$33,000,000 Nine-Building/Nine-Loan Multifamily Apartment Portfolio Cash-Out Refinance

Rate: 3.15% Fixed for 5 years
Term: 30 Years
Amortization: 30 Years
LTV: 75%
DCR: 1.20
Prepayment Penalty: 3,2,1, open
Recourse
Lender Fee: Par

Transaction Description:
George Smith Partners placed $33,000,000 in permanent financing for a nine-property multifamily apartment portfolio in Los Angeles for a local owner/developer. The portfolio was split between two capital providers into nine separate uncrossed loans that closed concurrently. Sized to 75% of appraised value and a 1.20 DCR, the loans all self-liquidate over 30 years. Fixed for five years at 3.15%, rates will reset and float at 235 over LIBOR for the remaining 25 year term. A step-down prepayment is underwritten and opens without penalty after the third year.

Challenge:
With unrelated open acquisition escrows pending, our Sponsor required an aggressive portfolio capital provider who would maximize a return on equity while demonstrating the ability to close quickly and as applied for. Market interest rate volatility added concerns as loan proceeds were limited by cash flow.

Solution:
George Smith Partners sourced two unrelated portfolio lenders that underwrote for a net $5,000,000 in return of equity. Post BREXIT vote, GSP advised the Sponsor to early rate lock to mitigate market risk exposure from additional volatility. Our capital providers funded all nine transactions within Sponsor’s requested time frame at an historically low coupon. (Rates bumped up one week after locking, but prior to loans funding).

Advisors

Related Financings

  • Expand

    $9,550,000 Cash-out Refinance Loan of 53-Unit Multifamily @ 3.85%

    February 8, 2017

    Transaction Description:
    George Smith Partners secured $9,550,000 in proceeds for the cash-out refinance of a 53 unit apartment building located in Los Angeles. The loan is fixed at a rate of 3.85% for a period of 7 years, then floats at 12 MAT + 2.75% with a floor of 3.85%. The 30-year loan offers 3 years of interest only payments followed by a 27-year amortization schedule. A challenge occurred when it was discovered that the property is located in a special study zone on the Hollywood Fault Line. As a result, some lenders declined the deal entirely, while others required a PML report and earthquake insurance depending on the result. GSP was able to source a lender that did not require a PML or other third party reports, which saved the borrowers a great deal of time and expense. The loan also went into application in mid-November at a time when most lenders’ rates had already jumped by 25 basis points or more. The lender accommodated the borrower by holding the rate long enough to allow the borrower to quickly lock in an extremely competitive rate.

    Term: 30 years
    Rate: Fixed for 7 Years at 3.85%, followed by floating at 12 MAT + 2.75%
    Amortization: 3 Years Interest Only, followed by 27 Year amortization
    Prepayment Penalty: 2.5%, 2.5%, 2.5%, 2.5%, 2.5%, 1%, 1%
    LTV: 65%
    DCR: 1.15
    Origination Fees: Par

  • Expand

    $28,500,000 Non-Recourse Acquisition Financing on a Newly Stabilized Class-A 208 Unit Multifamily Property in Dallas, Texas

    February 8, 2017

    Transaction Description:
    George Smith Partners successfully structured non-recourse acquisition financing on a 2015 constructed Class-A multifamily property coming out of lease up in Dallas, Texas. The property is located in a submarket with rising concessions and flattening rents due in part to significant supply coming online and seasonality. In order to provide the best execution for the sponsor in an unstable credit market, GSP identified a balance sheet lender whose confidence in the strong macro-market fundamentals allowed them to size the loan to a 7% in place debt yield despite the lack of operating history. The lender did not require an appraisal and locked rate at loan application, which minimized execution risk in a volatile interest rate environment. The seven year loan has a fixed coupon at the 7-year Treasury plus a spread of 1.95%, with one-year interest only before converting to a 30-year amortization schedule, allowing the borrower to maximize cash flow while the property continues to stabilize and concessions burn off. The loan has a flexible pre-payment schedule with four years yield maintenance then converting to a step down pre-payment schedule of 1.0%, 0.5%, 0.0% for the remaining three years of the loan term.

    Rate: 7-Year Treasury + 1.95%
    Term: 7 Years
    LTV: 55%
    Lender Fee: Par
    Exit Fee: 4-years Yield Maintenance, step down pre-pay thereafter 1.0%, 0.5%, open.
    Non-Recourse
    Amortization: 1-Year Interest Only, 30-Year Amortization thereafter

  • Expand

    Permanent Financing of Luxury Hollywood Multifamily

    January 4, 2017

    George Smith Partners arranged $2,546,000 in permanent debt for a five-unit luxury multifamily project in Hollywood, California. The property received certificate of occupancy and was fully leased as the construction loan neared its term. Built adjacent to Paramount Studios, luxury rentals of this quality are not common in the area. Although the property recorded full occupancy, due to its limited operating history and lack of comparable properties, securing the fully requested proceeds was challenging. In order to retain proceeds for our Sponsor, GSP supported the high dollar per unit loan request with substantial market data. Sponsor secured 100% of total construction cost financing at an interest rate of 3.61% fixed for five years with 15 years floating thereafter.

    Rate: 3.61%
    Term: 20 Years; 5 Years Fixed, 15 years Floating
    Amortization: 30 Years
    LTV: 65.0%
    Prepayment Penalty: Yield Maintenance
    Recourse

  • Expand

    $7,500,000 Refinance of 88-unit Apartment w/ 90 day rate lock

    December 14, 2016

    Transaction Description
    George Smith Partners successfully arranged the refinance of an 88-unit apartment building in a tertiary Southern California market. This loan was used to repay the existing debt, pay off a small prepayment penalty, and cover all closing costs. Fixed for 10 years at 3.25%, prepayment is structured as a yield maintenance calculation. This Capital Provider offered a 90 day rate lock with no additional charge and when the 10 Year Treasury Yield surged 73 basis points, our Sponsor saved $500,000 in potential interest costs throughout the life of the loan. The guarantee was structured as a top level 20% recourse.

    Rate: 3.25% fixed
    Term: 10 Years
    Amortization: 30 Years
    LTV: 40%
    Prepayment Penalty: Yield Maintenance
    Recourse: 20% top level recourse; 80% Non-Recourse
    Lender Fee: 0.50%

  • Expand

    $41,000,000 Multifamily Acquisition Loan; 75% of Purchase w/Nine Years Interest Only

    December 13, 2016

    Transaction Description

    George Smith Partners placed the $41,000,000 acquisition debt of a Class A 300 unit multifamily in Colorado Springs, Colorado.  At the time of inspection, only one unit was available for lease. With the US Air Force Academy and Lockheed Martin located in Colorado Springs, employment drivers include a notable concentration of military and military related jobs. Lender concerns over the potential of transitional employee postings was mitigated with a long historical occupancy above 95% and a resident concentration of less than 6% of active duty personnel. Sized to 75% of the purchase price, the full coupon (index + spread) was locked just prior to the run up in Treasuries. Fixed for 12 years at 4.31%, the first nine years of the loan are Interest Only before rolling into a 30 year amortization schedule.  The non-recourse loan carries a yield maintenance prepayment penalty but does allow for future advancements subject to the current LTV and debt coverage constraints.

    Rate: 4.31%
    LTC: 75%
    Term: 12 Years
    Amortization: 9 Years IO; 30 Years thereafter
    Non-Recourse
    Prepayment: Yield Maintenance
    Lender Fee: Par

  • Expand

    $2,100,000 Two Loan Multifamily Cash out Refinance

    November 2, 2016

    George Smith Partners placed $2,100,000 in permanent financing on a two-property multifamily portfolio for a Los Angeles-based operator. Located in Studio City, California and Austin, Texas, the properties were financed by a single capital provider that provided un-crossed loans. Sized to 70% of appraised value for Studio City and 75% for Austin with a 1.20 DCR for both properties, the loans self-liquidate over 30 years. Fixed for five years at 3.5% for Studio City and 4.0% for Austin, rates will reset and float at 300 over 1-Year Treasuries for the remaining 25 year term. GSP sourced a Lender confident with both markets and willing to provide permanent loan execution with no prepayment penalty. The loan also provided for a net $1,000,000 return of equity to the Sponsor.

    Rate: 3.5%/Studio City, CA; 4.0%/Austin, TX fixed for 5 years.
    Term: 30 Years
    Amortization: 30 Years
    LTV: 70% for Studio City, CA; 75% for Austin, TX
    DCR: 1.20
    Prepayment Penalty: None
    Recourse