$7,650,000 For Purchase of 12.66 Acre Parcel of Vacant Land; 65% LTV

Rate: 10.0%
Term: 12 months + 6 + 6
Amortization: 30 years
LTV: 65%
Prepayment Penalty: None
Lender Fee: 2.5%

Transaction Description:
George Smith Partners secured $7,650,000 in proceeds for the acquisition of a 12.66 acre parcel of undeveloped and unentitled land in a major city in the Western United States. The proceeds represent 65% of the appraised value of the land. The loan carries a 12 month term with two, 6 month extensions available. The loan is fixed at a rate of 10% annually and is prepayable at any time.

Challenges:
GSP surveyed the market and found that many lenders would only finance the acquisition at 50% LTV. Other lenders could meet the Sponsor’s desired leverage but quoted an interest rate in the low teens. Some capital providers were concerned about the Sponsor’s ability to secure a takeout construction loan next year, and would only finance the purchase if pre-leasing was in place. The Sponsor intended to sell a small portion of the land shortly after closing. The parcel is located in a market that is growing rapidly, but experienced a large downturn during the last recession. There is still a lot of undeveloped land in the immediate area.

Solutions:
GSP provided extensive comparable data that demonstrated the Sponsor’s acquisition price per acre was well supported by the market. Since national lenders were hesitant to provide sufficient leverage, GSP focused on local lenders that know the market well. Emphasis was placed on the enormous amount of new development currently underway in the same market as the subject, including a new big box retail store slated to open later this year. The Sponsor had already successfully developed a mixed-use project in the same submarket, demonstrating their ability to execute a complete business plan. The Lender provided a release provision that allows part of the parcel to be sold to a third party without the requirement of any additional pay down from the Sponsor. The third party appraisal supported a value higher than the purchase price, validating the Lender’s cost basis and resulting in them increasing the loan amount while we were under application.

Advisors

Related Financings

  • Expand

    $5,300,000 Acquisition Financing for Creative Office Value-Add in Seattle

    March 13, 2019

    Transaction Description:
    George Smith Partners successfully arranged financing for a 25,000 sq ft office property in the Georgetown neighborhood of Seattle. The Sponsor purchased the Property to capitalize on the success of the adjacent property, the Seattle Design Center, which is showroom space for design-related tenants.

    Challenges:
    While the Sponsor intends to add value through improving the physical appearance of the building and lease it to creative or design-related tenants, the building had existing tenants at below market rent with lease expirations through 2021. Many lenders were not comfortable with the Sponsors ability to negotiate with the existing tenants to vacate. Lenders were also concerned with the depth of tenants in this submarket as it is in the midst of gentrification.

    Solutions:
    George Smith Partners located a lender that was comfortable with the Sponsors track record in the submarket and with the value-add business plan. The Lender was able to provide a short-term, fixed rate loan that provided reserves for the capital improvements to the façade and tenant improvements for the interior units.

    Rate: 6.25% fixed
    Term: 36 Months
    Amortization: Interest Only for the first 24 months, then 30 year amortization
    Prepayment Penalty: 5,4,3,2,1,0
    LTC: 75%
    LTV: 70%

  • Expand

    $5,900,000 Cash-Out Financing for Office Building with Short Term Lease, Pasadena, CA

    March 13, 2019

    Transaction Description:

    George Smith Partners arranged $5,900,000 of cash-out refinancing for a 21,220 SF office property occupied by a non-profit tenant in Pasadena, CA. The Property is 100% leased to a non-profit tenant with 4.5 years of remaining on the lease term. The challenge was finding a 5 year loan term option despite the short term nature of the lease.

    GSP was able to exceed the Sponsors expectation with respect to cash-out proceeds which were based on 70% “as is” LTV. The 5-year floating-rate execution is partial-recourse and amortizes over 25 years with a partial cash flow sweep while still providing net cash flow to the Borrower. The floating rate was 370 bps over the 30 day Libor.

    Rate: 6.20%
    Term: 3 year term with two 1-year extension options and 33 bps extension fee contingent upon min 1.20 DSCR, max LTV of 65%
    Amortization: 25 years
    Loan to Value: 70% max LTV “as is”, 65% LTV at each extension
    Yield Maintenance: 24 months
    Guaranty: Partial-Recourse, 25% of the loan amount

  • Expand

    $9,650,000 Purchase of 95-Unit Seattle Multifamily Property; Sized to 1.15 DCR on an Actual Mortgage Constant; 68% LTV

    March 13, 2019

    Transaction Description:

    George Smith Partners secured $9,650,000 in proceeds for the purchase of a 95-unit multifamily property located near Seattle. Proceeds were maximized by using a 1.15x Debt Coverage Ratio on the actual mortgage constant. The Seller’s historical P&Ls included many corporate and non-recurring expenses. GSP was able to separate out these expenses using the Seller’s general ledgers. Additionally, our team demonstrated the Sponsor’s successful track record bringing operating expenses in line with typical multifamily properties. As a result, the selected Lender was able to underwrite to a normalized expense ratio and provide 68% LTV on the purchase. Fixed at 4.50% for five years, the first three years are interest only before rolling into a 30 year amortization schedule for the 15 year term loan. The loan closed in about 45 days.

    Rate: 4.5% fixed for 5 years, then floating at 6M LIBOR + 3.25%
    Term: 15 years
    Amortization: 3 years Interest Only followed by 30 year amortization
    Prepayment Penalty: 3,2,1,0
    LTV: 68%
    DCR: 1.15x
    Guaranty: Non-Recourse

  • Expand

    $4,250,000 in Permanent Financing for a Four Property Assemblage in Glendale, CA

    March 6, 2019

    Transaction Description:

    George Smith Partners arranged $4,250,000 of permanent financing for a four-property mixed use located in Glendale, CA. The portfolio totals 25,000 square feet and is 100% leased to a variety of technology-based tenants. The non-recourse financing accomplished the Sponsor’s business plan to refinance an existing loan on three of the properties while adding another parcel to the collateral. The properties are nearly contiguous within a two block area. GSP arranged the original bridge and then perm financing on the original properties in 2013-2015. The existing lender waived prepayment for the existing loan in order to underwrite the new financing. The 10-year permanent loan is sized to 60% LTV and has a stepdown prepayment structure. It includes three years of interest only followed by a 30-year amortization and carries a fixed rate of 5.15% over the life of the loan.

    Rate: 5.15% Fixed
    Term: 10 Years
    Interest Only: 3 Years
    Amortization: 30 Years
    Prepayment Penalty: Stepdown, 10-1%
    LTV: 60%
    DCR: 1.30x

  • Expand

    $7,600,000 in Non-Recourse Permanent Financing for a Single Tenant Medical Office Property with 100% Lease Roll During the Loan Term

    March 6, 2019

    Transaction Description:

    George Smith Partners secured $7,600,000 in non-recourse permanent acquisition financing for a 38,000 square foot medical office property in Lowell, Massachusetts. The Property was 100% leased to a single tenant with strong credit but with only five years of remaining lease term. Despite the limited lease term, the Sponsor sought long term permanent financing that exceeded the lease term, which is difficult to obtain.

    After an extensive marketing effort, George Smith Partners sourced a national lender with a favorable view of medical office properties and a history of providing permanent financing on properties with significant near term lease roll. Sized to 65% of value, the 10-year fixed-rate execution is non-recourse and amortizes over 30 years. The interest rate was fixed at 5.12% at closing or 242 basis points over the 10 Year Swap Rate.

    Rate: 5.12% Fixed (Spread of 242 basis points over 10 Year Swaps)
    Term: 10 Years
    Amortization: 30 Years
    LTV: 65%
    Prepayment: Defeasance
    Guarantee: Non-Recourse

  • Expand

    $15,000,000 Full Cash Out Permanent Financing for a Single-Tenant Industrial Warehouse; Los Angeles, CA

    March 6, 2019

    Transaction Description:
    George Smith Partners secured $15,000,000 of cash out refinancing of a single-tenant distribution warehouse in West Rancho Dominguez, an unincorporated portion of Los Angeles County. This was a permanent, non-recourse loan at 4.78% fixed for 5 years with 25 years amortization. The flexible prepay, which is non-typical of Life Co’s yield maintenance, was very appealing to the Borrower (locked for 12 months, 3-2-1, then open at par for the last 12 months).

    Challenges:
    Full cash out with $15,000,000 in proceeds for a foreign borrower who built this property in 2008 for less than $9,000,000. The existing single-tenant is a privately-owned entity that is “non-credit” with its lease rolling in less than 4 years without extensions. The in-place rent is currently 30% below market which limited other loan proposals between $9,000,000 and $11,500,000 in max proceeds.

    Solutions:
    George Smith Partners worked with an existing life insurance company lender relationship that was able to provide a structured permanent loan solution by underwriting to market rental rate rather than the in-place income. This made the loan metrics work for the Lender (8.6 Debt Yield & 1.26 DCR). These assumptions were in turn verified and confirmed by a national appraisal firm.
    The Asset is relatively new construction and considered a class-A property. Furthermore, the Los Angeles County industrial market is supply constrained which makes this asset category one of the most appealing in CRE today.

    Rate: 4.78%
    Term: 5 years fixed
    Amortization: 25 years
    Loan to Value: 60%
    Prepayment: 1-Yr Locked, 3-2-1, Last Year Open at Par
    Guarantee: Non-Recourse