This is just a quick opinion on the role assumable financing plays in the value of an investment property. It is very interesting that many properties are marketed with the assumable financing being a major benefit, when many times it really is more of a detriment or unattractive. Even worse is that some sellers believe that short term carry at low interest only rates significantly increases their asset’s value.
There are plenty of investments available which tout attractive assumable financing at below market rates. The thought is you are gaining the benefit of a higher cash on cash return (cash flow) then if bought with market financing and as a result, many of these opportunities are offered at very aggressive values. There are two concerns with that line of thought:
1. If I assume a below market rate loan and have to refinance in 5 years, how confident can I be that I will be able to replicate the same or better interest rate and the same amount of debt? In the cases of highly leveraged opportunities, this is even more concerning. Most likely, I will have to accept a lower cash flow since my debt service has increased due to a higher interest rate on my new loan or even worse, I will not even be able to replicate the same amount of debt and have to add more cash to the deal just to refinance. Now I have lower net cash and even more equity in the deal.
2. Many of these assumable loans have maturity dates that do not coincide with the term of the lease or leases. When it’s time to refinance, if there is less than 10 years remaining, it is going to be that much harder to find a lender willing to perform.
Here is a simplified example I came across recently. An owner had a single tenant fast food property in a mediocre location with pretty hefty annual rent and roughly 10 years remaining on the initial term. He said he would like to get a 6 CAP when in reality the market rate for these properties was probably between a 6.75% – 7.25% CAP. To get his price he was willing to carry 4% interest only financing for five years, benefiting the buyer with a low debt service and higher cash flow. Below is the financial example:
|
Owner Carry
|
|
Market Financing
|
|
|
NOI
|
$175,000
|
NOI
|
$175,000
|
|
CAP
|
6%
|
CAP
|
6.75%
|
|
Purchase Price
|
$2,916,666
|
Purchase Price
|
$2,592,592
|
|
Down Pmt
|
$1,600,000
|
Down Pmt
|
$1,600,000
|
|
Owner Carry
|
$1,316,666
|
Bank Loan
|
$992,593
|
|
LTV
|
45%
|
LTV
|
38%
|
|
Interest Rate
|
4% I/O
|
Interest Rate
|
6.75% P/I
|
|
Term
|
5 Years
|
Term
|
10 Years
|
| |
|
|
|
|
NOI
|
$175,000
|
NOI
|
$175,000
|
|
Less Debt Service
|
($52,666)
|
Less Debt Service
|
($82,295)
|
|
Cash Flow
|
$122,334
|
Cash Flow
|
$92,704
|
As you can see the owner carry at the 6 CAP provides $30,000 more in cash flow over the first five years, but requires an additional $325,000 in the form of purchase price. Here is what happens when it is time refinance and make the seller whole. Say interest rates had not got any better or worse and 6.75% is the best that can be done in five years (a very dangerous assumption, by the way), assuming no change in the NOI for all practical purposes.
|
Owner Carry to Refinance
|
|
Market Financing
|
|
|
NOI
|
$175,000
|
NOI
|
$175,000
|
|
Purchase CAP
|
6%
|
Purchase CAP
|
6.75%
|
|
Purchase Price
|
$2,916,666
|
Purchase Price
|
$2,592,592
|
|
Down Pmt
|
$1,600,000
|
Down Pmt
|
$1,600,000
|
|
Owner Carry
|
$1,316,666
|
Bank Loan
|
$992,593
|
|
New Loan
|
$1,346,666
|
LTV
|
38%
|
|
LTV
|
46%
|
Interest Rate
|
6.75% P/I
|
|
Interest Rate
|
6.75% P/I
|
|
|
| |
|
|
|
|
NOI
|
$175,000
|
NOI
|
$175,000
|
|
Less Debt Service
|
($111,596)
|
Less Debt Service
|
($82,295)
|
|
New Cash Flow
|
$63,404
|
New Cash Flow
|
$92,704
|
*All financing besides Owner Carry is based on a 25 year amortization. Owner Carry refinance assumes additional $30,000 in costs for new loan.
Now the cash flow has dropped by $58,930 after refinancing and is $29,300 less than the “Market Financing” option. I personally would rather have paid less in purchase price and have a lower net cash flow then overpay and have the uncertainty as to where my cash flow would be in five years. The reality is that interest rates may be much lower in five years, but they also could be much higher (more likely) and I have no control over that.
Some savvy financial underwriters may argue that the $148,150 in additional cash flow in the first five years resulting from the owner carry ($122,334 – $92,704 = $29,630 X 5 years = $148,150) is better than the $146,500 ($92,704 – $63,404 = $29,300 X 5 years = $146,500) additional cash flow in the second five years with the “Market Financing” scenario. Sure a dollar today is worth more than a dollar tomorrow, but is it a significant difference and is it worth the risk of $325,000 in additional leverage and future interest rate uncertainty? I don’t think so and the buyer pool we are seeing pay the most aggressive prices for these types of assets doesn’t either. They have no interest (or ability) to have their cash flow drop by nearly 50% (or at all) after the first five years. Many are family trusts or conservative individuals who are looking to purchase safe, stable and management free investments from which they can just collect a check every month.