![]()
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
COOL DOWN BUT NO MELTDOWNBy Bill Swift
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Quarter | Avg. Price/Unit | Avg. Price/S.F. | Avg. Price/BR. |
|---|---|---|---|
| 1Q '05 | $106,767 | $116.36 | $52,249 |
| 2Q '05 | $111,935 | $128.02 | $58,944 |
| 3Q '05 | $123,759 | $139.06 | $62,080 |
| 4Q '05 | $136,634 | $162.83 | $70,333 |
| 1Q '06 | $141,405 | $148.95 | $67,388 |
| 2Q ‘06 | $147,050 | $157.54 | $76,483 |
| Quarter | Avg. Price/Unit | Avg. Price/S.F. | Avg. Price/BR. |
|---|---|---|---|
| 1Q '05 | $114,909 | $121.27 | $52,717 |
| 2Q '05 | $116,161 | $147.35 | $64,595 |
| 3Q '05 | $126,409 | $127.65 | $62,229 |
| 4Q '05 | $128,582 | $129.88 | $61,280 |
| 1Q '06 | $139,721 | $175.55 | $76,773 |
| 2Q ‘06 | $145,563 | $190.98 | $76,104 |
| Quarter | Avg. Price/Unit | Avg. Price/S.F. | Avg. Price/BR. |
|---|---|---|---|
| 1Q '05 | $112,538 | $114.24 | $56,410 |
| 2Q '05 | $109,114 | $124.87 | $58,648 |
| 3Q '05 | $111,660 | $141.57 | $73,132 |
| 4Q '05 | $101,450 | $132.19 | $61,875 |
| 1Q '06 | $121,875 | $151.62 | $68,063 |
| 2Q ‘06 | $121,796 | $156.02 | $80,352 |
|
Want to pick Bill’s brain? Call (800) 530-8073!
or email |
It’s all about the cost of capital. Typically, apartment
project sales are structured with debt and equity. Given
today’s rates and debt service coverage ratios, the required
down payment (equity) generally falls in the 30% to 50%
range. This leaves 50% to 70% for mortgage financing.
The problem arises due to mortgage interest rates that
result in a mortgage constant that is higher than the
capitalization rate of the project. For example, let’s say
you’re buying a project with a cap rate of 5% and your
mortgage will carry an interest rate of 7% with a 30 year
amortization schedule. In this case, your annual mortgage
constant (MC) is 7.9836%. Now assume your bank will lend
you 65% of the sale price and you want a cash on cash
return on your equity (which is 35% of the sale price) of
3%. Here’s how to estimate the cap rate you need to pay
the loan and your equity.
This quick analysis indicates you’ll need a cap rate of
about 6 ¼% to achieve your cash on cash objective. Any
cap rate over the mortgage constant (about 8% in this case)
will result in positive leverage. This means, the more you
borrow, the greater your return on equity.
Investors have had problems since it is very difficult to
purchase properties in the area with cap rates in the
required range. If you can’t get the cap rate you need,
Washington Mutual has several programs available that
creatively mitigate the current interest rate environment
and allow you to maximize cash flow.
|
For more infomation on this and other questions, call Bob Blanchard at
(310) 828-2715 |
With interest rates rising, there has been a softening of demand for 5+ unit projects. The days of multiple offers and the feeding frenzy of 2005 appear to have past. Keeping abreast of market conditions and current loan rates is essential to effectively marketing your project.
Let’s look at an example of how a 1% difference in the interest rate on 30 year loan with a 1.2 debt service coverage ratio impacts the bottom line based on a building that would have sold for 12 times gross a year ago. Also, assume a potential gross annual income of $200,000, a 40% expense ratio, and the same amount of cash down payment available from the buyer.|
|
The numbers
@ 5.75% — Value @ 12 x Gross |
The numbers
@ 6.75% — New Value @ 11.29 x Gross |
| Gross Income | $200,000 | $200,000 |
| Expenses (40%) | $80,000 | $80,000 |
| N.O.I | $120,000 | $120,000 |
| Debt Service Coverage Ratio | 1.2 | 1.2 |
| Amount of NOI Available for Debt Service | $100,000 | $100,000 |
| Approximate Amount of Loan Supported | $1,428,000 | $1,285,000 |
| Equity | $972,000 | $972,000 |
| Value | $2,400,000 | $2,257,000 |
| Approximate Mortgage Payments | $100,000 | $100,000 |
| Cash Flow After Debt Service | $20,000 | $20,000 |
| First Year Cash Return to Equity | 2.06% | 2.06% |
| Don’t despair! There are ways to mitigate these problems. Call Pam Wiest today for an evaluation of your property. (805) 218-7227 |
18845 Del Mano Ct.Adelanto 4 units, all 2 BR-1 Bath units 4 car garage, laundry room Sold: $525,000 |
11192 Crippen Ave.Adelanto 4 units, all 2 BR-1 Bath units 4 car garage, corner lot Sold: $465,000 |
15765 Sago RoadApple Valley 4 units, 2 BR-1.5 Baths each 4 car garage Needs minor repairs Sold: $545,000 |
This space reserved for YOUR LISTING |
11957 Lee Ave.Adelanto Duplex, 2 BR units with 1 car garages, Growing area. $215,000 |
15748 Sago RoadApple Valley Well maintained 4 unit project. Three 2 BR / 2 baths with 2 car Garages + one 1 BR / 1 bath. Large unit sizes & large lot. $629,950 |
13237 Mohawk RoadApple Valley 3 units. Great mix with two 3 BR/2 Bath apts and one 2 BR / 1 bath unit. Plenty of on-site parking. $475,000 |
15592 4th StreetVictorville 4 detached homes on one lot, 3 homes are 2 BR+1 Bath each w/single car garages, 1 home 1 BR-1 Bath w/ a 2 car garage. $465,000 |
RARE APPROVED MULTI-UNIT SITES!Yes, that’s right... APPROVED! — Two adjoining 4 Unit sites in Apple Valley
TOTAL NO. OF UNITS APPROVED: 8
MODEL TYPES: All 3 bedroom, 2 1/2 bath townhouse units w/2 car garages
FLOOR AREA: 1,520+ sq. ft. per unit (approximate).
LOT AREA: 45,500+ gross sq. ft. (both lots as a package before street dedication and new driveway easement)
APN’s: 0441-096-12 & 13 (Zuni Rd., Apple Valley between Serrano & Rancherias)
DEVELOPMENT PERMIT NOS.: 2006-005 & 2006-06
PRICE: $475,000 for package ($237,500 per lot)
MISC.: Parcels must be sold together. Projects must be built concurrently. Approval expires May 2008.
CONTACT: PAM WIEST (805) 218-7227
|
