Brian Lloyd, Vice President
Beacon Development Group
AFFORDABLE HOUSING 101 Brian Lloyd, Vice President Beacon - - PowerPoint PPT Presentation
EASTSIDE HUMAN SERVICES FORUM June 20, 2019 AFFORDABLE HOUSING 101 Brian Lloyd, Vice President Beacon Development Group Session Outline Session Outline 1. What is affordable housing? How is it defined? Who does it serve? Who
Beacon Development Group
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
1. What is affordable housing?
▪ How is it defined? ▪ Who does it serve? ▪ Who provides it and why?
2. What’s the process? 3. How is it funded?
▪ Local, state, federal ▪ Capital and operating
4. How do you make it pencil?
▪ Development sources & uses ▪ Operating pro forma
5. How does the future look?
2
3 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion 3
Projects Units Value Completed 83 4,567 $730M Under Construction 3 505 $147M Fully Funded 3 186 $71M In Development 5 1,198 $64M Total 95 6,456 $1.10B Family 46 projects Agricultural Workers 24 projects Sustainable Building 30 projects Historic 8 projects Senior 20 projects Special Needs 26 projects Acquisition/Rehab 16 projects Urban/Mixed Use 25 projects
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
4
Agricultural worker family housing
Varney Court Housing Authority of the City
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
5
Senior Housing
Pearl at Oyster Bay American Baptist Homes of the West
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
6
TOD / Mixed Use
Plaza Roberto Maestas El Centro de la Raza
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
7
Historic Buildings
Agnes Kehoe Place Spokane Housing Authority
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion 8
Senior Housing
MarketFront Pike Place Market PDA
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion 9
Special Needs
HopeWorks Station Phase 2 HopeWorks / Housing Hope
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion 10
Special Needs
Colby Avenue Youth Center Cocoon House
1. Residents pay at most 30% of their income in housing costs
▪ Rental Housing Cost = Rent + Utilities ▪ Ownership Housing Cost = Principal + Interest + Taxes + Insurance
2. Includes a wide range of housing types
▪ Shelter – night to night or permanent beds ▪ Special Needs – homeless, disabled, etc ▪ Veterans ▪ Farm worker ▪ Working “poor” minimum wage, 30% to 50% ▪ Workforce 60% to 100% ▪ Ownership – Single Family, Townhouse, Condo
3. Percentages – Area Median Income (census data)
▪ 0 – 30% = Extremely Low Income ▪ 30 – 50% = Very Low Income ▪ 50 – 80% = Low Income (60% is maximum for tax credits) ▪ 80 – 120% = Moderate Income
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
11
WSHFC Income Limits (2018): 3 person household
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
13
WSHFC Rent Limits (2018): 2 bedroom units
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
14
15 15 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
16 16 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
17 17 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
18 18 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
19 19 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
20 20 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
21 21 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
22 22 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
23 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion 23
24 24 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
25 25 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
26 26 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
1. Try to find a contractor you trust with your life 2. But one that’s hungry and willing to do high quality work for as little
3. Try to find a contractor who can navigate all the subsidy requirements: ▪ Green Requirements ▪ Prevailing Wage and other labor standards ▪ Hire Section 3 and WMBE firms ▪ Meet apprentice program requirements 4. Meet tax credit and investor delivery deadlines despite weather and unforeseen site conditions
27 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
28 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
29 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
▪ Capital Side – subsidize cost of construction and development ▪ Operating Side – subsidize operations, maintenance, and services
▪ Entitlement Cities & Counties – pass-through of CDBG and HOME funds ▪ Local property tax levies City of Seattle, City of Bellingham, City of Vancouver King County Veterans and Human Services Levy ▪ 2060 & 2063 for services – recording fees ▪ Regional consortia – ARCH ▪ General funds ▪ Philanthropy
30 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
▪ Housing Trust Fund $200M in the 2007 – 2009 budget $130M in the 2009 – 2011 budget (100 + 30) $137M in the 2011 – 2013 budget (50 + 67) $51M for 2013 – 2015 biennium $49M for 2015 – 2017 biennium (21 + 28) $100M for 2017 – 2019 biennium $175M for 2019 – 2021 biennium ▪ CDBG Housing Enhancement –non-entitlement communities ▪ 2060 & 2063 – recording fees, state portion ▪ Consolidated Homeless Grant – homeless services
31 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
▪ Housing & Urban Development 202/811 Capital/operating programs HOME & CDBG McKinney for homeless services Public Housing Authorities Section 8 Vouchers, VASH Vouchers, RAD Vouchers FHA – federally guaranteed loans National Trust Fund (WA ~4M in 2017) ▪ US Dept of Agriculture – Rural Development programs
32 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
33 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
34 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
35 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
36 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Owner (Limited Partnership) Sponsor/Developer General Partner .01% Investor(s) Limited Partner 99.99% Housing Equity Tax credits Tax savings
37 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Owner (Limited Partnership) Sponsor/Developer General Partner .01% Investor(s) Limited Partner 99.99% Housing Equity Tax credits Tax savings
38 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Why can’t affordable housing work without all these subsidy programs? Development Side
1. Conventional Real Estate Development:
▪ Total Project Cost = Debt + Owner Equity ▪ Debt paid by rental income ▪ Equity re-captured by Owner through cash flow, appreciation, and sale of asset
2. Affordable Real Estate Development
▪ Reduced rents mean little or no debt ▪ Non-Profits: no Owner equity or re-sale of assets ▪ Investor equity based on sale of tax credits ▪ Gap funding from public sources for the difference
39 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Why can’t affordable housing work without all these subsidy programs? Development Side
1. Conventional Real Estate Development:
▪ Total Project Cost = Debt + Owner Equity ▪ Debt paid by rental income ▪ Equity re-captured by Owner through cash flow, appreciation, and sale of asset
2. Affordable Real Estate Development
▪ Reduced rents mean little or no debt ▪ Non-Profits: no Owner equity or re-sale of assets ▪ Investor equity based on sale of tax credits ▪ Gap funding from public sources for the difference
40 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
41 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Why can’t affordable housing work without all these subsidy programs? Development Side
1. Conventional Real Estate Development:
▪ Total Project Cost = Debt + Owner Equity ▪ Debt paid by rental income ▪ Equity re-captured by Owner through cash flow, appreciation, and sale of asset
2. Affordable Real Estate Development
▪ Reduced rents mean little or no debt ▪ Non-Profits: no Owner equity or re-sale of assets ▪ Investor equity based on sale of tax credits ▪ Gap funding from public sources for the difference
42 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
43 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Operating Side 1. Conventional Real Estate Development
▪ Market Rents - Operating Expenses = Net Operating Income which drives debt ▪ Net Cash Flow goes to Owner as Return on Investment
2. Affordable Real Estate Development
▪ Reduced Rents based on income targeting ▪ Operating Expenses same or higher based on population being served ▪ Projects serving 50% - 60% AMI may be able to break even or support a small amount of debt ▪ Projects serving 30% and below can’t break even, so need operating subsidies
44 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Operating Side 1. Conventional Real Estate Development
▪ Market Rents - Operating Expenses = Net Operating Income which drives debt ▪ Net Cash Flow goes to Owner as Return on Investment
2. Affordable Real Estate Development
▪ Reduced Rents based on income targeting ▪ Operating Expenses same or higher based on population being served ▪ Projects serving 50% - 60% AMI may be able to break even or support a small amount of debt ▪ Projects serving 30% and below can’t break even, so need operating subsidies
45 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Market Rents Operating Expenses Debt Payments Cash Flow
46 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Operating Side 1. Conventional Real Estate Development
▪ Market Rents - Operating Expenses = Net Operating Income which drives debt ▪ Net Cash Flow goes to Owner as Return on Investment
2. Affordable Real Estate Development
▪ Reduced Rents based on income targeting ▪ Operating Expenses same or higher based on population being served ▪ Projects serving 50% - 60% AMI may be able to break even or support a small amount of debt ▪ Projects serving 30% and below can’t break even, so need operating subsidies
47 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Restricted Rents Operating Expenses Debt Payments Cash Flow
48 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
Restricted Rents Operating Expenses and Supportiv e Services Subsidy (i.e. S8, O&M, Service $) Break Even
49 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
USES Ttl Dev Cost Elig Basis Land & Related Cost 1,000,000 Construction Contract 12,250,000 12,050,000 Contingency (10%) & Sales Tax (10%) 2,450,000 2,450,000 Furnishings 50,000 50,000 Architect and Engineer 857,500 857,500 Surveys & Construction Testing 50,000 50,000 Permits & Impact Fees 500,000 500,000 LIHTC Fees 120,000 Construction Loan Fees & Expenses 100,000 100,000 Construction Loan Interest 350,000 250,000 Legal & Closing 25,000 25,000 Perm Financing Fees & Expenses 50,000 Insurance, Accounting, Lease-Up 90,000 40,000 Developer Fee-Sponsor 950,000 900,000 Reserves 250,000 Syndication Costs 85,000 19,177,500 17,272,500
50
Introduction What is it? Funding Financial Feasibility The Process The Future Conclusion
9% LIHTC Calculation -- A Eligible Basis 17,272,500 Calculated Credit Amount x applicable % (9%) 1,554,525 Adjusted Credit Amount x 130% 2,020,883 Maximum Credit per WSHFC 60 units x 20,957 1,257,420 Total Credit x 10 years 12,574,200 Investor Share of Credit x 99.99% 12,572,943 Price per Credit $ 0.95 Credit per unit 11,944,295
51
Introduction What is it? Funding Financial Feasibility The Process The Future Conclusion Sources -- A LIHTC Equity 11,944,295 62% State HTF 2,500,000 13% Local Funding 4,500,000 23% Deferred Developer Fee 233,205 1% Private Debt
Total Sources 19,177,500 100% Total Costs 19,177,500 Surplus (Shortage) (0)
9% LIHTC Calculation -- B Eligible Basis 17,272,500 Calculated Credit Amount x applicable % (9%) 1,554,525 Adjusted Credit Amount x100% 1,554,525 Maximum Credit per WSHFC 60 units x 16,153 969,180 Total Credit x 10 years 9,691,800 Investor Share of Credit x 99.99% 9,690,831 Price per Credit $ 0.95 Credit per unit 9,206,289
52
Introduction What is it? Funding Financial Feasibility The Process The Future Conclusion Sources -- B LIHTC Equity 9,206,289 56% State HTF 2,500,000 15% Local Funding 4,500,000 27% Deferred Developer Fee 233,205 1% Private Debt
Total Sources 16,439,494 100% Total Costs 19,177,500 Surplus (Shortage) (2,738,006)
Introduction What is it? Funding Financial Feasibility The Process The Future Conclusion Operating Proforma
Units Max Rent Tax Credit Utility Allowance Net Rents inflation: 2.5% 1BR - 30% AMI 10 504 38 466 55,920 57,318 58,751 1BR - 50% AMI 14 840 38 802 134,736 138,104 141,557 2BR - 30% AMI 15 605 53 552 99,360 101,844 104,390 2BR - 50% AMI 13 1008 53 955 148,980 152,705 156,522 3BR - 30% AMI 5 699 70 629 37,740 38,684 39,651 3BR - 50% AMI 3 1165 70 1095 39,420 40,406 41,416 Gross Rents 60 516,156 529,060 542,286 Rental or Operating Subsidy
3,000 50 3,000 3,075 3,152 Vacancy 7% (430) (36,131) (37,034) (37,960) EFFECTIVE GROSS INCOME 483,025 495,101 507,478
Operating Expenses
inflation: 3.5% Utilities & Garbage 125,000 129,375 133,903 Grounds & Maintenance 65,000 67,275 69,630 Replacement Reserve 21,000 21,735 22,496 Management Off-site 35,000 36,225 37,493 Management On-site 95,000 98,325 101,766 Other Operating 45,700 47,300 48,955 Services 30,000 31,050 32,137 Total Op Expenses 6,945 416,700 431,285 446,379 NET OPERATING INCOME 66,325 63,816 61,099 Debt Service Cash Flow (before payment of partnership fees) 66,325 63,816 61,099 Introduction What is it? Funding Financial Feasibility The Process The Future Conclusion
55 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
56 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
57 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
58 Introduction What is it? Process Funding Financial Feasibility The Future Conclusion
http://beacondevgroup.com