a property is expected to have Net Operating Income of $100,…
a property is expected to have Net Operating Income of $100,000 in the first year. The NOI is expected to increase by 5% each year thereafter. The appraised value of the property is currently $1.25 Million and the lender is willing to make a $1,125,000 participation loan with a contract interest rate of 5.5%. The loan will be amortized with monthly payments over a 20 year life. In addition to the regular mortgage payments, the lender will receive 50% of the NOI In EXCESS of $100,000each year until the loan is repaid. The lender will also receive 50% of any increase in the value of the property. Assume that the appraiser will estimate the value of the property in Year 3 by dividing the NOI of year 4 by an 8 percent Cap Rate. Calculate the cost to the borrower (which is also the cost to the lender) if the property is held for 3 years. (please specify the Year 3 loan payoff, resale price of the building, participation portion of the resale, and be sure to enter the cash flows used to justify your solution).