$40,000,000 JV Equity and $82,000,000 Non-Recourse Bridge Loan for Creative Office Campus Development

Equity Terms: Details shall remain confidential.
Debt Terms: Details shall remain confidential.

George Smith Partners negotiated and arranged $40,000,000 in JV Equity Financing and facilitated an additional $82,000,000 in Non-Recourse Bridge Financing for the repositioning and conversion of two adjacent historic buildings in Downtown Los Angeles into Class-A Creative Office spaces. At the time of closing, there was little to no pre-leasing of the 250,000 square feet of future office space. The century-old buildings will undergo a metamorphosis highlighting aspects of the original construction while simultaneously infusing modern design elements. The properties are strategically located at the border of the Fashion District and the Historic Core. Both areas are experiencing a remarkable transformation with considerable real-estate investment across asset classes.

George Smith Partners is uniquely positioned to advise on transactions of this nature; transactions requiring a consistent advisory team providing an “Outsourced-CFO Desk”. One of the two buildings was already well into the rehabilitation process, thus requiring an equity recapitalization of existing partners, adding further complexity to the transaction. The George Smith Partners team worked hand in hand with the Sponsor and JV Equity Partner to negotiate and structure a JV Equity Financing agreement providing mutually favorable terms while capitalizing an aggressive business plan.

Advisors

Related Financings

  • Expand

    $4,100,000 Non-Recourse Cash-Out Retail & Residential Refinance in a Tertiary Market

    February 14, 2018

    Transaction Description:
    George Smith Partners secured a $4,100,000 permanent cash-out refinance for the 7,105 square foot mixed use property in a tertiary Northern California market. The property contains four ground-floor retail spaces and two upper-floor apartment units. Fixed for five years at 4.46%, the 10-year term loan then floats at 6 month LIBOR + 2.75%. This non-recourse execution is amortized over a 30-year schedule.

    Challenges:
    GSP encountered several challenges when discussing the transaction with capital providers. The Borrowers requested a 5 year fixed rate loan, but 50% of the retail leases roll within the next two years. Due to the commercial use of the space, most lenders required a 25-year amortization schedule, impacting the cash flow after debt service. The majority of regional portfolio capital providers sought a repayment guarantee to maximize proceeds and/or address the rollover risk.

    Solutions:
    A small TI/LC reserve was set aside to overcome the near-term lease roll. GSP negotiated a DCR constraint of 1.20, lower than the 1.25 requirement traditionally available in the debt market for commercial and mixed use assets. While under application, the lender agreed to increase proceeds due to underwritten NOI documented above original projections.

  • Expand

    Acquisition Bridge Loan for a 7 Unit Multifamily Property in Inglewood, CA; 70% Loan to Cost at a 5% Rate

    February 14, 2018

    George Smith Partners arranged acquisition bridge financing for a value-add multifamily property in Inglewood, California. The property is located one mile from the City of Champions development site and the revamped Forum. Sized to 70% of total project cost, the loan includes 100% of future funding for property renovation, which includes a full gut renovation of unit interiors and an exterior upgrade. The two-year bridge loan is interest only and floats at Prime plus 0.5% (5.00% today) with no prepayment penalty. Interest is not charged on the holdback until funds, and the loan was structured with an interest reserve to mitigate the property’s weak cash flow during the renovation period. The lender fee was 0.5%.

    Rate: Prime + 0.5%
    LTC / LTV: 70% / 65%, including 100% of future funding and interest reserve
    Term: 2 Years
    Amortization: Interest Only
    Recourse: Full Recourse
    Prepayment Penalty: None
    Lender Fee: 0.5%

  • Expand

    $26,400,000 Acquisition and Reposition Financing with Low 3.5% Going-In Debt Yield on Two San Fernando Valley Multifamily Properties

    February 14, 2018

    GSP arranged the $26,400,000 first mortgage on two 1970’s vintage multifamily assets in Glendale, California. The national balance sheet lender provided a non-recourse loan at 70% of total project cost including 100% of future CapEx funds to complete an extensive interior and exterior renovation. Interest expense is not incurred on CapEx funds until drawn, and sponsor cash flow is maximized as the loan is interest only during the initial three-year term. The 30-Day LIBOR plus 3.80% coupon requires interest rate risk protection. In order to minimize associated sponsor cost the lender structured the interest rate cap with a two-year duration at closing plus an obligation to renew for the third year of the initial term. Due to low going in cash flow, the lender structured an interest reserve to cover debt service during the peak reposition period. The assets are cross-collateralized with the ability to release individual properties subject to debt yield and loan to value hurdles.

    Rate: 30-Day LIBOR + 3.80%
    Term: Three years plus two 12-month extensions
    Amortization: 36 months, Interest Only
    LTC: 70%
    Prepayment: 15-month lockout; open thereafter subject to 0.25% waivable exit fee
    Guarantee: Non-recourse
    Lender Fee: 1.00%

  • Expand

    $3,700,000 3-Story Mixed-Use Retail & Office Construction Financing to 67% of Cost

    February 7, 2018

    George Smith Partners arranged $3,700,000 in construction financing to develop 15,860 square feet of retail and office in Old Town Temecula, California. The developer plans to lease the ground and second floor with retail tenants and reserve the 3rd floor for office tenants. The challenges of the financing included the use of EB-5 equity in a spec development within a tertiary market. Our Sponsor desired financing without pre-leasing requirements to take advantage of the demand for this dynamic location during construction. Significant market interest from prospective tenants proved the thesis to the capital provider on a speculative basis.

    Rate: WSJP+4.25%
    Term: 18-month term with Two 6-month extensions
    Amortization: IO
    LTC: 67% LTC
    Prepayment: 12-month minimum interest
    Guarantee: Recourse

  • Expand

    $38,000,000 Ground-Up Luxury Condominium Construction Financing to 80% LTC

    February 7, 2018

    George Smith Partners structured a stretch construction debt facility for a 38-unit condominium development in a primary Midwest market. GSP created a two tranche facility with national capital providers who were knowledgeable about the location and marketplace, and comfortable with the Sponsor’s experience and ability to execute the construction project. GSP was able to leverage its relationships to create a favorable funding schedule and minimum interest calculation due to the potential rapid pay down schedule and favorable pre-sales. The total 80% loan to cost facility blended to a rate of LIBOR + 5.60%, over a three-year term with two 12 month extensions.

    Rate: Blended LIBOR + 5.60%
    Term: 36 months plus two 12-month extensions
    Amortization: Interest only
    LTC: 80%
    Guarantee: Non-Recourse
    Prepayment: None

  • Expand

    $233,600,000 Cash Out Refinance of a 1,359 Unit Downtown Los Angeles Multifamily Portfolio; 10-Years Interest Only at 4.02%

    February 7, 2018

    George Smith Partners arranged the refinance of Medici and Orsini I, two multifamily properties totaling 1,359 units located in Downtown Los Angeles. GSP advised the Sponsor to refinance the existing loans which were at 5.5% and 5.1%, respectively, with less than two years remaining, to take advantage of low interest rates in a rising rate environment. Upon analyses of interest rate savings over a 10-year term, GSP determined that the new interest rate payments would offset the early prepayment costs. In addition to securing long-term, fixed rate 10-year loans, the refinancing generated significant net cash proceeds from the appreciated equity of the two properties. Sized to 60% of value, the interest only, non-recourse loans are fixed at 4.02%.

    Rate: 4.02% Fixed
    LTV: 60%
    Term: 120 months
    Amortization: Interest Only
    Guarantee: Non-Recourse
    Prepayment Penalty: Yield Maintenance