Case Study Help for NPV and CoC

Just reviewing a case study, and was curious if I could get some input. There were two questions that I could not get the right answer to as they were modeling questions with multiple choice. They were really basic and I want to understand what I'm missing. Any input would be great. These are the two questions:

  1. There is a new 10 year NNN lease in 3,000 SF with the first 5 years paying a flat monthly base rent of $5,000 and a one-time 10% increase in year 6 then flat for the remainder of the term. The deal requires a $10/SF Tenant Improvement Allowance and $6/SF Leasing Commission. The cap rate for the asset is 7.0%.
    Calculate the Net Present Value of this lease deal (round to the nearest dollar).

2.Assume the above building was purchased for $1,000,000. The purchase was financed at an 80% LTV.
Calculate the average cash on cash return for the previous lease deal.

I've done these types of questions all the time, and never had a problem, but for some reason I'm not getting what they want. I forgot the multiple choice answers, but I can reflect on the answers here to see if they are close to what hey had.

 

They didn't give a discount rate, and it was multiple choice which mean assumptions were going to be wrong. This is what I did, but was not able to find what they wanted me to use. The questions are copy pasted from the case, they were short.

For the second one, did the same as you suggested, but was coming out with 20%+ CoC because from year 2-10 FCF would be $60K or $66K and the given answers were 10-12%. I got both of these wrong and it's worth 10% each.

 

Quo incidunt ut architecto amet. Ipsam eius in commodi quam amet. Earum autem voluptate commodi aut est et.

Career Advancement Opportunities

March 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. (++) 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

March 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

March 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

March 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (86) $261
  • 3rd+ Year Analyst (13) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (202) $159
  • Intern/Summer Analyst (144) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
Secyh62's picture
Secyh62
99.0
3
BankonBanking's picture
BankonBanking
99.0
4
Betsy Massar's picture
Betsy Massar
99.0
5
dosk17's picture
dosk17
98.9
6
CompBanker's picture
CompBanker
98.9
7
kanon's picture
kanon
98.9
8
GameTheory's picture
GameTheory
98.9
9
DrApeman's picture
DrApeman
98.9
10
Jamoldo's picture
Jamoldo
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”