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

Barclays Center/Levy Restaurants hit with suit charging discrimination on disability, race; supervisors said to use vicious slurs, pursue retaliation

The Daily News has an article today, Barclays Center hit with $5M suit claiming discrimination against disabled, while the New York Post headlined its article Barclays Center sued over taunting disabled employees.

While that's part of the lawsuit, more prominent are claims of racial discrimination and retaliation, with black employees claiming repeated abuse by white supervisors, preferential treatment toward Hispanic colleagues, and retaliation in response to complaints.

Two individual supervisors, for example, are charged with  referring to black employees as “black motherfucker,” “dumb black bitch,” “black monkey,” “piece of shit” and “nigger.”

Two have referred to an employee blind in one eye as “cyclops,” and “the one-eyed guy,” and an employee with a nose disorder as “the nose guy.”

There's been no official response yet though arena spokesman Barry Baum told the Daily News they, but take “allegations of this kind very seriously” and have "a zero tolerance policy for…

Behind the "empty railyards": 40 years of ATURA, Baruch's plan, and the city's diffidence

To supporters of Forest City Ratner's Atlantic Yards project, it's a long-awaited plan for long-overlooked land. "The Atlantic Yards area has been available for any developer in America for over 100 years,” declared Borough President Marty Markowitz at a 5/26/05 City Council hearing.

Charles Gargano, chairman of the Empire State Development Corporation, mused on 11/15/05 to WNYC's Brian Lehrer, “Isn’t it interesting that these railyards have sat for decades and decades and decades, and no one has done a thing about them.” Forest City Ratner spokesman Joe DePlasco, in a 12/19/04 New York Times article ("In a War of Words, One Has the Power to Wound") described the railyards as "an empty scar dividing the community."

But why exactly has the Metropolitan Transportation Authority’s Vanderbilt Yard never been developed? Do public officials have some responsibility?

At a hearing yesterday of the Brooklyn Borough Board Atlantic Yards Committee, Kate Suisma…

Barclays Center event June 11 to protest plans to expand Israeli draft; questions about logistics

At right is a photo of a poster spotted in Hasidic Williamsburg right. Clearly there's an event scheduled at the Barclays Center aimed at the Haredi Jewish community (strict Orthodox Jews who reject secular culture), but the lack of English text makes it cryptic.

The website Matzav.com explains, Protest Against Israeli Draft of Bnei Yeshiva Rescheduled for Barclays Center:
A large asifa to protest the drafting of bnei yeshiva in Eretz Yisroel into the Israeli army that had been set to take place this month will instead be held on Sunday, 17 Sivan/June 11, at the Barclays Center in Downtown Brooklyn, NY. So attendees at a big gathering will protest an apparent change of policy that will make it much more difficult for traditional Orthodox Jewish students--both Hasidic (who follow a rebbe) and non-Hasidic (who don't)--to get deferments from the draft. Comments on the Yeshiva World website explain some of the debate.

The logistical questions

What's unclear is how large the ev…

Atlanta's Atlantic Yards moves ahead

First mentioned in April, the Atlantic Yards project in Atlanta is moving ahead--and has the potential to nudge Atlantic Yards in Brooklyn further down in Google searches.

According to a 5/30/17 press release, Hines and Invesco Real Estate Announce T3 West Midtown and Atlantic Yards:
Hines, the international real estate firm, and Invesco Real Estate, a global real estate investment manager, today announced a joint venture on behalf of one of Invesco Real Estate’s institutional clients to develop two progressive office projects in Atlanta totalling 700,000 square feet. T3 West Midtown will be a 200,000-square-foot heavy timber office development and Atlantic Yards will consist of 500,000 square feet of progressive office space in two buildings. Both projects are located on sites within Atlantic Station in the flourishing Midtown submarket.
Hines will work with Hartshorne Plunkard Architecture (HPA) as the design architect for both T3 West Midtown and Atlantic Yards. DLR Group will be t…

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…

Not quite the pattern: Greenland selling development sites, not completed condos

Real Estate Weekly, reporting on trends in Chinese investment in New York City, on 11/18/15 quoted Jim Costello, a senior vice president at research firm Real Capital Analytics:
“They’re typically building high-end condos, build it and sell it. Capital return is in a few years. That’s something that is ingrained in the companies that have been coming here because that’s how they’ve grown in the last 35 years. It’s always been a development game for them. So they’re just repeating their business model here,” he said. When I read that last November, I didn't think it necessarily applied to Atlantic Yards/Pacific Park, now 70% owned (outside of the Barclays Center and B2 modular apartment tower), by the Greenland Group, owned significantly by the Shanghai government.
A majority of the buildings will be rentals, some 100% market, some 100% affordable, and several--the last several built--are supposed to be 50% market/50% subsidized. (See tentative timetable below.)

Selling development …

For Atlantic Yards Quality of Life meeting Sept. 19, another bare-bones agenda (green wall?)

A message from Empire State Development (ESD) reminds us that the next Atlantic Yards/Pacific Park Quality of Life Meeting--which aims to update community members on construction and other issues--will be held:
Tuesday, September 19, 2017 @ 6 pm
Shirley Chisholm State Office Building
55 Hanson Place
1st Floor Conference Room
Brooklyn, NY 11217 The typically bare-bones, agenda, below, tells us nothing about the content of the presentation. One thing to look for is any hint of plans to start a new building on the southeast block of the project by the end of the year.

If not, ESD is supposed to re-evaluate a longstanding request from project neighbors to move back a giant wall encroaching on part of Dean Street between Carlton and Vanderbilt avenues. It's said to enclose construction activity, but, in recent months, has significantly served to protect worker parking.

Also, by the way, if you search for Atlantic Yards on Google or the ESD website, it leads to this page for the Atlantic Ya…