This feasibility study analyzes the purchase of 46 housing units in an Irish city for rental and sale purposes by 3 partners with experience in residential properties. The total acquisition and development costs are estimated at €589,453. The net rental income over 10 years is projected to be €241,772 to €347,499 annually. By year 10, the properties are projected to be sold for €5,375,266, resulting in a total pretax cash flow of €5,504,377 and an internal rate of return of 40.6%.
At homework1.com we have excellent infrastructure to undertake your toughest accounting homework. Accounting homework help service from us is done by best subject matter experts at quick turnaround time! We will offer you most reasonable rate also.
Beginner’s Guide To The EPSO Numerical Reasoning TestLenke Szász
EU Training is Europe's #1 EPSO preparation site (i.e. Europe's premiere training website for people competing in the EU's civil service recruitment competitions). We offer the widest range of materials for all stages and levels of the EU Institutions' selection exams. We aim to simulate the EPSO exam as closely as possible and we do so by offering practice tests, webcasts, webinars, e-learning materials, classroom training and coaching sessions. We are uniquely placed to help you pass the EPSO exams and GET AN EU JOB!
To hear the audio of this FREE webinar please click here: http://eutraining.eu/products/administrator/webinars
This presentation was held on 2 February, 2016.
At homework1.com we have excellent infrastructure to undertake your toughest accounting homework. Accounting homework help service from us is done by best subject matter experts at quick turnaround time! We will offer you most reasonable rate also.
Beginner’s Guide To The EPSO Numerical Reasoning TestLenke Szász
EU Training is Europe's #1 EPSO preparation site (i.e. Europe's premiere training website for people competing in the EU's civil service recruitment competitions). We offer the widest range of materials for all stages and levels of the EU Institutions' selection exams. We aim to simulate the EPSO exam as closely as possible and we do so by offering practice tests, webcasts, webinars, e-learning materials, classroom training and coaching sessions. We are uniquely placed to help you pass the EPSO exams and GET AN EU JOB!
To hear the audio of this FREE webinar please click here: http://eutraining.eu/products/administrator/webinars
This presentation was held on 2 February, 2016.
Business Plan 5x60KW (small wind plants)
Cash Flow, Parameters and Assumptions
This document is only a general overview of the subject treated in it. In no way is meant complete, especially without adequate technical explanation and necessary deepening.
Business Plan 5x60KW (small wind plants)
Cash Flow, Parameters and Assumptions
This document is only a general overview of the subject treated in it. In no way is meant complete, especially without adequate technical explanation and necessary deepening.
Kseniya Leshchenko: Shared development support service model as the way to ma...Lviv Startup Club
Kseniya Leshchenko: Shared development support service model as the way to make small projects with small budgets profitable for the company (UA)
Kyiv PMDay 2024 Summer
Website – www.pmday.org
Youtube – https://www.youtube.com/startuplviv
FB – https://www.facebook.com/pmdayconference
3.0 Project 2_ Developing My Brand Identity Kit.pptxtanyjahb
A personal brand exploration presentation summarizes an individual's unique qualities and goals, covering strengths, values, passions, and target audience. It helps individuals understand what makes them stand out, their desired image, and how they aim to achieve it.
The world of search engine optimization (SEO) is buzzing with discussions after Google confirmed that around 2,500 leaked internal documents related to its Search feature are indeed authentic. The revelation has sparked significant concerns within the SEO community. The leaked documents were initially reported by SEO experts Rand Fishkin and Mike King, igniting widespread analysis and discourse. For More Info:- https://news.arihantwebtech.com/search-disrupted-googles-leaked-documents-rock-the-seo-world/
Buy Verified PayPal Account | Buy Google 5 Star Reviewsusawebmarket
Buy Verified PayPal Account
Looking to buy verified PayPal accounts? Discover 7 expert tips for safely purchasing a verified PayPal account in 2024. Ensure security and reliability for your transactions.
PayPal Services Features-
🟢 Email Access
🟢 Bank Added
🟢 Card Verified
🟢 Full SSN Provided
🟢 Phone Number Access
🟢 Driving License Copy
🟢 Fasted Delivery
Client Satisfaction is Our First priority. Our services is very appropriate to buy. We assume that the first-rate way to purchase our offerings is to order on the website. If you have any worry in our cooperation usually You can order us on Skype or Telegram.
24/7 Hours Reply/Please Contact
usawebmarketEmail: support@usawebmarket.com
Skype: usawebmarket
Telegram: @usawebmarket
WhatsApp: +1(218) 203-5951
USA WEB MARKET is the Best Verified PayPal, Payoneer, Cash App, Skrill, Neteller, Stripe Account and SEO, SMM Service provider.100%Satisfection granted.100% replacement Granted.
An introduction to the cryptocurrency investment platform Binance Savings.Any kyc Account
Learn how to use Binance Savings to expand your bitcoin holdings. Discover how to maximize your earnings on one of the most reliable cryptocurrency exchange platforms, as well as how to earn interest on your cryptocurrency holdings and the various savings choices available.
In the Adani-Hindenburg case, what is SEBI investigating.pptxAdani case
Adani SEBI investigation revealed that the latter had sought information from five foreign jurisdictions concerning the holdings of the firm’s foreign portfolio investors (FPIs) in relation to the alleged violations of the MPS Regulations. Nevertheless, the economic interest of the twelve FPIs based in tax haven jurisdictions still needs to be determined. The Adani Group firms classed these FPIs as public shareholders. According to Hindenburg, FPIs were used to get around regulatory standards.
Building Your Employer Brand with Social MediaLuanWise
Presented at The Global HR Summit, 6th June 2024
In this keynote, Luan Wise will provide invaluable insights to elevate your employer brand on social media platforms including LinkedIn, Facebook, Instagram, X (formerly Twitter) and TikTok. You'll learn how compelling content can authentically showcase your company culture, values, and employee experiences to support your talent acquisition and retention objectives. Additionally, you'll understand the power of employee advocacy to amplify reach and engagement – helping to position your organization as an employer of choice in today's competitive talent landscape.
LA HUG - Video Testimonials with Chynna Morgan - June 2024Lital Barkan
Have you ever heard that user-generated content or video testimonials can take your brand to the next level? We will explore how you can effectively use video testimonials to leverage and boost your sales, content strategy, and increase your CRM data.🤯
We will dig deeper into:
1. How to capture video testimonials that convert from your audience 🎥
2. How to leverage your testimonials to boost your sales 💲
3. How you can capture more CRM data to understand your audience better through video testimonials. 📊
Company Valuation webinar series - Tuesday, 4 June 2024FelixPerez547899
This session provided an update as to the latest valuation data in the UK and then delved into a discussion on the upcoming election and the impacts on valuation. We finished, as always with a Q&A
B2B payments are rapidly changing. Find out the 5 key questions you need to be asking yourself to be sure you are mastering B2B payments today. Learn more at www.BlueSnap.com.
Rental analysis of the purchase of a housing estate in the Republic of Ireland
1. F E A S I B I L I T Y S T U D Y
R E N T A L A N A L Y S I S
2. J O H N W A L S H
PROJECT
The purchase of 46 housing units in an
Irish City for the mixed purpose of sale
and rental.
3 partners with experience in con-
struction and residential rental prop-
erties - particularly in the Dublin and
Galway areas.
imageintentionallyblurred
3. MAJOR CHARACTERISTICS
Purchase Price - €350,000
Total Acquisition Costs - €390,750
Construction Upgrade - €198,149
Planning Contributions - €297,000
Part 5 Contributions - Nil
Gross Rental Income - €320,400
Sale of 4 number Detached Units - Total €400,000
Own Financing - €100,000
Built Area - 47,019 ft²
46HousingUnits
imageintentionallyblurred
4. All properties are close to a completion
with 3 number units occupied . Minor
internal fit-out required to all with some
external hard landscaping outstanding.
General Overview
imagesintentionallyblurred
6. 12/04/2015
Housing Scheme
xxx,
SCENARIO #: 1 - BASE CASE
ACQUISITION & DEVELOPMENT COSTS
Unit of Total PSF
Item Measure Unit Cost Cost Cost
Acquisition
1 Purchase Price N/A N/A 350,000€ 7.44€
4 Legal Fees N/A N/A 12,500€ 0.27€
5 Due Diligence N/A N/A 10,000€ 0.21€
6 Other N/A N/A 4,500€ 0.10€
7 Brokers Commission Plus Bonus % of purchase price 2.5% 13,750€ 0.29€
8 Total Acquisition Costs 390,750€ 8.31€
Hard Costs (Construction)
9 House Renovation / Completion €/sf of Houses 3.00€ 141,057€ 3.00€
11 Contingency % of Hard Costs 10.0% 14,106€ 0.30€
12 Total Hard Costs 155,163€ 3.30€
Soft Costs (Construction)
16 Development Fees/Bonds N/A N/A 1,500€ 0.03€
21 Insurance (during construction) N/A N/A 2,500€ 0.05€
23 Contingency % of Soft Costs 10.0% 400€ 0.01€
24 Total Soft Costs 4,400€ 0.09€
Site Costs (Hard/Soft)
25 Site Costs N/A N/A 25,000€ 0.53€
30 Contingency % of Site Costs 10.0% 2,500€ 0.05€
31 Total Site Costs 27,500€ 0.58€
Financing Costs
32 Appraisal N/A N/A 1,000€ 0.02€
33 Legal - Loan N/A N/A 500€ 0.01€
34 Interest on Construction Loan from Financing Schedule N/A 9,586€ 0.20€
37 Contingency % of Financing Costs 5.0% 554€ 0.01€
38 Total Financing Costs 11,641€ 0.25€
39 Planning Contribution Treated in Cash Flow 0.0% -€ -€
40 **Total Acquisition & Development Costs** 589,453€ 12.54€
NOTES
HousingScheme
xxx,
SCENARIO#:1-BASECASE
FINANCINGASSUMPTIONS
AmortizationScheduleofOwnFinancingAmortizationScheduleofPermanentLoan
Rate8.00%
Points(%)0.00%AmountofOwnFinancing100,000€AcquisitionCosts390,750€
Term(mo)6.0DevelopmentCosts198,703€
Equity(%)0.0%TotalProjectCosts589,453€
LoanAmount479,313€Less:Saleof4Houses400,000-€
Less:SellerFinancing100,000-€
Points(€)-€LoanAmount89,453€
TotalInterest9,586€
OwnFinancingYearPrincipalInterestPaymentBalanceYearPrincipalInterestPaymentBalance
Rate4.50%165,915€3,152€69,067€34,085€16,568€5,621€12,189€82,886€
Points(%)0.00%234,085€449€34,533€-€27,007€5,181€12,189€75,878€
Term(yr)1.53-€-€-€-€37,477€4,712€12,189€68,402€
4-€-€-€-€47,977€4,211€12,189€60,424€
MonthlyPayment5,756€5-€-€-€-€58,512€3,677€12,189€51,912€
Points(€)-€6-€-€-€-€69,082€3,107€12,189€42,831€
7-€-€-€-€79,690€2,499€12,189€33,141€
PermanentLoan8-€-€-€-€810,339€1,850€12,189€22,802€
Rate6.50%9-€-€-€-€911,031€1,157€12,189€11,770€
Points(%)0.00%10-€-€-€-€1011,770€419€12,189€0€
Term(yr)10.03,600€32,434€
Equity(%)0.0%
MonthlyPayment1,016€
Points(€)-€
MISCOTHERASSUMPTIONS
Investors/ManagerDistributions
CapRateofYear11PretaxCashFlow5.0%
CumulativePreferredReturnRate0.0%TransactionCosts(asa%ofSalesPrice)2.5%
SplitoverPreferredReturn:
AllEquityMembers100.0%
Manager0.0%
EquitySplit(aboveinitialinvestment)
AllEquityMembers100.0%
Manager0.0%
ConstructionLoan
AssumptiononSaleofPropertyinYear10
ACQUISITION & DEVELOPMENT COSTS FINANCING ASSUMPTIONS
7. Housing Scheme
xxx,
SCENARIO #: 1 - BASE CASE
CASH FLOW ANALYSIS
Year Year Year Year Year Year Year Year Year Year Year
0 1 2 3 4 5 6 7 8 9 10
Transaction Costs
1 Acquisition Costs 390,750-€
2 Hard/Soft Costs 198,703-€
3 Sales Price in Yr 10 5,375,266€
4 Less: Transaction costs in Yr 10 134,382-€
5 Historic Tax Credits -€
6 Total Transaction Costs 589,453-€ -€ -€ -€ -€ -€ -€ -€ -€ -€ 5,240,884€
Gross Rental Income
7 Houses 320,400€ 326,808€ 333,344€ 340,011€ 346,811€ 353,747€ 360,822€ 368,039€ 375,400€ 382,908€
8 -€ -€ -€ -€ -€ -€ -€ -€ -€ -€
9 Total Gross Rental Income 320,400€ 326,808€ 333,344€ 340,011€ 346,811€ 353,747€ 360,822€ 368,039€ 375,400€ 382,908€
Less: Adjustments to GRI
10 Houses - Vacancy/Bad Debt 22,428-€ 22,877-€ 23,334-€ 23,801-€ 24,277-€ 24,762-€ 25,258-€ 25,763-€ 26,278-€ 26,804-€
11 Houses - Maintenance Concessions 7,200-€ 7,344-€ 7,491-€ 7,641-€ 7,794-€ 7,949-€ 8,108-€ 8,271-€ 8,436-€ 8,605-€
12 Planning Contributions 49,000-€ 99,000-€ 99,000-€ 50,000-€ -€ -€ -€ -€ -€ -€
13 Total Adjustments to GRI 78,628-€ 129,221-€ 129,825-€ 81,441-€ 32,070-€ 32,712-€ 33,366-€ 34,033-€ 34,714-€ 35,408-€
14 Net Rental Income 241,772€ 197,587€ 203,519€ 258,570€ 314,741€ 321,036€ 327,456€ 334,006€ 340,686€ 347,499€
15 Houses Other Income 12,600€ 12,852€ 13,109€ 13,371€ 13,639€ 13,911€ 14,190€ 14,473€ 14,763€ 15,058€
19 Total Income 254,372€ 210,439€ 216,628€ 271,941€ 328,380€ 334,947€ 341,646€ 348,479€ 355,449€ 362,558€
Operating Expenses
20 Houses Operating Expenses 54,010€ 55,090€ 56,192€ 57,316€ 58,462€ 59,631€ 60,824€ 62,041€ 63,281€ 64,547€
21 -€ -€ -€ -€ -€ -€ -€ -€ -€ -€
22 Total Operating Expenses 54,010€ 55,090€ 56,192€ 57,316€ 58,462€ 59,631€ 60,824€ 62,041€ 63,281€ 64,547€
23 Net Operating Income 200,362€ 155,349€ 160,436€ 214,625€ 269,917€ 275,316€ 280,822€ 286,439€ 292,167€ 298,011€
Reserves
24 House Reserves 28,883€ 29,460€ 30,049€ 30,650€ 31,263€ 31,889€ 32,526€ 33,177€ 33,840€ 34,517€
25 -€ -€ -€ -€ -€ -€ -€ -€ -€ -€
26 Total Reserves 28,883€ 29,460€ 30,049€ 30,650€ 31,263€ 31,889€ 32,526€ 33,177€ 33,840€ 34,517€
27 Pretax Cash Flow Before Financing 589,453-€ 171,480€ 125,889€ 130,387€ 183,975€ 238,654€ 243,427€ 248,296€ 253,262€ 258,327€ 5,504,377€
28 Return on Investment 29.1% 21.4% 22.1% 31.2% 40.5% 41.3% 42.1% 43.0% 43.8% 933.8%
29 Internal Rate of Return (IRR) 40.6%
NPV Calculations
30 @ Following Rates ->> 5.0% 7.0% 8.0% 10.0% 15.0%
31 Net Present Value 4,013,602€ 3,271,590€ 2,955,868€ 2,415,441€ 1,460,720€
Financing
32 Proceeds from Own Financing 100,000€
33 Proceeds from Permanent Loan 89,453€
34 Own Financing Debt Service 69,067-€ 34,533-€ -€ -€ -€ -€ -€ -€ -€ -€
35 Permanent Loan Debt Service 12,189-€ 12,189-€ 12,189-€ 12,189-€ 12,189-€ 12,189-€ 12,189-€ 12,189-€ 12,189-€ 12,189-€
36 Loan Balance in Yr 10 0-€
37 Pretax Cash Flow After Financing 400,000-€ 90,224€ 79,167€ 118,198€ 171,786€ 226,465€ 231,238€ 236,107€ 241,073€ 246,138€ 5,492,189€
38 Return on Equity 22.6% 19.8% 29.5% 42.9% 56.6% 57.8% 59.0% 60.3% 61.5% 1373.0%
39 Leveraged IRR 45.6%
40 Loan-to-Value Ratio (LTV; permanent loan only) 15.2%
41 Loan-to-Value Ratio (LTV; all loans) 32.1%
42 Debt Coverage Ratio (DCR) 8.40 7.50 10.70 15.09 19.58 19.97 20.37 20.78 21.19 451.60
CASH FLOW ANALYSIS
8. F E A S I B I L I T Y S T U D Y
R E N T A L A N A L Y S I S
C O N T A C T D E T A I L S
John Walsh: Phone: 087-9767485 Email: johnmartinwalsh@gmail.com Address: 88 Coill Tire, Doughiska, Galway City