Chapter 8 Alternative Investments 43
6. a. The amount borrowed is 80% of $1.5 million, which is $1.2 million. The first year’s interest =
9% of $1.2 million = $108,000. So,
After-tax net income = ($176,800 − $37,500 − $106,920) (1 − 0.30) = $22,666
Principal repayment = $120,000 − $106,920 = $13,080
so,
After-tax cash flow in year 2 = $22,666 + $37,500 − $13,080 = $47,086
New NOI in year 3 = 1.04 $176,800 = $183,872. We need to calculate the third year’s interest
payment on the mortgage balance after the second year’s payment. This mortgage balance is the
b. Ending book value = Original purchase price − Total depreciation during three years =
$1,500,000 − 3 $37,500 = $1,387,500.
The net sale price = $1,720,000 (1 − 0.065) = $1,608,200