Search Listings

Norway-Florida Fund Assumptions Page


This is the assumption set used to prepare the Norway-Florida Fund Analysis


Investment Assumptions
Price of Property $915,000
Closing Costs 2% of Property Price
Date of Acquisition 1 June 2010
Holding Period 7 Years
Inflation Rate 1% per Year
Sale Price Method Sale Price = $2,000,545
Selling Costs 8%
Investor's Assumptions
General Vacancy & Credit Loss Zero
Tax Rate - First Year 35%
Tax Rate - Following Years 35%
Capital Gain Rate 15%
Cost Recovery Recapture Rate 25% - Losses Carried Forward
Present Value Discount Rate Before Debt 12% per Year
Present Value Discount Rate Before Tax 12% per Year
Present Value Discount Rate After Tax 12% per Year
Depreciation Assumptions
Depreciable Amount 85% of Property Price
Depreciable Life 27.5 Years
Depreciation Method Straight Line
Depreciation Start Date at Acquisition
Loan Assumptions
Loan Amount 50% of Property Price
Loan Interest Rate 7% Annually
Original Loan Period 30 Years
Loan Origination Date at Acquisition
Loan Type Monthly Payments, Interest Only
Revenue Assumptions
Annual Revenue (1 Units @ $8,400.00/Unit/Month) $100,800.00
Revenue Start Date 1 September 2010
Revenue Period Until Projected Sale
Revenue Growth Method Annual at the Inflation Rate
Management Fee 11%
Vacancy Factor 8%
All Non-Management Expenses Expense as % of EI Assumptions
Expense Percentage 40% of Effective Income
Expense Start Date at Acquisition
Expense Period Until Projected Sale
Risk Analysis Proforma Income Statement Assumptions Page
The following reports are available for review:

Post a Comment

Blog Navigation

Posts By Category

All Categories Advice: Real Estate (495) Blogging Real Estate (187) Distressed Property (32) Foreclosures (4) Glossary of Real Estate Terms (33) Government and Real Estate (31) Homes For Sale (157) Housing Market Conditions (1266) Housing Report (54) Lis Pendens (4) Main (1018) Mortgage / Finance (74) New Construction (19) Off Topic (87) Our Listings (3) Our Sales (7) Real Estate Market Snapshot (26) Real Estate Opinion (3) REALTOR News (11) Tallahassee (90) Tallahassee Neighborhoods (634) Uncategorized (50)

Posts By Month

Blog Roll

Luxury Homes For Sale New Construction Homes For Sale Homes For Sale With Swimming Pools Homes For Sale On Acreage Homes For Sale In Golden Eagle Plantation Homes For Sale In Killearn Lakes Plantation Homes For Sale In Killearn Estates Homes For Sale In Southwood Homes For Sale In Killearn Acres Homes For Sale In Summerbrooke Homes For Sale In Piney Z Homes For Sale In Bull Run Homes For Sale In Betton Homes For Sale In The Ox Bottom Area

Tag Cloud

Grab Our RSS Feed

Tallahassee Home Searches

Contact Us

Joe Manausa Real Estate
1934 Dellwood Drive
Tallahassee, FL 32303
(850) 366-8917