1 / 9

505 Congress Street South Boston

505 Congress Street South Boston. Re-imagining the Boston Waterfront Canonical & Investment Goals. R E C REATE, LLC Tim Johnson, Jennifer Balkcom, Scott Nguyen, Arvind Pai, Alison Novak, Charu Singh. Program. Mid-range Multifamily & On-Demand Office. Green Landmark / Showcase

junius
Download Presentation

505 Congress Street South Boston

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. 505 Congress StreetSouth Boston Re-imagining the Boston Waterfront Canonical & Investment Goals RECREATE, LLC Tim Johnson, Jennifer Balkcom, Scott Nguyen, Arvind Pai, Alison Novak, Charu Singh

  2. Program Mid-range Multifamily & On-Demand Office • Green • Landmark / Showcase • 107 residential units • 19,000 sf office • 70 parking spaces • FAR 4 • Slender residential tower PROGRAM TIMEFRAME

  3. Risk Estimation for Residential Permitting and Lease-up represent the riskiest phases.

  4. Risk Estimation for Commercial Commercial development poses slightly higher lease-up and stabilized risks.

  5. From Tod McGrath’s analysis of Massachusetts 40B projects…

  6. NPV Project does meet NPV rule. • Part of soft cost taken as pre-development costs and compounded to time T(0) = $2.3m • Quarterly construction costs broken out based on construction schedule • Assuming an evenly distributed 12-month lease-up period • Reversion value calculated using Korpacz cap rate for multi-family • Growth rates for rents projected from TWR Boston forecast • NPV: $9.5M, Canonical OCC:31.9%

  7. Ownership Goals ReCreate’s ownership goals are driven by profit… … subject to cost constraints of non-financial returns • Team ownership is based on a LLC structure. • Property ownership is driven by greatest financial benefit • Sell after entitlements? • Sell after building and stabilization. • Sell after building and 10yr operation?

  8. Investment Objectives Triple Bottom Line led by profit. • Pecuniary • Maximize financial return subject to equity and debt cost of capital… • Investor’s Circle: 4-15% pre-tax (9.5%) • KeyBank Equity:15% pre-tax • KeyBank Loan: 6.54%, interest-only, $25k fees • Deutsche Bank: 5.6% • … and cost of non-pecuniary objectives • Non-pecuniary • Green building • Affordable housing • Quality project  reputation • Foothold in South Boston • Experience in development

  9. 505 Congress Street Q & A

More Related