Skip to main content

Doing the math on 550 Vanderbilt rents: out-of-whack for conventional investors

The top is done by now
It was inevitable, wasn't it, that apartments at the 278-unit condo building 550 Vanderbilt would be available for rent.

Surely some owners bought units as an investment. And perhaps developer Greenland Forest City Partners will rent out unsold units.

So now four units are for rent, via StreetEasy, for relatively affordable prices, not much above the rents at 461 Dean, which was built for rentals only and has 50% of the units below market.

That suggests the current glut in and around Downtown Brooklyn doesn't offer as much of a premium for a fully equipped condo building.

Also, perhaps, that apartments in a not-quite-finished building are harder to rent. Note that two of the units have no fee attached, which suggests the owners are willing to absorb the real estate agent's commission--again signs of a buyers' market.

Estimating the math

It also suggests, based on my calculations explained below, that the buyers renting out units may not be conventional investors. The expected revenue from renting, at least at current rent levels, would be insufficient to meet monthly mortgage payments plus common charges/taxes, assuming a 20% down payment.

Then again, the early buyers in such condos pay cash. Assuming quick lease-up and regular renewal, the units would deliver a reasonable but modest return to a cash purchaser.

But many people with nearly a million dollars in cash might find more reliable investments. So, beyond the conventional purchaser who just wants a place to live, who's buying it as an investment?

I can only speculate, but several types come to mind, all of which could overlap. First, some who are just bullish on Pacific Park and Prospect Heights, assuming their investment will rise over time. Second, those who value real estate as a tangible investment above alternatives.

Third, those who'd like to get their cash out of China (or another country) and care less about the return on investment than safety of capital, even with the strong dollar.

That's why Shanghai-based developer Greenland Holdings, which owns 70% of the joint venture, has an advantage in connections to potential buyers from China and their families/friends--for a project once billed as "helping solve Brooklyn's housing crisis."

A buyer from China?

So let's look at Unit 319, a 653-square-foot one-bedroom unit, purchased by Zhen Xi, whose address is listed solely as c/o Jun Wang & Associates, a law firm with addresses in Flushing, Midtown Manhattan, and Beijing.

Founder Jun Wang is described as "chief legal counsel of several reputable Chinese enterprises."

It's a reasonable--if hardly foolproof--bet that Zhen Xi is from China, and isn't planning to live in the unit immediately.

A $3,500 rental

Unit 319 is listed on StreetEasy at $3,500, the middle rent among the three one-bedroom units currently listed.

(Note that unit 422, advertised as a one-bedroom for a seeming bargain price of $3,200 and without any square footage listed, is actually a 541-square-foot studio--or "loft-style apartment," according to the ad--that the owner seems willing to convert into a one-bedroom by building a wall.)

The rent for unit 319 is competitive with one-bedroom apartments at 461 Dean, which now rent for as high as $3,240 and were listed as high as $3,424.

For unit 319, maintenance of $729.86 plus taxes of $26.90 total $756.76 monthly. So monthly revenues, given $3,500 in rent, become $2743.24, or $32,918.88 annually. (Without the 421-a tax abatement, monthly taxes would be $779.10!)

Given the purchase price of $878,620, a tick over the listed $875,000, that annual revenue means a 3.75% return on cash, putting aside additional transaction costs and repairs.

What if buyer financed it?

With the caveat that I'm no investment or tax advisor, let's look at the calculators StreetEasy supplies for those financing an investment.

If the buyer put down 20%, $175,724, the monthly payment, at a 4.4% interest rate (which was the rate that showed up automatically at StreetEasy) would be $4,277, or well above the monthly $3,500 rent.

(For owners who itemize deduction on U.S. income taxes, depending on their income, the mortgage savings make the deal more attractive. Then again, the owner is not necessarily earning much return on that 20% down payment, either.)


What about a lower rate? Again, if the buyer put down 20%, but at a 3.4% interest rate, the monthly payment would be $3,874, also above the monthly $3,500 rent--though again more advantageous for owners who itemize deduction.

And that low property tax payment--for 15 years--surely helps the bottom line, and thus fuels higher prices.

Comments

Popular posts from this blog

Forest City acknowledges unspecified delays in Pacific Park, cites $300 million "impairment" in project value; what about affordable housing pledge?

Updated Monday Nov. 7 am: Note follow-up coverage of stock price drop and investor conference call and pending questions.

Pacific Park Brooklyn is seriously delayed, Forest City Realty Trust said yesterday in a news release, which further acknowledged that the project has caused a $300 million impairment, or write-down of the asset, as the expected revenues no longer exceed the carrying cost.

The Cleveland-based developer, parent of Brooklyn-based Forest City Ratner, which is a 30% investor in Pacific Park along with 70% partner/overseer Greenland USA, blamed the "significant impairment" on an oversupply of market-rate apartments, the uncertain fate of the 421-a tax break, and a continued increase in construction costs.

While the delay essentially confirms the obvious, given that two major buildings have not launched despite plans to do so, it raises significant questions about the future of the project, including:
if market-rate construction is delayed, will the affordable h…

Revising official figures, new report reveals Nets averaged just 11,622 home fans last season, Islanders drew 11,200 (and have option to leave in 2018)

The Brooklyn Nets drew an average of only 11,622 fans per home game in their most recent (and lousy) season, more than 23% below the announced official attendance figure, and little more than 65% of the Barclays Center's capacity.

The New York Islanders also drew some 19.4% below announced attendance, or 11,200 fans per home game.

The surprising numbers were disclosed in a consultant's report attached to the Preliminary Official Statement for the refinancing of some $462 million in tax-exempt bonds for the Barclays Center (plus another $20 million in taxable bonds). The refinancing should lower costs to Mikhail Prokhorov, owner of the arena operating company, by and average of $3.4 million a year through 2044 in paying off arena construction.

According to official figures, the Brooklyn Nets attendance averaged 17,187 in the debut season, 2012-13, 17,251 in 2013-14, 17,037 in 2014-15, and 15,125 in the most recent season, 2015-16. For hoops, the arena holds 17,732.

But official…

At 550 Vanderbilt, big chunk of apartments pitched to Chinese buyers as "international units"

One key to sales at the 550 Vanderbilt condo is the connection to China, thanks to Shanghai-based developer Greenland Holdings.

It's the parent of Greenland USA, which as part of Greenland Forest City Partners owns 70% of Pacific Park (except 461 Dean and the arena).

And sales in China may help explain how the developer was able to claim early momentum.
"Since 550 Vanderbilt launched pre-sales in June [2015], more than 80 residences have gone into contract, representing over 30% of the building’s 278 total residences," the developer said in a 9/25/15 press release announcing the opening of a sales gallery in Brooklyn. "The strong response from the marketplace indicates the high level of demand for well-designed new luxury homes in Brooklyn..."

Maybe. Or maybe it just meant a decent initial pipeline to Chinese buyers.

As lawyer Jay Neveloff, who represents Forest City, told the Real Deal in 2015, a project involving a Chinese firm "creates a huge market for…

Is Barclays Center dumping the Islanders, or are they renegotiating? Evidence varies (bond doc, cash receipts); NHL attendance biggest variable

The Internet has been abuzz since Bloomberg's Scott Soshnick reported 1/30/17, using an overly conclusory headline, that Brooklyn’s Barclays Center Is Dumping the Islanders.

That would end an unusual arrangement in which the arena agrees to pay the team a fixed sum (minus certain expenses), in exchange for keeping tickets, suite, and sponsorship revenue.

The arena would earn more without the hockey team, according to Bloomberg, which cited “a financial projection shared with potential investors showed the Islanders won’t contribute any revenue after the 2018-19 season--a clear signal that the team won’t play there, the people said."

That "signal," however, is hardly definitive, as are the media leaks about a prospective new arena in Queens, as shown in the screenshot below from Newsday. Both sides are surely pushing for advantage, if not bluffing.

Consider: the arena and the Islanders can't even formally begin their opt-out talks until after this season. The disc…

Skanska says it "expected to assemble a properly designed modular building, not engage in an iterative R&D experiment"

On 12/10/16, I noted that FastCo.Design's Prefab's Moment of Reckoning article dialed back the gush on the 461 Dean modular tower compared to the publication's previous coverage.

Still, I noted that the article relied on developer Forest City Ratner and architect SHoP to put the best possible spin on what was clearly a failure. From the article: At the project's outset, it took the factory (managed by Skanska at the time) two to three weeks to build a module. By the end, under FCRC's management, the builders cut that down to six days. "The project took a little longer than expected and cost a little bit more than expected because we started the project with the wrong contractor," [Forest City's Adam] Greene says.Skanska jabs back
Well, Forest City's estranged partner Skanska later weighed in--not sure whether they weren't asked or just missed a deadline--and their article was updated 12/13/16. Here's Skanska's statement, which shows th…

Not just logistics: bypassing Brooklyn for DNC 2016 also saved on optics (role of Russian oligarch, Shanghai government)

Surely the logistical challenges of holding a national presidential nominating convention in Brooklyn were the main (and stated) reasons for the Democratic National Committee's choice of Philadelphia.

And, as I wrote in NY Slant, the huge security cordon in Philadelphia would have been impossible in Brooklyn.

But consider also the optics. As I wrote in my 1/21/15 op-ed in the Times arguing that the choice of Brooklyn was a bad idea:
The arena also raises ethically sticky questions for the Democrats. While the Barclays Center is owned primarily by Forest City Ratner, 45 percent of it is owned by the Russian billionaire Mikhail D. Prokhorov (who also owns 80 percent of the Brooklyn Nets). Mr. Prokhorov has a necessarily cordial relationship with Russia’s president, Vladimir V. Putin — though he has been critical of Mr. Putin in the past, last year, at the Russian president’s request, he tried to transfer ownership of the Nets to one of his Moscow-based companies. An oligarch-owned a…