Value of this office building?

Value of this office building?

Developer · Garland, TX · Member since 2008 · 8k+ posts · 4k+ votes

Waiting to learn more, but this is what I know:

--11K SF REO class B office building in a great location
--25 years old, estimate $60K in deferred maintenance
--Vacant
--Current comp rents--$12-$15/SF -- Was $15-20 1-2 years ago.
--Current comp asking prices $75-$125/SF --Was $110-$200/SF 1-2 years ago

It could probably be leased up at $9-$11/SF+E over 6-12 months.

How much is it worth?

0Reply
9 views

Most Popular Reply

Will BarnardPro Member
Moderator
Developer · Santa Clarita, CA · Member since 2008 · 15k+ posts · 10k+ votes
16y

Assuming it is leased out at $10 per sq. ft. annually, and it is leased on a NNN, your potential gross income is $110,000 and your expenses should not exceed 25% of the gross.

That would make your max NOI at $82,500.
On the low end for valuations, you stated they are $75/sq. = $825,000
That comes out to a 10 cap.
Since you have no income at 100% vacancy, you have to buy buy the pound and not off the income since there is none.
I would not pay more than 50% as the absolute max, thus $412,500 and would probably offer something along the lines of $350k ALL CASH since it also requires $60k in deferred maintenance.

See this reply in the discussion

10 Replies

Jump to latestLatest
  • Will BarnardPro Member
    Moderator
    Developer · Santa Clarita, CA · Member since 2008 · 15k+ posts · 10k+ votes
    16y

    Assuming it is leased out at $10 per sq. ft. annually, and it is leased on a NNN, your potential gross income is $110,000 and your expenses should not exceed 25% of the gross.

    That would make your max NOI at $82,500.
    On the low end for valuations, you stated they are $75/sq. = $825,000
    That comes out to a 10 cap.
    Since you have no income at 100% vacancy, you have to buy buy the pound and not off the income since there is none.
    I would not pay more than 50% as the absolute max, thus $412,500 and would probably offer something along the lines of $350k ALL CASH since it also requires $60k in deferred maintenance.

  • Will BarnardPro Member
    Moderator
    Developer · Santa Clarita, CA · Member since 2008 · 15k+ posts · 10k+ votes
    16y

    Also, keep in mind you will be negative cash flow for at least 6 months so allow for that in your cash reserves, preferably have 1 year in cash reserves.

    The figures above will give you a fairly large upside once you hit the 50% occupancy mark.

  • Developer · Garland, TX · Member since 2008 · 8k+ posts · 4k+ votes
    16y

    Thanks Will. Your thinking is very much what I was thinking. I just got off the phone with the broker and it went under contract today in the mid $400's. He is checking to see if the buyer would be open to flipping the contract. Or the property. I was guessing on the deferred maintenance. Broker says all it needs is paint and carpet, which we could do for $25K. Of course the real expense is the vacancy.

  • Lender · Fort Pierce, FL · Member since 2009 · 825 posts · 486 votes
    16y

    Get a list of "deferred maintenance" items in writing! Have the current owner and the broker sign it attesting to the list's completeness.

    Also, do a walk through with a qualified engineer and other maintenance professionals.

    Of course the broker thinks all it needs is paint and carpet but if it also needs a new A/C unit or something else major, you are out major bucks or could lose prospective tenant until the item is fixed.

    Good Luck.

  • Developer · Garland, TX · Member since 2008 · 8k+ posts · 4k+ votes
    16y

    Thanks Kevin, this is an REO, so I don't expect much from the seller.

    Here's my quick and dirty due diligence check list off the top of my head.

    Structure/foundation--get structural engineer to inspect.

    Roof--I have a commercial roofer, good on this. Word is that the roof is great.

    Environmental--Phase 2 or 3 inspection and report.

    Mechanical--My commercial heat and AC company can check this out. With the building at 25 years old, I expect to see some issues.

    Electrical--Have commercial electrician check it out. I don't expect problems here.

    Plumbing--Also don't expect problems here.

    Elevator--No experience, so will get this checked.

    Landscape/irrigation/parking ingress/egress issues

    Glass and exterior facades

    All interior surfaces and fixtures

    Security issues

    Internet/phone access

    Examine all suites, common areas, and service areas, all I can see, smell, touch, etc.

    Anything else on physical due diligence?

  • Lender · Fort Pierce, FL · Member since 2009 · 825 posts · 486 votes
    16y

    I'm no expert in that field.

    The broker's comment "carpet & paint" is like a used car saleman saying "Tires and oil change."

  • Developer · Garland, TX · Member since 2008 · 8k+ posts · 4k+ votes
    16y
    Originally posted by Kevin Yeats:
    I'm no expert in that field.

    The broker's comment "carpet & paint" is like a used car saleman saying "Tires and oil change."


    No doubt. Only "location, location, location" comes before "do your own due diligence." Wait, maybe due diligence is first.
  • Will BarnardPro Member
    Moderator
    Developer · Santa Clarita, CA · Member since 2008 · 15k+ posts · 10k+ votes
    16y

    Even if it is true that the repairs are only $30k, your max offer should still be only $380k. The fact that it is locked up for $400k and then tack on an assignment fee, you would be paying too much in my opinion.

    Wait and see if it falls out of escrow or NEXT!

  • Developer · Garland, TX · Member since 2008 · 8k+ posts · 4k+ votes
    16y
    Originally posted by nationwidepi:
    Even if it is true that the repairs are only $30k, your max offer should still be only $380k. The fact that it is locked up for $400k and then tack on an assignment fee, you would be paying too much in my opinion.

    Wait and see if it falls out of escrow or NEXT!


    You are so disciplined. This really is a great location--Preston Rd & 190. But... I... will... hold... OFF (for now).
  • Will BarnardPro Member
    Moderator
    Developer · Santa Clarita, CA · Member since 2008 · 15k+ posts · 10k+ votes
    16y

    Jon, you have to be in this business.
    The second you loosen your grip or release some line, you get taken for a ride (an unenjoyable one at that)

    There is ALWAYS the deal of the century next time.

    Who knows, this one could fall through and you could be first in line. I would submit my highest and best all cash offer with a 7-10 day closing as their first in line back-up offer.

Join the conversationCreate a free account to reply, vote on answers and follow this thread.