Question

Property sold for $330,000 with 10% down, financed at 7.5% interest for 20 years (monthly payment...

Property sold for $330,000 with 10% down, financed at 7.5% interest for 20 years (monthly payments). The property has a gross annual income of $42,000. Vacancy collection loss is 8% and expenses are $8,000 per year. What is the equity dividend rate indicated by this sale?

0 0
Add a comment Improve this question Transcribed image text
Answer #1

Property Price = $ 330000, Interest Rate = 7.5 % and Loan Tenure = 20 years pr (20 x 12) = 240 months with monthly payments, Downpayment : 10 %

Down Payment = Cash Investment = 0.1 x 330000 = $ 33000 and Borrowing = 330000 - 33000 = $ 297000

Monthly Interest Rate = 7.5/12 = 0.625 %

Let the monthly repayments (monthly debt servicing) be $ K

Therefore, 297000 = K x (1/0.00625) x [1-{1/(1.00625)^(240)}]

297000 = K x 124.132

K = 297000 / 124.132 = $ 2392.61

Annual Debt Servicing = 12 x K = 12 x 2392.61 = $ 28711.3

Gross Annual Income = $ 42000

Less: Vacany and Collection Loss = 8 % of Gross Income = 0.08 x 42000 = $ 3360

Less: Operating Expenses = $ 8000

Net Operating Income (NOI) = 30640

Less: Annual Debt Servicing = $ 28711.3

Pre-Tax Cash Flow (PTCF) = $ 1928.7

Equity Dividend Rate = PTCF / Down Payment = 1928.7 / 33000 = 0.05845 or 5.845 % ~ 5.84 %

Add a comment
Know the answer?
Add Answer to:
Property sold for $330,000 with 10% down, financed at 7.5% interest for 20 years (monthly payment...
Your Answer:

Post as a guest

Your Name:

What's your source?

Earn Coins

Coins can be redeemed for fabulous gifts.

Not the answer you're looking for? Ask your own homework help question. Our experts will answer your question WITHIN MINUTES for Free.
Similar Homework Help Questions
ADVERTISEMENT
Free Homework Help App
Download From Google Play
Scan Your Homework
to Get Instant Free Answers
Need Online Homework Help?
Ask a Question
Get Answers For Free
Most questions answered within 3 hours.
ADVERTISEMENT
ADVERTISEMENT
ADVERTISEMENT