My basis in the partnership is probably right around $125K or $220 per ft. I would pay them $150K each + we have a loan for $340K. On top of that I would be taking over the company and subsequent checking account with $40K in it. So all in I would be at $725K, and my broker thinks the building is worth between $800-850K (roughly). My estimated costs if the building is leased are $1,700/monthly. If the building is not leased it would jump up closer to $2,500/monthly.
I spoke to my broker this morning and it appears we don't have a solid lease lined up yet. The interested party is not sure it would fit their expansion plan so they are on the fence right now. My broker did say I should be able to get a NNN lease because it's a stand alone building with its own parking and signage. It can park roughly 8 cars which is a pretty good bonus in downtown Orlando. My broker did admit the pricing we have is on the high side, so that is a definite concern for me. As a matter of fact, my biggest concern is the building sitting empty. The building is very modern and newly renovated, looks kind of like a Google office, very techie and open, just to give you an idea. It will take the right prospect but the right prospect would fall in love with the place.
My broker has not performed a void analysis but I will speak to him about that. I also tend to agree with your recommendation of not buying the property until a tenant is secured. Basically setup the offer and deal structure contingent upon getting a minimum 5 year lease in place from a credit worthy prospect.
Any other thoughts are welcome.
Thanks again,
Skip
Originally posted by
@Joel Owens:
What was your original basis in the partnership??
Original purchase and renovations 800k at 3,300 sq ft = 242.42 a foot
Out of that 800k how much cash do you have in yourself already??
Let's say hypothetically you have put in 150,000 so far. You will be 800k all in ( 650k buyout ) for a monthly rent of 8,250 and your estimated costs of 1,700 a month = 6,550 a month.
78,600 a year net pre-tax.
You are getting about a 10% annual return on your money but is based off of one tenant.
Office is generally not NNN structure unless medical. Usually some kind of gross lease is used.
What the property is worth and how it can be financed depends on the strength of the tenants credit and who is guaranteeing the lease and terms for primary ( years ). 3,300 space is almost a junior box size. Has your broker performed a "void analysis" to see who the optimal tenant to go in would be?? If you can land a national tenant versus a mom and pop the cap rate you can sell at is more compressed generally which increases your exit value especially on a newly minted NNN lease. Do not let the national tenant put a subsidiary is guaranteeing it or just that location as it makes your value weaker. The lender giving a refi loan eventually or when you sell the buyers lender will want strong credit with a parent corp guarantee otherwise they require more money down and a higher DSCR for risk. That lowers the buyers cash on cash annually generated off of a larger required down payment so they want to pay you less on the sales price.
30 NNN is pretty stout. I would make sure that wasn't overinflated for the market. If you sign this lease and they agree to a higher amount for TI above market you would not get the full value unless they stayed throughout the full primary lease term and the rents caught up to your lease. If that doesn't happen a lender on a refi or selling will discount the lease value to market. So with rent increases say you sell in year 5 with a value of 33 sq ft but market average with an appraisal is 27. The lender will only count 27 a ft. They do not care you went higher to recoup TI costs upfront. They will look at it as if the tenant vacates and releasing occurs you will have 27 if lucky for top market and additional TI's and LC's.
Right now your building is sitting in "cold, dark, shell condition" and has limited value with no tenant and lease in place except for your dirt. A lender would want to know the dirt is worth at least the loan balance.
10% is not bad for a credit national tenant. Before looking at buying out partners and dumping large amounts of cash you really need to nail down a tenant first. Right now you have nothing. You have a broker telling you a tenant is on the hook. They have to submit and LOI. From there attorneys have to be engaged to negotiate the full lease. Build out has to occur with changes and the tenant usually requests free rent and TI. Occupancy is taken when proper license and permits are approved.
If the tenant ends up paying 25 sq ft instead of 30 your projected numbers are affected.
My clients hit about 15% to 19% coc but we are going after retail strip centers with 25% down using CMBS non-recourse debt. We like the idea of having 10 tenants for breakeven occupancy versus one larger tenant that is harder to rent and when it goes vacant takes even longer to re-rent.
I did loose numbers here as an example so is not 100% accurate.
No legal advice given.