Retail News Blog

Capitalization Rate Analysis

In this article, a capitalization rate for a strip center is analyzed based on (1) market extraction; (2) national survey; and (3) debt coverage/equity dividend analysis. This is an in-depth analysis that shows how a capitalization rate can be derived when little data is available in a market area. This presentation is an example of the in-depth analysis that is done in many appraisals.

Market Extraction – The following table is a qualitative capitalization rate analysis of the five sales utilized ahead in the Sales Comparison Approach section.

The preceding grid analyzes the cap rate comparables for eight elements of comparison. The comparables are not adjusted to the subject; rather they demonstrate the variances that make them different than the subject. Each element of comparison can put upward, downward or no pressure on the capitalization rate as it relates to the subject’s characteristics. Particular attention should be paid to Date of Sale, Condition, Tenant Mix and Upside Rent Potential.

• Date of Sale - Regionally, cap rates bottomed out in early to mid 2007, remained relatively flat through early 2008, and have climbed slightly in 2008. Therefore, as the sale dates get older, the analysis recognizes further downward pressure placed on the cap rates.

• Condition - Although the subject is in good condition for its age, its overall condition, design and appeal are inferior to the comparables that were recently constructed with contemporary construction appeal. New construction places downward pressure on cap rates compared to older centers.

• Tenant Mix - Tenant mix takes into account both the quality and the durability of the tenants (length of typical lease terms, good track record for retention, etc.), which are important factors when taking into account the leased fee interest of a retail center.

• Upside Rent Potential - As demonstrated in the Gross Rent Analysis, the market rents of the subject are somewhat above (5-10%) contract rents; however, the contract rents were utilized because they appear to be durable and are most indicative of the leased fee interest of the subject. That said and all other things being equal, investors pay more for income streams that have perceived upside in rents compared to those that don’t.

The cap rate comparables indicate a relatively narrow range from 6.38% to 6.82%, and average 6.6%. Through qualitative analysis, two comparables (3 & 4) command primary consideration. Comparable 3 (6.82%) had the second fewest variances, the majority of which placed upward pressure on the cap rate. This comparable is a high indicator and reasonable sets the upper limit indicator for the subject. Comparable 4 (6.48%) had the fewest variances, the majority of which place downward pressure on the cap rate. This comparable defines the lowest cap rate that the subject could command.

Based on the preceding analysis, the capitalization rate conclusion by market extraction is presented in the table below.

Please note the preceding cap rate analysis by the Market Sales Method purposely takes a rearview mirror approach. Although the analysis did take into consideration the slight upward trend that cap rates have taken over the past few quarters, it does not adequately reflect a more refined perspective of the trends moving forward. The Cap Rate Trends section ahead will further develop the subject’s applicable capitalization rate in the current economic environment. An attempt to further adjust the cap rate at this time would be very subjective.

Debt Coverage/Equity Dividend Analysis – Most investment properties are purchased with debt and equity capital; therefore, the cap rate must satisfy the market return requirements of both investment positions. Lenders must anticipate receiving a competitive interest rate commensurate with the perceived risk of the investment or they will not make funds available. Lenders also require that the principal amount of the loan be repaid through period amortization payments. Similarly, equity investors must anticipate receiving a competitive equity cash return commensurate with the perceived risk or they will invest their funds elsewhere.

Over the preceding several years, permanent financing was available at loan-to-value (LTV) ratios up to 75% and debt coverage ratio (DCR) requirements were as low as 1.15 for well located retail centers. However, loan terms have changed substantially in the current credit crunch economy. Typical loan terms today include decreased LTV ratios of 65% and DCR requirements in the 1.25 to 1.3 range. Additionally, market interest rates have increased to a point where negative leverage is occurring. That is mortgage constants exceed market CAP rates; therefore, as the LTV increases, the equity dividend (cash-on-cash return) decreases.

The following table summarizes the debt coverage/equity dividend analysis.

The preceding analysis is somewhat of a hybrid of Band of Investments Analysis and the Underwriter’s Method to derive cap rates; however, it is intended to be focused on how buyers can meet investment goals while re-adapting to old school lending practices. The loan term assumptions are fixed with the exception of the LTV ratio, which floats between 60 to 70%. The exercise is intended to provide sensitivity analysis for both DCR requirements to satisfy underwriting criteria and equity dividends to provide the investor an adequate rate of return at various cap rates. The ideal and most applicable cap rate satisfies a minimum DCR of 1.25 and a first year equity dividend of 5%. The cap conclusion derived from this analysis is presented in the following table.

National Survey – As discussed in the Market Analysis section, the investor pool for the subject property includes national, regional and local investors. While all three groups place emphasis on local cap rates, regional and national investors would also strongly consider national cap rate trends due to the potential to invest in other regions that are offering higher rates of return. The following table summarizes national cap rate trends for strip centers.

The preceding table clearly shows that cap rates bottomed out in the third quarter of 2007. As depicted in the Retail Cap Rates – OR table ahead in the Cap Rate Trends section, strip centers in the Oregon marketplace have consistently been trading at lower effective cap rates compared to the national averages. This region’s resilience to the changing national real estate market is commendable; however, the sweeping change in the mindset of investors has caught up here as well. Due to the substantially reduced transaction volume (down as much as 75% in 2008), it is rather unclear when the inflection point occurred; nonetheless, local cap rates have bottomed out and are on the rise. Pinpointing the applicable cap rate for the subject using national survey data is very subjective. The most reasonable cap rate that can be derived from this analysis is presented in the following table.

Cap Rate Trends - The following table summarizes cap rate trends for investment grade retail centers in the Oregon marketplace over the past several years.

Capitalization rates had trended downward for several years; however, they appear to have stabilized or even trended upward slightly over the past several months due to the tightening of credit and increased underwriting standards. Interviews with real estate sales brokers that are familiar with both local and national real estate investment properties indicate that capitalization rates and corresponding values within the Pacific NW region are holding strong relative to other regions. Several factors contribute to the strong commercial real estate fundamentals in the Pacific Northwest region: (1) stringent zoning and scarcity of developable commercial sites create a barrier to entry for new development; (2) relatively favorable supply/demand conditions (stable vacancy levels) insolate existing development and ensure that market rent levels at minimum match inflation; (3) very few prime investment properties are available for sale, while demand from local, regional and national investors is still relatively strong in this marketplace; and (4) the relationship between NOI and value (capitalization rates) have remained relatively in balance relative to other regions.

In addition to the general downward trend in cap rates since 2002, the spread between traditionally lower risk (anchored neighborhood) and higher risk (non-anchored strips) investments narrowed to the point that investors were not making a distinction between the two. It is apparent that this trend is quickly being reversed as demonstrated in the following table.

The preceding table summarizes the most recent investment retail sales that have closed or are pending in the region. The emerging trend appears a reclassification of cap rates that is   consistent with actual risk characteristics. For example, the low end of the range at 6.3% is a highly marketable investment occupied by Walgreens (AAA rating) subject to a long-term lease. Cap rates for this asset class have increased as much as 25 bps over the past year. In comparison, the high end of the range at 7.6% is a well positioned property adjacent to a regional shopping center. However, the tenant mix is comprised of primarily mid box retailers that are particularly vulnerable in times of recession. Additionally, the largest tenant had a contract rent that was measurably above market, adding risk to the durability of the income stream. During confirmation of the sale, the buyer acknowledged that these issues were taken into consideration when developing his purchase offer. In all likelihood, this property would have traded at a cap rate in excess of 100 bps lower at the height of the market. This issue will be taken into consideration when reconciling the subject’s cap rate.

Capitalization Rate Conclusion – For investments of the subject’s general size and price, and when sales activity is brisk with relative market stability, the Market Extraction Method is most often relied upon by buyers and sellers to develop cap rate decisions. However, recent events indicate rapid and profound shifts in the financial environment and the economy on local, national and global levels. The other two approaches developed have varying limitations, but generally support the upward shift in cap rates. The subject has a strong track record for retaining tenants, and it is very well positioned noting prime exposure and its pad location within a regional shopping center. Taking all these factors into consideration, the following table summarizes the various cap rate indicators and provides the final cap rate conclusion.