preview

Shady Trail

Decent Essays

Real Estate Finance and Investment

Shady Trail case

Datum: 31-1-2012

Taco van der Hoest 303450
Dave Tettero 291138

Executive Summary
This report provides an analysis and evaluation of the current and prospective profitability of the Shady Trails property. Methods of analysis include trend, horizontal and vertical analysis as well as calculations such as Return on Assets, Return on Equity, Loan-to-Value ratio and the Gross Rent Multiplier. All calculations are found in the appendices.

Original Setup
Using the original assumptions our initial results regarding the desired profitability of the Shady trail are positive: * Net Operating Income (NOI), Cash Flow from Operations (CFO) and Cash Flow after Financing (CFAF) …show more content…

The Loan-to-Value Ratio (LTV) is the ratio between the balance of loans and the value of the property. It shows the amount of debt used to finance the property and can provide the lender with useful information: a high LTV ratio means a large part of the property is financed through a loan, which makes the owner of the loan more likely to default and thus increasing the risk for the lender. Shady Trails LTV ratio however is 70% (Table A4), which is considered acceptable for a small industrial property.
Return on Assets (ROA) of 8.74% and Return on Equity (ROE) of 12.4% are both positive. The ROE (cap-rate) is defined as the cash-flow from operations divided by the market value before financing with any debt. This is a simple approach which assumes that cash flows are equal over various periods. Of course in a more realistic approach these cash-flows are more varying over time. A cap of 8.74% is reasonable due to the fact that the property is fully occupied by 2 tenants for the next 5 years. So despites this there is the guarantee that the building will be fully occupied, and so the risk of vacancy is relatively low. If the carrying cost for the ROA is lower than the cap-rate, we can say that this mortgage will lead to for higher returns, also called positive leverages, and this also counts for the other way around, so negative leverage can occur. Our debt service is 7.19%, which is lower than our cap-rate of 8.74%, our

Get Access