jeffrey bijur, building capital stacks in today's market
DESCRIPTION
Jeffrey bijur, Building Capital Stacks in Today's MarketTRANSCRIPT
Capital Stacks
What Worked, What Didn’t
Covington Realty Partners
The Good
The Bad
The Ugly
One That Didn’t Work
• Denver, CO high-rise apartment development
• Large deal size - $80M
• 65% construction loan
• 35% equity
• Option to add mezz financing up to 85% of the capital stack
• Top of the market proforma rents
Didn’t Work (cont.)
0
20
40
60
80
100
120
CapitalStack ‐W/O
Mezz
CapitalStack ‐W/Mezz
Equity
Mezz Debt ‐ 14%
Construction Loan ‐ Libor+ 225
Apartment Development
• Total capitalization - $80M
• 65% LTV construction loan due to size ($52M)
• Equity amount – $28M
• 3.25% debt interest rate w/o mezz (65% LTV)
• 5.77% blended interest rate w/mezz (85% LTV)
Denver, CO High Rise Apartment Development
• Equity Multiple – 1.71 w/o mezz, 2.04 w/mezz
• Levered IRR – 17% w/o mezz, 22% w/mezz
• Yield on cost – 7.25% in either scenario
• Investor required return – 2.0 equity multiple, 20% IRR
Denver, CO High Rise Apartment Development (cont.)
• Single Tenant Triple Net Retail Portfolio
• Acquired in a DST structure
One That Worked
• 50% LTC CMBS permanent debt
• 50% bridge equity
• Approximately 2/3 investment grade, 1/3 sub-investment grade
One That Worked (cont.)
Retail Portfolio
Capital Stack
Bridge EquityCMBS ‐ 5% Fixed
• Blended acquisition cap rate – 6.72%
• Closing costs – 3%
• Fees/syndication expenses – 10%
Retail Portfolio ‒ DST Structure
• Bridge equity funded at closing –2.5%
• Interest rate on debt – 5%
• Levered return to investors – 6%
Retail Portfolio ‒ DST Structure (cont.)
I am obviously NOT Clint Eastwood
But I’m feeling lucky……..