503 Cricket Road – Case Solution

Case questions answered:

Not the questions you were looking for? Submit your own questions & get answers.

503 Cricket Road Case Answers

Question 1: How and why does Sexton change his initial plan over time with regard to the property at 503 Cricket Road?

At first, Sexton was able to remodel the building at 503 Cricket Road, which led to an increase of 25% – 40% in rent. This move increased his profit.

However, the building continued to age and deteriorate. It leads to a decrease in profit because of a high maintenance cost. Sexton wanted to erect a new building to make extra profits and increase the value of the building he inherited.

He visited architecture and read all the zoning laws that must be applied to be able to build the housing. He also saw a contractor (most experienced) and concluded a cost of $630k.

Sexton then had to change his original plan because:

1. All plans must be accepted by the City Planning Commission (Landscape architect $5k)
2. In March 2003, real estate was in a downturn; however, by spring 2003, the pace picked up again, which led to an increase in Sexton’s cost by $120k over his estimates.
3. Sexton had to reinforce his spread footings that had to go down 40 feet (Increase cost by $50k)

This dilemma led Sexton to act on the problem and change his original plan by making the kitchens smaller, Taking out all the dishwashers and garbage disposal units, eliminating all the ceramic tile work, and replacing the electric switches with less costly ones.

Also, development costs for the property at 503 Cricket Road were $850k, and then it increased to $940k, which meant Sexton could get a $700k loan.

Also, the ROE is 6%, which is not that good, so he will have to increase his rent to increase the ROE or decrease expenses (Another change in plan).

Question 2: How does Sexton’s expected return on investment evolve as his setup is revised over time?

Before the market changed, investment was $220k with a construction cost of $850k and a loan of $630k.

The NOI is 90,034 with an ADS of $60,921 (PV = $630k, Mortgage Constant = 9.67%, n = 25 years)

NOI – ADS = $29,112 cash after debt

Cash after debt / Capital ($220k) = 13%

After the market, construction costs $940k with a loan of $700K and an equity of $240k.

Cash after debt = $14,630

Equity = $240,000

Cash after debt / Equity = 6.1%

We can notice a decrease in the ROE of the property at 503 Cricket Road because OPEX has increased by $7,714, which led to a decline in NOI. Moreover, we can see an increase in ADS and Equity investment, which led to a decrease in ROE.

Question 3: Looking at his latest setup, do you have any comments as to its financial implications?$1,050,000 loan?

The latest financial setup has differed a lot from the original setup. We can notice there is an obvious increase in ADS, equity investment, and OPEX. This all led to a decrease in NOI and cash after debt.

To be able to achieve the original setup, he will have to increase his rent above $700. The approximate new rent must be between $740 – $760. According to the market, this price is reasonable. The students are willing to pay for anything as long as it is near to the university.

On the other hand, comparing the rent at 503 Cricket Road to other properties surrounding the location is pretty much a high rent. Overall, according to Appendix A, there is a high possibility the value of the property might…