Brian Lord ST Louis Real Estate Investments
Brian Lord ST Louis Real Estate Investments
Brian Lord ST Louis Real Estate Investments
Topic 12
II. Overview of
Investment Decision Process
A. Framework for Real Estate
Investment Studies
1. Strategy
• Develop an overall investment philosophy
2. Analysis
• Measuring return
3. Decisions
• Risk and return evaluations
4. Investment Transaction
5. Feedback
B. Investment Analysis vs.
Feasibility Analysis
Topic 12
III. Decision Making Approaches
to Real Estate Investment
B. Traditional Financial Decision
Making Approaches
1. Investment Value Approach
• a. Invest if: V C
• b. Reject if: V C
2. IRV I
• Assumes:
– a. Productivity = NOI
– b. NOI is stabilized
R o V
– c. Holding period is infinite
– d. Capital is recaptured from income, except
land
Stabilized NOI
Ye = 10.5%
Year NOI * PV factor PV
1 $53,918 * .904977 $48,795
2 56,645 * .818984 46.391
3 59,352 * .741162 43,989
4 62,037 * .670735 41,610
5 64,698 * .607000 39,272
6 67,185 * .549321 36,906
Sum = $256,963
Stabilized NOI (continued)
Stabilized NOI = PV of NOI/PV of
Annuity
Stabilized NOI = $256,963 / 4.292179
Stabilized NOI = $59,868
Estimating Re
Consider:
• a. Real Rate of Return
• b. Inflation
• c. Risk Premium
C. Modern Capital Budgeting
Approaches
1. The Present Value Model
2. Internal Rate of Return
3. Modified Internal Rate of Return
4. Risk Analysis
• a. Ratio and Sensitivity
• b. Simulation
• c. Elasticity
Investment Principles
1. The investor should buy the
assumptions that create the yield rather
than the yield itself.
2. The investor should be as concerned
about what to offer the next buyer as
with what he is buying
3. The investor should price the
property apart from the tax advantages.
Investment Principles
4. The investor must compare
alternatives.
5. The investor should understand the
potential profit and risk in terms of
DOLLARS.
Sources of Return from a
Real Estate Investment
Cash flow from operations
Tax Savings
Equity buildup from loan amortization
Loan refinancing proceeds
Appreciation of property value (sales
proceeds)
The Market Revenue Model :
(Back Door)
Market Rents
Equity Cash
= (1 - BEP) x x BEP =
Acct. Margin
- Reserves - RE Taxes
- Vacancy - Operating Exp.
Cost of Project
Equity Debt
= (1 - m) x x m=
Amount Amount
x Re x Rm
CTO ADS
+
NOI
+ Operating Expenses
+ Real Estate Taxes
+ Vacancy Allowance PGI/Net Leasable Area =
PGI Required Rent to be Charged
Example Data
1. Project Cost: $7,000,000
2. M = .80
3. Loan Terms: .064, 20 yrs, annual pmts.
• Hence, Rm = .09
4. RE Taxes = 10%
Operating Expenses = 30%
Vacancy Allowance = 5%
Market Rents = $4.00/S.F.
Reserve Account = $44,000
Re = 14%
Example Data (continued)
1. Cost of Project: $7,000,000
2. Loan to Value: 0.800
3. Mortgage Constant: 0.140
4. Mortgage Constant: 0.129
5. Operating Expenses: $343,000
6. Vacancy Losses: $55,500
7. Net Leasable Area: 260,000
Capital Revenue Model (CRM)
Cost of Project: $7,000,000
Equity Amount: $1,400,000
Cash Throwoff: $ 196,000
Debt Amount: $5,600,000
Annual Debt Service: $ 504,000
Net Operating Income: $ 700,000
Plus Operating Expenses: $ 343000
Plus Vacancy Losses: $ 55,500
Equals Potential Gross Income: $1,098,500
PGI/Net Leasable Area Equals
REQUIRED RENT: $4.225
Example Data (continued)
1. Cost of Project: $7,000,000
2. Loan to Value: 0.800
3. Equity Dividend Rate: 0.140
4. Mortgage Constant: 0.129
5. Operating Expenses: 37.21%
6. Vacancy Losses: 5.00%
7. Net Leasable Area: 80,000
Market Revenue Model (MRM)
Market Rents: $1,100,000
Cash Retained for Equity Account: $ 166,500
Less Reserves: $ 44,000
Less Vacancy: $ 55,500
Equals Cash Throw-Off: $ 67,000
Divided by Re Equals Just. Eq. Amt.: $ 478,571
Account Allowing for Monies-Out: $ 943,500
Less Operating Expenses: $ 333,000
Less Real Estate Taxes: $ 10,000
Equals Cash for Debt: $ 600,500
Divided by Rm Equals Just. Debt Amt.:$6,672,222
Market Revenue Model (MRM)
Justified Investment Value: $7,150,793