this type under triple net leases is $11 per square foot, and this rate has been increasing at a rate of 3 percent per year. The market discount rate for similar properties is about 11 percent, the "going-in" cap rate is about 9 percent, and terminal cap rates are typically 1 percentage point above going-in cap rates.Prepare a spreadsheet showing the rental income, expense reimbursements, NOIs, and thenet proceeds from the sale of the property at the end of an 8-year holding period. Then use the information provided to estimate the market value of the property. 0