Before-Tax Reversions (Resale Proceeds) - HP 12c Solutions Handbook

Keystrokes
CLEAR
60
250 12
5
76855
20
11.5
700000
12

Before-Tax Reversions (Resale Proceeds)

The reversion receivable at the end of the income projection period is
usually based on forecast or anticipated resale of the property at that time.
The before tax reversion amount applicable to real estate analysis and
problems are:
• Sale Price.
• Cash Proceeds of Resale.
• Outstanding Mortgage Balance.
• Net Cash Proceeds of Resale to Equity.
The derivation of these reversions are as follows:
1. Forecast or estimate Sales Price. Deduct sales and Transaction Costs.
The result is the Proceeds of Resale.
2. Calculate the Outstanding Balance of the Mortgage at the end of the
Income Projection Period and subtract it from Proceeds of Resale. The
result is net Cash Proceeds of Resale.
Thus:
Cash Proceeds of Resale =
Sales Price - Transaction Costs.
Net Cash Proceeds of Resale =
Cash Proceeds of Resale - Outstanding Mortgage Balance.
Example: The apartment property in the preceding example is expected
to be resold in 10 years. The anticipated resale price is $800,000. The
Display
180,000.00 Potential Gross Income.
Vacancy Loss.
9,000.00
171,000.00 Effective Gross Income.
94,145.00 Net Operating Income.
-89,580.09 Annual Debt Service.
4,564.91 Cash Throw-Off.
8