Home > Newsletter >
August 2009 > Apartment Presale: "The Elephant in the Room"
|
Apartment Pre-sales:
The Elephant in the
Room
|
|
 |
|
|
Between 2000 and 2007, a little-known part of the apartment business generated huge amounts of returns for developers, equity investors and lenders: the ”PRE-SALE or STANDBY” . On these pre-sale structures, lenders often provided close to 100% of construction dollars, instead of the typical 80%. The developer and equity investors contributed little or no capital on the asset, and only provided a guarantee to take out the construction loan. With little or no equity on the deals, this structure allowed developers to stretch their limited resources, build more properties, and generate considerably higher fees. It allowed equity investors, including Closed/Open Ended Funds and Life Insurance Companies, the ability to generate large profits without having to contribute much, if any, capital. This guarantee, or the exposure to potential liabilities, was usually mentioned in the footnotes. This structure also allowed lenders to put out more capital by making higher loan-to-cost (“LTC”) loans (usually at 95% to 100%of construction costs) on the asset due to the guarantor’s perceived strong balance sheet to support the loans.
There is no master database or list of pre-sales, but based upon our detailed research and knowledge of the apartment markets and players involved, Caldera estimates the gross construction costs of these apartment properties to be greater than $2.5 billion with possible imbedded loss to the investors of $500 million.
Pre-sales were a leveraged way to play the compressing cap rate and rising apartment market in an easy credit environment. The following example illustrates how a pre-sale typically functioned.
|
|
|
Typical Apartment Proforma (2006-2007 )
| Property (Apartment Complex) |
300 Units |
| Cost/ Unit |
$100,000 |
| Total Cost |
$30,000,000 |
| Performa Development Yield |
7.00% |
| Anticipated Disposition Yield |
5.50% |
From 2000 to 2007 yields varied between markets, but historic norms are 125 to 150 bps spread between development & acquisition yields
Part 1: The Elephant in the Room
Capital Structure and Profit Distributions
|
|
Historical Structure |
|
Pre-sale (2000 - 2007) |
|
Pre-sale (2008 - 2010) |
| |
|
|
|
(increasing rents, compressing cap rates) |
|
(decreasing rents, increasing cap rates) |
| |
|
|
|
Good Times -leverage up |
|
Not So Good Times |
|
| |
| % | $ |
|
% |
$ |
|
|
% |
$ |
|
| Total Construction Cost |
|
100% |
$30,000,000 |
|
100.0% |
$30,000,000 |
|
|
100.0% |
$30,000,000 |
|
| Construction Loan |
|
80% |
$24,000,000 |
|
97.5% |
$29,250,000 |
|
|
97.5% |
$29,250,000 |
|
| Equity from Investors (Equity Infusion #1) |
|
20% |
$6,000,000 |
|
0 to 2.5% |
$750,000 |
|
|
0 to 2.5% |
$750,000 |
|
| Breakdowns of equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
5.0%
95.0% |
$300,000
$5,700,000 |
|
0%
100% |
$0
$750,000 |
|
|
0%
100% |
$0
$750,000 |
|
| Proforma Development Return |
|
20% |
|
|
|
20%
|
|
|
|
15% - 18% |
|
| Preferential Return to Equity |
|
10% |
|
|
|
0 - 9% * |
|
|
|
0 - 8% * |
|
| Value at Sale or Construction Loan Maturity |
|
|
$40,000,000 |
|
|
$40,000,000 |
|
|
|
$25,000,000 |
- |
Construction Loan (from above)
|
|
|
($24,000,000) |
|
|
($29,250,000) |
|
- |
|
($29,250,000) |
- |
| Return of equity |
|
|
($6,000,000) |
|
|
($750,000) |
|
- |
|
$0 |
- |
|
Estimated Profit (or Loss) |
|
|
$10,000,000 |
|
|
$10,000,000 |
|
|
|
($4,250,000) |
|
|
|
|
Profit Distribution** |
|
Profit Distribution** |
|
|
|
|
|
| Developer |
|
20.0% |
$2,000,000 |
|
50.0% |
$5,000,000 |
|
|
0.0% |
$0 |
|
| Investor |
|
80.0% |
$8,000,000 |
|
50.0% |
$5,000,000 |
|
|
<100%> |
($4,250,000) |
|
| (Equity Infusion #2 from Investor)------------> |
|
|
|
|
|
|
|
|
|
$4,250,000 |
|
| Deal IRR |
|
23% |
|
|
|
|
|
|
|
|
|
| Investor IRR |
|
17% |
|
|
99.0% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
* Assumes all the Cash comes from Equity Partner,
and none from Developer
** Profit Distribution is subordinate to Pref Returns
|
|
|
|
|
(Investor makes $5,000,000 for putting up a balance sheet guaranty vs any material $ equity) |
|
|
(Investor needs to come up with $4,250,000 in a declining market just to pay off the const. loan in a sale)
|
|
|
Part 2: The Elephant Still Needs to Eat
Now, coming up with $4,250,000 during this cash-constrained environment may not be the worst option for the equity investor to get the property off its books. However, if the property is not sold, then the investor has to either pay off the entire loan balance ($29,250,000) or obtain permanent agency financing which will require an additional $7,500,000 plus the the $4,250,000 in order to re-equitize the property in a 70% LTV world.
| |
Permanent Loan
Refinancing |
Presale (2008-2010) |
|
| |
Value
at Sale or Constr. Loan Maturity |
|
$25,000,000 |
|
| |
Perm agency
loan at 70% LTV |
|
$17,500,000 |
|
| |
New Equity Needed
(Equity Infusion #3) |
|
$7,500,000 |
|
|
| |
|
|
|
|
| |
Total Cash Investment
from Equity Investor |
(% of Original
Constr. Cost) |
|
|
| |
Equity Infustion #1: Original
equity (2006 - 2007) |
2.5% |
$750,000 |
|
| |
Equity Infusion #1: Pay off
Constr. Loan (2009 - 2011) |
14% |
$4,250,000 |
|
| |
Equity Infusion #2:
Equity for Refinancing |
25% |
$7,500,000 |
|
| |
Total
Cash from Equity Investor |
42% |
$12,500,000 |
|
|
|
|
|
|
|
Conclusion
In each market, cap rates and development yields varied, however, the example shows the impact that a poor pre-sale deal has on an equity investor. More importantly, it saddles the equity investor with an asset he generally did not intend to own, and, going forward, one that will continue to have partnership and operational issues.
In a rising market, pre-sales were a great way to leverage all aspects of the development chain. They allowed all parties to work on more deals and earn higher fees than the historical normal equity structure would ever allow. Firms were able to generate outsized fund or profit-loss returns as they did not have to put up any real capital to achieve and book profits.
Many of the funds involved can absorb these losses due to their large balance sheets. However, irrespective of the size of the funds, many equity investors are still vulnerable since they are either already substantially levered up or don’t have the ability to draw on additional outside capital from existing investors. Caldera estimates that in the short term, guarantors, including Funds and Life Insurance Companies, will have to fund approximately $500 million to pay off the negative equity, or the imbedded loss, in the assets. However, if the assets are to be permanently financed at 70% loan-to-value ratios, then additional $600 to $800 million equity will be required, running the total equity cost between $1.1 billion to $1.3 billion.
This problem will snowball as the constructions which started between late 2006 and early 2008 will be completed in the 2009 to 2010 period, and their construction loans will mature. Investors may attempt to get existing construction lenders to extend. However, these extensions are usually only for a short term, and investors are still required to pay down the negative equity to rebalance lowered valuations. In a rising market, these issues would not be as severe. However, in most markets today, rent rolls and asset values are declining, creating further pressure on the refinancing process. This will potentially expose investors to further equity needs.
|
|
|