SlideShare une entreprise Scribd logo
1  sur  9
Welcome to $uccessful Commercial Property Ownership Series ,[object Object],Jim West, Associate Ron Frederiksen President, CEO Lori Milton Senior Loan Officer Tammy Haas Vice President, Business Banking Officer
The Financial Value  of a Lease Payment ,[object Object],[object Object],[object Object],[object Object]
Who Uses Commercial Property  to Build Wealth? ,[object Object],[object Object],Some Closer-To-Home Examples:
Benefits & Risks of  Leasing  vs.  Ownership Advantage Disadvantage Leasing -Location  -Flexibility -Capital Preservation/Availability of cash -Source of Financing -Long Term cost -Loss of salvage value -Control of your environment -Annual escalators Ownership -Control -Debt Reduction -Equity buildup -Appreciation -Tax advantage/depreciation/ Sales -Fixed long term cost during inflationary times -Capital Outlay -Spatial inflexibility -Management of property -Financing -Financial Liabilities -Capital & repair & Maintenance
The Financial Value  of a Lease Payment ,[object Object],2,500 $16.00 $40,000 $3,333 $505,033 $571,000 7% $500,000 8% $444,444 9% $428,250 @ 75%
A Sample Case Study RENT VS. OWN COMPARISON SAMPLE PROPERTY SIZE 2500 Sq. ft  8 PRIVATE PARKING SPACE RENT  OWN LEASE ASSUMPTION: Rent per square foot per month  $1.33 Rent per month (Total)  $3,333 PURCHASE ASSUMPTION: Purchase Price:  $625,000 START - UP COST Pre-paid Rent and Security Deposit  $9,000 Total Start-up cost  $9,000 START - UP COST Cash Down payment (10%)  $62,500 Loan Fee and Cost  $12,500 Total Start-Up Cost  $75,000 MONTHLY COST:  Per sq.ft.  Amount Rent Payment  $1.33  $3,333 NNN Operating cost  $0.50  $1,250 Reserve for repairing  ----  ---- Annual Depreciation: At 40% Tax bracket  $0.00  $0.00 Total Monthly Cost  $1.85  $4,583 MONTHLY COST:  Per sq.ft.  Amount Mortgage Payment  $1.50  $3,784  Operating cost  $0.50  $1,250 Reserve for repairing  $0.06  $150 Annual Depreciation: At 40% Tax bracket  ($0.27)  $675 Total Monthly Cost  $1.45  $4,509   ADDITIONAL MONTHLY OWNERSHIP BENEFITS: Annual Appreciation: At 2%  $0.00 Average monthly Principal Payment  $0.00 Total Ownership Benefits  $0.00   TOTAL EFFECTIVE MONTHLY COST  $4,583 ADDITIONAL MONTHLY OWNERSHIP BENEFITS: Annual Appreciation: At 2%  $1,041 Average monthly Principal Payment  $950 Total Ownership Benefits  $1,991 TOTAL EFFECTIVE MONTHLY COST  $2,518 IMPORTANT NOTES: The Rent amount shown above is for the starting year. Most leases provide for rent increases of about 3%per year. After 10 years, the mortgage payment would remain the same, but the rent will increase by 34% to: $4,873 per month. Calculations based upon the prevailing interest rates as of October 2009.
A Sample Case Study LONG TERM COMPETITIVE ADVANTAGE OF OWNERSHIP Property  Loan  Loan  Lease Value  Balance  Equity  Payment  Payment Years 5   $690,000  $508,481  $181,519  $3,784/$45,408  $3,863/$46,356 Year 10   $761,900  $429,960  $331,940  $3,784/$45,408  $4,479/$53,748 Year 15   $841,167  $323,879  $517,288  $3,784/$45,408  $5,192/$62,304 Year 20   $928,717  $181,799  $746,918  $3,784/$45,408  $6,019/$72,228 SBA 504 FINANCING PROGRAM Purchase Price :  $ 625,000  Note that interest rates vary from month to  Cash Down Payment (10%):  - $62,500   month and loan term differ from one lender to another Amount Financing:  $562,500 The SBA 504 financing program combines a loan from a regular bank 50%of the total loan amount and a loan from the SBA for 40%of the total loan amount (total 90%). The buyer provides a 10% cash down payment  SBA FINANCING:  1 St   Mortgage by Bank  2 nd  Mortgage by SBA Loan Amount:  $312,500  $250,000 Interest Rates:  7%  5% Amortization in year:  30years of amortization  20years of amortization Percent of Total Loan Amount:  50% of total  40%  of Total Loan Fee :  1%$3,125  2.15%$5,375 Monthly payment:  $2,099  $1,685
Three Factors That Make  2009 – 2010 The Year To Act ,[object Object],[object Object],[object Object],[object Object],[object Object],[object Object]
How Can I Possibly Compare All These Factors? N Purchase N Lease N Differential  0 (initial investment) 0 (Lease CFAT) 0 (initial investment) 1 (CFAT) 1 (Lease CFAT) 1 CFAT 2 (CFAT) 2 (Lease CFAT) 2 CFAT 3 (CFAT) 3 (Lease CFAT) 3 CFAT 4 (CFAT) 4 (Lease CFAT) 4 CFAT 5 (CFAT) 5 (Lease CFAT) 5 CFAT 6 (CFAT) 6 (Lease CFAT) 6 CFAT 7 (CFAT) 7 (Lease CFAT) 7 CFAT 8 (CFAT) 8 (Lease CFAT) 8 CFAT 9 (CFAT) 9 (Lease CFAT) 9 CFAT 10 (CFAT) +SPAT 10 (Lease CFAT) 10 CFAT + SPAT

Contenu connexe

Tendances

danaher 05-4Q-Supp-Info
danaher 05-4Q-Supp-Infodanaher 05-4Q-Supp-Info
danaher 05-4Q-Supp-Info
finance24
 
The power of purchase
The power of purchaseThe power of purchase
The power of purchase
sarahpichardo
 
Mortgages Explained
Mortgages ExplainedMortgages Explained
Mortgages Explained
Lfootes
 
The cost of owning
The cost of owningThe cost of owning
The cost of owning
oafinance
 
danaher 05-2q_sup_1
danaher 05-2q_sup_1danaher 05-2q_sup_1
danaher 05-2q_sup_1
finance24
 
Fortune Foreclosures, LLC - Investor Presentation
Fortune Foreclosures, LLC - Investor PresentationFortune Foreclosures, LLC - Investor Presentation
Fortune Foreclosures, LLC - Investor Presentation
Chris Carr
 

Tendances (20)

Mbb14
Mbb14Mbb14
Mbb14
 
What’S Going On In Financial Markets
What’S Going On In Financial MarketsWhat’S Going On In Financial Markets
What’S Going On In Financial Markets
 
danaher 05-4Q-Supp-Info
danaher 05-4Q-Supp-Infodanaher 05-4Q-Supp-Info
danaher 05-4Q-Supp-Info
 
Aggressive repc knowing your options
Aggressive repc knowing your optionsAggressive repc knowing your options
Aggressive repc knowing your options
 
Investment Club Stock Pitch
Investment Club Stock PitchInvestment Club Stock Pitch
Investment Club Stock Pitch
 
Time value of money Very important concepts
Time value of money  Very important conceptsTime value of money  Very important concepts
Time value of money Very important concepts
 
9- Lessons of '08, Opportunities of '10- Peter Shapiro
9- Lessons of '08, Opportunities of '10- Peter Shapiro9- Lessons of '08, Opportunities of '10- Peter Shapiro
9- Lessons of '08, Opportunities of '10- Peter Shapiro
 
GET OUT OF DEBT!
GET OUT OF DEBT!GET OUT OF DEBT!
GET OUT OF DEBT!
 
The power of purchase
The power of purchaseThe power of purchase
The power of purchase
 
Buy vs. Rent
Buy vs. RentBuy vs. Rent
Buy vs. Rent
 
Interest Rate Package
Interest Rate PackageInterest Rate Package
Interest Rate Package
 
Mortgages Explained
Mortgages ExplainedMortgages Explained
Mortgages Explained
 
Mbb11
Mbb11Mbb11
Mbb11
 
Accelerate Your Financial Independence
Accelerate Your Financial IndependenceAccelerate Your Financial Independence
Accelerate Your Financial Independence
 
Vhda july 2010
Vhda july 2010Vhda july 2010
Vhda july 2010
 
Agenda 03 06 08
Agenda 03 06 08Agenda 03 06 08
Agenda 03 06 08
 
WCM Gold Investment Presentation In English
WCM Gold Investment Presentation In EnglishWCM Gold Investment Presentation In English
WCM Gold Investment Presentation In English
 
The cost of owning
The cost of owningThe cost of owning
The cost of owning
 
danaher 05-2q_sup_1
danaher 05-2q_sup_1danaher 05-2q_sup_1
danaher 05-2q_sup_1
 
Fortune Foreclosures, LLC - Investor Presentation
Fortune Foreclosures, LLC - Investor PresentationFortune Foreclosures, LLC - Investor Presentation
Fortune Foreclosures, LLC - Investor Presentation
 

En vedette (7)

Old and New Media
Old and New MediaOld and New Media
Old and New Media
 
35 electrical power
35 electrical power35 electrical power
35 electrical power
 
HELP OUR MOTHER EARTH
HELP OUR MOTHER EARTHHELP OUR MOTHER EARTH
HELP OUR MOTHER EARTH
 
Storiesweconstruct
StoriesweconstructStoriesweconstruct
Storiesweconstruct
 
6 smart+metering+tpc
6 smart+metering+tpc6 smart+metering+tpc
6 smart+metering+tpc
 
Values Interventions: Ethics Scholarship in Action
Values Interventions: Ethics Scholarship in ActionValues Interventions: Ethics Scholarship in Action
Values Interventions: Ethics Scholarship in Action
 
Thefutureofwork
ThefutureofworkThefutureofwork
Thefutureofwork
 

Similaire à West Presentation Updated

Apartment Presentation
Apartment PresentationApartment Presentation
Apartment Presentation
bdswope07
 
Prp consumer presentation
Prp consumer presentationPrp consumer presentation
Prp consumer presentation
Ryan Schuchman
 
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docxRent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
sodhi3
 
Monetization Program 12 2010
Monetization Program 12 2010Monetization Program 12 2010
Monetization Program 12 2010
threedfinancing
 

Similaire à West Presentation Updated (20)

Apartment Presentation
Apartment PresentationApartment Presentation
Apartment Presentation
 
Prp consumer presentation
Prp consumer presentationPrp consumer presentation
Prp consumer presentation
 
Financial Tools for Start-ups
Financial Tools for Start-ups Financial Tools for Start-ups
Financial Tools for Start-ups
 
Pnc bank
Pnc bankPnc bank
Pnc bank
 
Unit 6 Renting vs. Owning
Unit 6 Renting vs. OwningUnit 6 Renting vs. Owning
Unit 6 Renting vs. Owning
 
Life More Affordable
Life More AffordableLife More Affordable
Life More Affordable
 
Unit 6 Renting vs. Buying
Unit 6 Renting vs. BuyingUnit 6 Renting vs. Buying
Unit 6 Renting vs. Buying
 
Real estate investing 101
Real estate investing 101Real estate investing 101
Real estate investing 101
 
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docxRent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
Rent V Own AnalysisStudent NameRent versus Own Analysis of a Perso.docx
 
Co Ownership And Shared Equity Arrangements
Co Ownership And Shared Equity ArrangementsCo Ownership And Shared Equity Arrangements
Co Ownership And Shared Equity Arrangements
 
Co Ownership And Shared Equity Arrangements
Co Ownership And Shared Equity ArrangementsCo Ownership And Shared Equity Arrangements
Co Ownership And Shared Equity Arrangements
 
Cash Flow Statement
Cash Flow StatementCash Flow Statement
Cash Flow Statement
 
Essential Real Estate Modeling in Excel
Essential Real Estate Modeling in ExcelEssential Real Estate Modeling in Excel
Essential Real Estate Modeling in Excel
 
The Real Estate Sale-Leaseback
The Real Estate Sale-LeasebackThe Real Estate Sale-Leaseback
The Real Estate Sale-Leaseback
 
Proforma 15107 woodlawn-dolton-111017
Proforma 15107 woodlawn-dolton-111017Proforma 15107 woodlawn-dolton-111017
Proforma 15107 woodlawn-dolton-111017
 
Payoff Your Mortgage Early
Payoff Your Mortgage EarlyPayoff Your Mortgage Early
Payoff Your Mortgage Early
 
Real Estate Investing: The Key To Long Term Wealth
Real Estate Investing: The Key To Long Term WealthReal Estate Investing: The Key To Long Term Wealth
Real Estate Investing: The Key To Long Term Wealth
 
United First Financial And How It Works.
United First Financial And How It Works.United First Financial And How It Works.
United First Financial And How It Works.
 
State of the Property Market In Australia - The Risks and Opportunities for I...
State of the Property Market In Australia - The Risks and Opportunities for I...State of the Property Market In Australia - The Risks and Opportunities for I...
State of the Property Market In Australia - The Risks and Opportunities for I...
 
Monetization Program 12 2010
Monetization Program 12 2010Monetization Program 12 2010
Monetization Program 12 2010
 

Dernier

VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
dipikadinghjn ( Why You Choose Us? ) Escorts
 
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
dipikadinghjn ( Why You Choose Us? ) Escorts
 

Dernier (20)

The Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdfThe Economic History of the U.S. Lecture 25.pdf
The Economic History of the U.S. Lecture 25.pdf
 
03_Emmanuel Ndiaye_Degroof Petercam.pptx
03_Emmanuel Ndiaye_Degroof Petercam.pptx03_Emmanuel Ndiaye_Degroof Petercam.pptx
03_Emmanuel Ndiaye_Degroof Petercam.pptx
 
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
VIP Independent Call Girls in Mumbai 🌹 9920725232 ( Call Me ) Mumbai Escorts ...
 
The Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdfThe Economic History of the U.S. Lecture 22.pdf
The Economic History of the U.S. Lecture 22.pdf
 
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
Kharghar Blowjob Housewife Call Girls NUmber-9833754194-CBD Belapur Internati...
 
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
Vip Call US 📞 7738631006 ✅Call Girls In Sakinaka ( Mumbai )
 
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
VIP Call Girl in Mira Road 💧 9920725232 ( Call Me ) Get A New Crush Everyday ...
 
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...Booking open Available Pune Call Girls Talegaon Dabhade  6297143586 Call Hot ...
Booking open Available Pune Call Girls Talegaon Dabhade 6297143586 Call Hot ...
 
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
VVIP Pune Call Girls Katraj (7001035870) Pune Escorts Nearby with Complete Sa...
 
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
VIP Call Girl in Mumbai 💧 9920725232 ( Call Me ) Get A New Crush Everyday Wit...
 
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
VIP Call Girl Service Andheri West ⚡ 9920725232 What It Takes To Be The Best ...
 
The Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdfThe Economic History of the U.S. Lecture 21.pdf
The Economic History of the U.S. Lecture 21.pdf
 
Indore Real Estate Market Trends Report.pdf
Indore Real Estate Market Trends Report.pdfIndore Real Estate Market Trends Report.pdf
Indore Real Estate Market Trends Report.pdf
 
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
02_Fabio Colombo_Accenture_MeetupDora&Cybersecurity.pptx
 
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance BookingCall Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
Call Girls Koregaon Park Call Me 7737669865 Budget Friendly No Advance Booking
 
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
Mira Road Awesome 100% Independent Call Girls NUmber-9833754194-Dahisar Inter...
 
Shrambal_Distributors_Newsletter_Apr-2024 (1).pdf
Shrambal_Distributors_Newsletter_Apr-2024 (1).pdfShrambal_Distributors_Newsletter_Apr-2024 (1).pdf
Shrambal_Distributors_Newsletter_Apr-2024 (1).pdf
 
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...Top Rated  Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
Top Rated Pune Call Girls Viman Nagar ⟟ 6297143586 ⟟ Call Me For Genuine Sex...
 
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
TEST BANK For Corporate Finance, 13th Edition By Stephen Ross, Randolph Weste...
 
The Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdfThe Economic History of the U.S. Lecture 19.pdf
The Economic History of the U.S. Lecture 19.pdf
 

West Presentation Updated

  • 1.
  • 2.
  • 3.
  • 4. Benefits & Risks of Leasing vs. Ownership Advantage Disadvantage Leasing -Location -Flexibility -Capital Preservation/Availability of cash -Source of Financing -Long Term cost -Loss of salvage value -Control of your environment -Annual escalators Ownership -Control -Debt Reduction -Equity buildup -Appreciation -Tax advantage/depreciation/ Sales -Fixed long term cost during inflationary times -Capital Outlay -Spatial inflexibility -Management of property -Financing -Financial Liabilities -Capital & repair & Maintenance
  • 5.
  • 6. A Sample Case Study RENT VS. OWN COMPARISON SAMPLE PROPERTY SIZE 2500 Sq. ft 8 PRIVATE PARKING SPACE RENT OWN LEASE ASSUMPTION: Rent per square foot per month $1.33 Rent per month (Total) $3,333 PURCHASE ASSUMPTION: Purchase Price: $625,000 START - UP COST Pre-paid Rent and Security Deposit $9,000 Total Start-up cost $9,000 START - UP COST Cash Down payment (10%) $62,500 Loan Fee and Cost $12,500 Total Start-Up Cost $75,000 MONTHLY COST: Per sq.ft. Amount Rent Payment $1.33 $3,333 NNN Operating cost $0.50 $1,250 Reserve for repairing ---- ---- Annual Depreciation: At 40% Tax bracket $0.00 $0.00 Total Monthly Cost $1.85 $4,583 MONTHLY COST: Per sq.ft. Amount Mortgage Payment $1.50 $3,784 Operating cost $0.50 $1,250 Reserve for repairing $0.06 $150 Annual Depreciation: At 40% Tax bracket ($0.27) $675 Total Monthly Cost $1.45 $4,509 ADDITIONAL MONTHLY OWNERSHIP BENEFITS: Annual Appreciation: At 2% $0.00 Average monthly Principal Payment $0.00 Total Ownership Benefits $0.00 TOTAL EFFECTIVE MONTHLY COST $4,583 ADDITIONAL MONTHLY OWNERSHIP BENEFITS: Annual Appreciation: At 2% $1,041 Average monthly Principal Payment $950 Total Ownership Benefits $1,991 TOTAL EFFECTIVE MONTHLY COST $2,518 IMPORTANT NOTES: The Rent amount shown above is for the starting year. Most leases provide for rent increases of about 3%per year. After 10 years, the mortgage payment would remain the same, but the rent will increase by 34% to: $4,873 per month. Calculations based upon the prevailing interest rates as of October 2009.
  • 7. A Sample Case Study LONG TERM COMPETITIVE ADVANTAGE OF OWNERSHIP Property Loan Loan Lease Value Balance Equity Payment Payment Years 5 $690,000 $508,481 $181,519 $3,784/$45,408 $3,863/$46,356 Year 10 $761,900 $429,960 $331,940 $3,784/$45,408 $4,479/$53,748 Year 15 $841,167 $323,879 $517,288 $3,784/$45,408 $5,192/$62,304 Year 20 $928,717 $181,799 $746,918 $3,784/$45,408 $6,019/$72,228 SBA 504 FINANCING PROGRAM Purchase Price : $ 625,000 Note that interest rates vary from month to Cash Down Payment (10%): - $62,500 month and loan term differ from one lender to another Amount Financing: $562,500 The SBA 504 financing program combines a loan from a regular bank 50%of the total loan amount and a loan from the SBA for 40%of the total loan amount (total 90%). The buyer provides a 10% cash down payment SBA FINANCING: 1 St Mortgage by Bank 2 nd Mortgage by SBA Loan Amount: $312,500 $250,000 Interest Rates: 7% 5% Amortization in year: 30years of amortization 20years of amortization Percent of Total Loan Amount: 50% of total 40% of Total Loan Fee : 1%$3,125 2.15%$5,375 Monthly payment: $2,099 $1,685
  • 8.
  • 9. How Can I Possibly Compare All These Factors? N Purchase N Lease N Differential 0 (initial investment) 0 (Lease CFAT) 0 (initial investment) 1 (CFAT) 1 (Lease CFAT) 1 CFAT 2 (CFAT) 2 (Lease CFAT) 2 CFAT 3 (CFAT) 3 (Lease CFAT) 3 CFAT 4 (CFAT) 4 (Lease CFAT) 4 CFAT 5 (CFAT) 5 (Lease CFAT) 5 CFAT 6 (CFAT) 6 (Lease CFAT) 6 CFAT 7 (CFAT) 7 (Lease CFAT) 7 CFAT 8 (CFAT) 8 (Lease CFAT) 8 CFAT 9 (CFAT) 9 (Lease CFAT) 9 CFAT 10 (CFAT) +SPAT 10 (Lease CFAT) 10 CFAT + SPAT