12.07.2015 Views

lis 217 stemming the tide - LISC

lis 217 stemming the tide - LISC

lis 217 stemming the tide - LISC

SHOW MORE
SHOW LESS
  • No tags were found...

You also want an ePaper? Increase the reach of your titles

YUMPU automatically turns print PDFs into web optimized ePapers that Google loves.

tions. However, <strong>the</strong> nonprofit purchaser/owner,or its controlling general partner, must meet <strong>the</strong>following criteria:• It must be organized as a nonprofit understate law.• It must have 501(c) tax-exempt status, exceptfor limited-equity coops or projects wheresuch status was not previously required toparticipate in <strong>the</strong> HUD program.• It must be in good standing with HUD, withno unresolved audit findings.PROFORMA 1: NONPROFIT PURCHASEWITH MARK-UP-TO-MARKET/BUDGETProforma 1 illustrates how Mark-Up-to-Market orMark-Up-to-Budget can be used to facilitate a preservationtransaction under certain circumstances. Fiftypercent of <strong>the</strong> units in <strong>the</strong> hypo<strong>the</strong>tical 100-unit projectare Section 8-assisted.In this example, <strong>the</strong> Section 8 rents are marked up by50 percent while <strong>the</strong> non-Section 8 rents increase by10 percent. As a result, <strong>the</strong> project can support newA nonprofit purchaser must meet <strong>the</strong> followingadditional requirements:• It must have previous ownership or managementexperience with affordable multifamilyhousing.• It must have community ties, although anational or regional nonprofit may form a jointventure with a local nonprofit.• It may not have an identity of interestrelationship with <strong>the</strong> current owner.debt of approximately $26,400 per unit, which isslightly more than half of <strong>the</strong> total development costof $50,000 (including $30,000 for acquisition,$15,000 for rehab, and $5,000 for transaction costs).Ano<strong>the</strong>r $23,500 per unit (47 percent) must be raisedfrom gap financing sources.As this example indicates, Mark-Up-To-Market/Budget, while making a significant contributionto <strong>the</strong> preservation transaction, is only a partialsolution, leaving considerable gaps to be filled byo<strong>the</strong>r sources.PROFORMA 1: NONPROFIT PURCHASE WITH MARK-UP-TO-MARKETUnits Current Underwriting Basis Rent Total Per UnitRent Rent IncreaseIncome/ ExpensesNon - Section 8 Units 50 $500 $550 LIHTC10% $330,000Section 8 Units 50 500 750 Market 50% 450,000Gross Potential Inc. 100 780,000Vacancy: (Non S8) 5% (16,500)Vacancy: (S8) 3% (13,500)Effective Gross Inc. 750,000Operating Expenses 500,000 5,000Net Operating Income 250,000Debt Service 227,273Cash Flow 22,727Debt Coverage 1.10Sources ofFunds Rate Term (Years) ConstantNew Mortgage 7.75% 30 0.08597 2,643,645 26,436Gap Financing 2,356,355 23,564Total Sources 5,000,000 50,000Uses of FundsAcquisition 3,000,000 30,000Rehab + Contingency 1,500,000 15,000Transaction Costs 11% of acquisition & rehab 500,000 5,000Total Uses 5,000,000 50,00011chapter two: Federal Preservation Tools 11

Hooray! Your file is uploaded and ready to be published.

Saved successfully!

Ooh no, something went wrong!