Fight Finance

Courses  Tags  Random  All  Recent  Scores

Scores
keithphw$6,001.61
cuiting1$2,014.70
Jade$1,805.80
Yuan$1,726.43
Emma Lu$1,683.33
Visitor$1,663.33
zy$1,649.70
Visitor$1,635.80
Zin$1,629.43
Carolll$1,612.43
Visitor$1,508.61
Tram Phan$1,503.33
cuiting$1,465.80
Visitor$1,443.33
Visitor$1,428.33
Visitor$1,338.35
Visitor$1,323.33
Visitor$1,283.33
Visitor$1,251.28
Tijo$1,089.43
 

Question 935  real estate, NPV, perpetuity with growth, multi stage growth model, DDM

You're thinking of buying an investment property that costs $1,000,000. The property's rent revenue over the next year is expected to be $50,000 pa and rent expenses are $20,000 pa, so net rent cash flow is $30,000. Assume that net rent is paid annually in arrears, so this next expected net rent cash flow of $30,000 is paid one year from now.

The year after, net rent is expected to fall by 2% pa. So net rent at year 2 is expected to be $29,400 (=30,000*(1-0.02)^1).

The year after that, net rent is expected to rise by 1% pa. So net rent at year 3 is expected to be $29,694 (=30,000*(1-0.02)^1*(1+0.01)^1).

From year 3 onwards, net rent is expected to rise at 2.5% pa forever. So net rent at year 4 is expected to be $30,436.35 (=30,000*(1-0.02)^1*(1+0.01)^1*(1+0.025)^1).

Assume that the total required return on your investment property is 6% pa. Ignore taxes. All returns are given as effective annual rates.

What is the net present value (NPV) of buying the investment property?




Copyright © 2014 Keith Woodward