Ebrochure Word Wide Commercial | Page 20

Worldwide Commercial
Property Resale Analysis
Arlington Tower
1600 E. Pioneer Parkway | Arlington, TX 76010
Description
Year 1
Year 2
Year 3
Year 4
Year 5
Projected Property Value
Resale Expenses
Proceeds b/f Debt Payoff $1,417,777
($99,244)
$1,318,532 $5,009,322
($350,653)
$4,658,670 $9,769,096
($683,837)
$9,085,260 $9,981,585
($698,711)
$9,282,874 $10,240,376
($716,826)
$9,523,549
Basis at Acquisition
Capital Expenses
Depreciation
Adjusted Tax Basis $3,770,000
$115,000
($95,578)
$3,789,422 $3,770,000
$195,000
($197,240)
$3,767,760 $3,770,000
$205,000
($299,160)
$3,675,840 $3,770,000
$205,000
($401,079)
$3,573,921 $3,770,000
$205,000
($498,986)
$3,476,014
Resale Tax Gain (Loss)
Resale Tax Benefit (Cost) ($2,470,890)
$0 $890,910
($49,310) $5,409,419
($74,790) (5,708,953)
($100,270) $6,047,535
$124,746
Loan Principal Balance
Capital Reserves Remaining ($2,564,750)
$535,389 ($2,501,890)
$201,486 ($2,436,305)
$195,734 ($2,367,877)
$191,483 ($2,296,485)
$197,937
($710,829) ($2,308,956) ($6,769,899) ($7,006,209) ($7,300,255)
Net Resale Proceeds
B/t = before taxes; a/t = after taxes
20 * Worldwide Commercial, PLLC is a licensed Texas real estate Broker