Colin McCreary's ePortfolio€¦ · Web viewRole: The purpose of asset management, whether with...
Transcript of Colin McCreary's ePortfolio€¦ · Web viewRole: The purpose of asset management, whether with...
TEXAS A&M UNIVERSITY
LDEV 689: ENTREPRENEURIAL REAL ESTATE
---
PROJECT 3: PRESENTATION GROUP 3
JOSH GILES
JAMES LOONEY
COLIN MCCREARY
18 APRIL 2019
*Disclaimer: this project is a simulation and any experience mentioned is hypothetical for the benefit of
said simulation. Not to be duplicated for professional use.*
1
INDEX
EXECUTIVE SUMMARY …...………………………………………………………………… 2
MARKET OVERVIEW AND ANALYSIS ………………………………………………… 6
BUSINESS MODEL ……….……………………………………………………………………. 9
OPERATION STRATEGY …………………………………………………………………….. 11
ORGANIZATION AND MANAGEMENT ………………………………………………. 16
ORGANIZATIONAL LEADERSHIP CHART ……………………………………………. 17
SERVICE AND PRODUCT LINE ….………………………………………………………. 13
FUNDING REQUEST ……..………………………………………………………………… 14
FINANCIAL PROJECTIONS …...……………………………………………………………. 15
ASSET DEVELOPMENT PLAN…..…………………………………………………………. 17
PROPERTY MANAGEMENT…….…………………………………………………………… 19
PORTFOLIO OVERVIEW AND PLAN …...………………………………………………. 26
RENT ROLL AND COMPARISON…..………………………………………………………. 29
DISCOUNTED CASH FLOW……..…………………………………………………………… 34
EXECUTIVE TEAM PROFILES…….……………………………………………………….. 39
RESOURCES APPENDIX …….………………………………………………………………. 43
2
EXECUTIVE SUMMARY
Our business, LGM Development, is primarily focused on providing quality
investment choices to equity contributors, acquiring and operating boutique garden
apartment assets and repositioning them to capitalize on growth in the Austin,
Texas market. This growth is centered around the strategic planning of rezoning,
redeveloping, and restructuring products that are both feasible and risk averse.
Planning, building, managing and operating these assets as a part of a larger
portfolio allows for our company to be flexible, and provides optimal returns for
like-minded investors.
LGM Development LLC was founded in January of 2019 as a partnership
amongst three founding members; Josh Giles, James Looney, and Colin McCreary.
These three founding members became acquainted through their like-minded
ventures into the real estate markets of Austin, Texas. Proposing an exit strategy
that allowed for each founding member to capitalize on their individual strengths
and experience, the three members assigned themselves roles as Asset Manager,
Property Manager, and Portfolio Manager, respectively.
Each LGM Development member has acquired a vast amount of real estate
development experience through their work at other corporations. All three
members are graduates of Texas A&M University, where they each earned their
Master of Land and Property Development. Prior to working together in this LLC
and partnership, each individual has approximately a dozen years working in a
variety of urban cores, predominantly Dallas, Austin, and Houston. The company
3
aims to use this experience to insure the longevity of the portfolio, assets, and
individual products as they are repositioned and capitalized on.
The company’s Asset Manager, Josh Giles, gained substantial experience
working first as a leasing associate for Greystar, one of the Nation’s largest
apartment developers. He then was promoted to Senior Asset Manager and
managed a $500M portfolio of multifamily holdings.
The company’s Property Manager, James Looney honed his craft of team
building and successful property management working for Red Oak Realty, one of
the largest property management firms in Texas, known for their exceptional
service and attention to detail. There, James Looney worked as a Property Manager
for several multifamily buildings, and was promoted to oversee a team of Property
Managers across several types of real estate.
The company’s Portfolio Manager, Colin McCreary has gained a wealth of
experience at Trendmaker Homes, where he was quickly promoted from Land
Acquisitions Analyst to Vice-President of Development. In addition, Colin McCreary
spearheaded the market entrance of Trendmaker Homes into their multi-family,
central living concept called ‘Urban Village’.
LGM Development LLC aims to provide investors with the opportunity to
capitalize on the growth of the Austin market by acquiring garden style apartments,
holding and renovating these products, and making capital off of the holdings. The
five products that are proposed to be acquired are located in the East Austin growth
corridor, and each range between 10-30 units in size. The five property addresses
are: Studio 34 (302 East 34th St, Austin, Texas), Richland Studio (2412 Richcreek
4
Road, Austin, Texas), Casa 39 (301 West 39th Street, Austin, Texas), Hampton Park
Terrace (3604 and 3606 Clawson Road, Austin, Texas), and Sunwest (404-502 West
35th Street, Austin, Texas).
The company aims to provide services through way of portfolio, asset, and
property management. The five properties will be packaged together as a portfolio
of assets, which will be managed by James Looney, and repositioned eventually as
the properties reach their respective critical ages and Austin’s regulatory practices
allow the company to reposition the assets. These assets are currently profitable as
is, and will only continue to have positive returns as the market continues to heat up
for garden style, class B apartments.
Financially, the LLC is looking for investors to provide $1,165,000 amount of
capital equity for with an expected Before-tax-cash-flow of $8,151,951. This capital
will be used as private equity, as the track record of our individual partners proves
that we can capitalize on holding and repositioning assets. With a proven track
record of management and development, our team of professionals will provide
competitive and aggressive returns, with a cash-on-cash return of 2.51x on the
portfolio.
Future plans for the current portfolio include, as previously alluded to,
repositioning and redeveloping the assets as their structures reach their critical age
rate. This will allow each of the individual assets to be repositioned and properly
capitalized upon. With experience in developing urban village concepts and mixed
use districts, our team of professionals believe in the longevity of the portfolio, and
the viability of the long term mission of capitalizing on Austin’s continuously
5
improving density. With regulatory allowance and future rezoning outlooks, the
portfolio will look to improve on already attractive returns by developing boutique
concepts that maximize the feasibility of investing in LGM’s development portfolio.
The company aims to reposition these assets between 5-10 years after acquisition,
when the land use map is likely to update and zoning is likely to improve.
MARKET OVERVIEW AND ANALYSIS
The Austin multifamily market is currently seeing an expansion of growth,
with going-in Cap rates, asking rents, and vacancy rates all seeing moderate to high
levels of growth in both Urban Class A and Suburban Class A projects. Absorption of
6
these products into the market are also growing at a strong rate, and future outlooks
project similar growth with moderate/high employment growth in 2018,
medium/high rental rate growths, moderate/high levels of new construction, high
levels of absorption, and decreasing vacancy rates. All of these factors indicate the
market and industry is expanding with regards to multifamily development,
projecting over 4% annual growth for the four main multifamily product types
(urban class A & B, and suburban class A & B) and roughly 6,000 units under
construction during that time frame.
The 36-month multifamily forecast displays similar growth patterns, with a
market rent change expected of 4.00% for Class A assets and a 3.00% market rent
change for Class B assets. These same assets are expected to have roughly 3.00%
expense rate change, and an increase of over 4.00% of the positive change in value,
indicating these assets will be adding value to the market. These figures will
translate into an estimated annual absorption of 506 units of Urban Class A, 130
units of Urban Class B, 2,140 Suburban Class A, and 420 Suburban Class B. Data with
regards to conventional multifamily properties (79% of the market) within the
Austin market have also shown promising expansion, with an increase of +1.6%
annual occupancy in 2018 (up to 91.4%, a good indicator for high absorption), a unit
change of +7,219 with +9,329 units absorbed. These figures provide a positive
outlook on the need for additional units in the area as expansion continues into a
second phase. Asking rents are up 2.9%, with an asking rent of $1.48 per SF and an
effective rent per SF of $1.46.
7
The top five submarkets seeing the best annual change in occupancy within
the Austin market are West Parmer (94.5%, up 5.9%), Barton Springs/South
Congress (94.5%, up 5.3%), Riverside (94.3%, up 4.7%), Pflugerville (90.1%, up
4.2%), and Downtown (95.0%, up 3.7%). Of these five districts, Downtown and
South Congress have the least amount of new units in the pipeline, indicating a
potential opportunity for in-fill development or new development. Riverside has
also seen the most effective rent gains percentage-wise, with a positive net change
of 4.8% up to $1,213, slightly below the average market rent of Austin at $1,273,
indicating a potential opportunity for continued rent growth along with
development.
The main customer group that LGM Development LLC looks to capitalize on
is young professionals and middle class renters, as the range of assets in the
portfolio are well positioned along major pipelines into the urban core where a
large percentage of job growth is occurring. Current pricing of comparable units
comes in at about $1257 per unit, with a per square foot ratio of $3.49/RSF. Our
company aims to provide competitive rents, with an annual escalation of 5% to
account for inflation and the hot marketplace of Austin. This will yield a effective
gross income margin target of $1,810,000 annually. Since our products will be
renovations and not rebuilds, we will not face many regulatory restrictions outside
of current zoning restrictions, which the company’s properties will fall in line with.
This will keep overhead low and only require building certificates once the
properties are eligible for repositioning as the submarkets are rezoned.
8
BUSINESS MODEL
The current Austin marketplace is steadily looking to add more multifamily
stock, with a high absorption rate and high amount of demand for the stock. Single
family residential has been relatively limited, indicating that the multifamily stock is
going to continue to be steady. Average Gross Rent in Austin is more than $1,223
(2017) while the US Median Gross Rent is $1,012 (2017). The three year change for
9
Austin area rents was a 12.4% increase, while the US rent increased at 5.8% over
three years preceding 2017. Regarding rental market share in Austin, residents are
comprised of 42% renters (2017) while the US average market contains only 36%
renters (2017).
The larger Austin metro is home to virtually every type of consumer
imaginable. However, within our urban core submarket, the majority of residents
are young professionals and baby boomers, escaping their suburban mini-mansions
in search of a low maintenance, high travel lifestyle. Within the downtown
submarket, statistics show that this area tends to holds higher rents compared to
suburban markets, when a downshift occurs in the local rental demand.
Increasingly, garden apartment buildings are experiencing success by
providing renters with a more reasonable rent amount, due to a lack of overhead
and maintenance on costly amenities. Instead, these buildings - located in desirable
neighborhoods - offer the walkable experience of their surroundings as their
primary amenity.
Additional space is an imminent projection for the entire state of Texas, but
particularly the Central Texas region. Because of several basic employers, Austin
continues to attract some of the world’s most sophisticated companies and
entrepreneurs. In addition, Californians are experiencing increasing tax burdens,
shortages of water and a reduction in the purchasing power of their salaries.
According to the Austin Chamber of Commerce, the population next year (2020) will
surpass 2.3 M residents. Because of its draw as a destination for migrating talent,
metro Austin's population surpassed 2.0 million in 2015. The decade ending 2017
10
saw a 34.1% increase in population, and growth was 2.7% for the year ending July
2017. Census Bureau estimates show that Austin remains one of the top
destinations for migrating talent. Austin ranked first among the 50 largest U.S.
metros based on net migration as a percent of total population in 2015. In addition,
6.9% of Austin residents in 2017 lived elsewhere one year earlier. That is the largest
rate among the top 50 U.S. metros.
OPERATION STRATEGY
a. Portfolio Manager: Colin McCreary
b. Asset manager: Josh Giles
i. Operate, 10-15 year asset hold. Operate assets until
point of renovation becomes imminent. Then, assess
market - ideally, sell to a developer who will build new,
increase density and therefore afford a substantially
high price for the land. If not, self development or major
11
renovation will be considered, along with construction
costs and market demand.
Supporting Evidence:
We're ready for more housing': Council gets an earful on new land use rewrite
When it comes to a new code there is a lot to consider: Parking requirements, compatibility & affordable housing just scratch the surface
By Daniel Salazar | Austin Business Journal
Ready or not, the next great land use debate in Austin is underway.
Residents addressed Austin City Council on the night of April 11 about the new effort to
update the land development code, which determines what can be built where
throughout the city.
An hour and a half of public testimony was the first public feedback Council has gotten
on comprehensive land use reform in a formal setting since City Manager Spencer
Cronk restarted the process last month, following the 2018 collapse of the last effort
called CodeNext.
Pro-density urbanists outnumbered development skeptics at City Hall, with the majority
of speakers arguing for dramatic boosts in the housing stock and availability of missing
middle housing as well as rollbacks of parking and compatibility regulations.
Public comments largely reinforced the direction Council appears to be leaning —
pursuing a comprehensive rewrite this year that goes further than the final draft of
CodeNext in addressing affordability issues and aiding transit-supportive development.
"We need major changes to the land development code to make it simpler and more
predictable; we need major changes to conflicting and outdated criteria manuals; and we
need major changes to a planning process that historically isn't equitable or effective,"
said Scott Turner, founder of Turner Residential LLC. "I believe we're ready for the
change [and] I believe we're ready for more housing."
Ready to 'take significant steps'?
12
Geoffrey Tahuahua, the Real Estate Council of Austin's vice president of policy and
government affairs, said he appreciates Cronk's approach to gather a consensus from
Council "before pen is put to paper" in the form of a drafted code.
"[A rewrite] should take significant steps to address Austin's high cost of living and our
mobility challenges while acknowledging the fact that we will continue to grow," he said.
"The new land development code should also encourage additional, strategically located
housing supply across product type and price point."
Tahuahua said the rewrite's text and zoning maps should take effect concurrently.
"Unless our policy makers and the community understand how the code and map work
together, there can be no comprehensive understanding of the impacts," he said.
Tahuahua also called current compatibility standards "the most significant single barrier"
to meeting the city's affordability goals.
"This is a long-standing and complicated policy issue that needs to be carefully
addressed," he said.
Curtis Rogers, a resident of Southeast Austin's District 3, said minimum parking
requirements should be axed across the city like they were in downtown Austin earlier
this decade.
"Abundant parking leads to more car ownership and more miles driven per person,"
Rogers said. "[And] forcing a builder to add unnecessary parking not only adds to the
construction costs, which will later be passed to the tenant, but it also tells the builder to
only create housing for people who can afford cars."
'Context-specific decision making'
Residents on the other side of the debate warned that the next rewrite should not
substantially increase entitlements without significant concessions from developers in
the form of community benefits like affordable housing.
They were uneasy about the effects of relaxing parking and compatibility requirements,
asking Council to consider properties' contexts with their surroundings.
Eleanor McKinney, a landscape architect and former Design Commissioner, said she
supported criteria "that recognizes unique circumstances in the texts and mapping" of a
rewrite.
13
She pointed to her residential lot that abuts commercial property along South Lamar
Boulevard — and how her property could be dwarfed by a next-door development if
compatibility standards were eased.
"All sites are not the same in all districts across town," McKinney said. "There are
nuanced conditions which can be more thoughtfully approached ... [at] a small area
planning level with Council members who understand their district."
"We need to be mindful of how much height we are giving away as an increased
entitlement for how much affordable housing," she added.
Austin resident Chip Harris said the city shouldn't view this rewrite as the last opportunity
to extend entitlements to boost housing capacity.
"We don't want housing capacity decision making that ignores the risk that development
will displace residents, especially low-income families," Harris said. "We want a code
that allows for context-specific decision making that involves the local community."
But urbanists defended expanding entitlements and railed against preserving zoning
designations such as neighborhood conservation combining districts, or NCCDs, that
allow neighborhoods to follow different development regulations due to their age.
"We need to make housing that we want easier and not get caught up in this argument
of giving something away for free without exacting a price," said David Whitworth, an
infill builder and the vice president of the Austin Infill Coalition.
"Any notion that ... areas are untouchable in a code rewrite is antithetical to our city's
goal of viewing each of our actions through a lens of equity," added Danielle Skidmore,
a transportation engineer who last fall lost the election to represent Central Austin's
District 9 to Council Member Kathie Tovo.
A timeline— and a plea for unity
Council members plan to further discuss their responses to Cronk's policy prompts over
the next week and a half on their online message board.
Mayor Steve Adler said the next time they will discuss the land development code
rewrite in person will be at Council's workshop meeting on April 23. Adler said Council
14
could approve a resolution outlining their official responses to Cronk's memo at their
April 25 meeting "should we wish to do so."
In the meantime, Council members urged for this year's debate over land use to remain
respectful — unlike the toxic rhetoric that helped doom CodeNext last summer.
"It's just so unfortunate how this often becomes so divisive," Mayor Pro Tem Delia Garza
said. "I hope as we move forward in this, regardless of what side we think we're on here,
that we all know that we're just really wanting the best for our community."
c. Property manager: James Looney
ORGANIZATION AND MANAGEMENT
LGM Development LLC is formed in such a way that each partner is required
to contribute equal equity, and thusly is afforded equal share of control. Amongst
the three members of the member-managed LLC, a 66% agreement must be met to
continue with a decision, so two members must be consulted and in agreement
prior to precession of action. This applies to the acquisition of debt service or equity
as well for projects. These three partners, Josh Giles, James Looney, and Colin
McCreary are in charge of their own respective division; Asset Management,
Property Management, and Portfolio Management respectively.
15
ORGANIZATIONAL LEADERSHIP CHART
LGM DEVELOPMENT LLC
Property Manager Asset Manager Portfolio Manager
JAMES LOONEY JOSH GILES COLIN MCCREARY
LOONEY PROPERTY TEAM GILES DEVELOPMENT MCCREARY INVESTMENTS
16
SERVICE AND PRODUCT LINE
Our company, LGM Development LLC, looks to offer investors the
opportunity to invest in the hot Austin real estate market, with a higher return than
other forms of risk-assessed investment. The properties in this portfolio are all
looking to be repositioned after a 5 year holding with minor renovations, and offer
more competitive pricing standards than competition in their respective
submarkets.
Our products are all roughly 25-30 years old, and are approaching the end of
their current lifecycle. By extending their life cycle through renovating the
properties with aesthetic changes to build on the boutique character of each
product’s nature, the portfolio looks to continue building on the existing value of
these properties as they are held. This holding period will benefit investors as the
17
properties are lobbied to be repositioned as Austin institutes their new land use
map and increased density.
FUNDING REQUEST
a. current funding requirement (Price of purchase for operations
and cost of renovations)
b. 80/20 loans with 5% contributed from general partners
c. cost of acquisition:
2,000,000+1,600,000+1,000,000+1,000,000+1,500,000
=7,100,000
d. cost of renovation=800,000
e. total partner equity contribution=355,000
f. total private equity requirement=1,065,000
g. total institutional=5,680,000 (5% interest, amortized for 30
years, 10 year re-fi balloon note)
18
h. how you intend to use the funds you receive; is the funding
request for capital expenditures? working capital? debt
retirement? Acquisitions? (Acquisitions and renovations)
i. Strategic financial plans for the future, such as a buyout, being
acquired, debt repayment plan, or selling our business.
(Restructuring and repositioning assets, acquiring future
assets for portfolio growth)
FINANCIAL PROJECTIONS
The assumptions the LGM Development LLC team are working with for the assets
are as follows by property:
a. Richland Studio
Rent (+5% escalation): $894
i. Stabilization percentage: 92%
ii. Parking costs: $25.00
iii. Storage Units: 0
iv. Vacancy: 8%
v. Operating Expenses: $73,000
vi. NOI: $104,599
b. Casa 39
i. Rent (+5% escalation): $1,074
19
ii. Stabilization percentage: 92%
iii. Parking costs:$25.00
iv. Storage Units:0
v. Vacancy: 8%
vi. Operating Expenses: $139,802
vii. NOI: $184,597
c. Sunset
i. Rent (+5% escalation):
ii. Stabilization percentage: 94%
iii. Parking costs:$25.00
iv. Storage Units: 0
v. Vacancy: 6%
vi. Operating Expenses: $72,790
vii. NOI: $279,938
d. Hampton Park Terrace
i. Rent (+5% escalation)
ii. Stabilization percentage: 94%
iii. Parking costs: $25.00
iv. Storage Units: 0
v. Vacancy: 6%
vi. Operating Expenses: $121178
vii. NOI: $198,574
e. Studio 34
20
i. Rent (+5% escalation)
ii. Stabilization percentage: 92%
iii. Parking costs: $25
iv. Storage Units: 0
v. Vacancy: 8%
vi. Operating Expenses: $52,737
vii. NOI: $128,645
ASSET DEVELOPMENT PLAN
LGM Development LLC’s sponsor and Portfolio Manager, Colin McCreary, will
oversee the acquisition of Class B garden apartments, recently renovated, between
10 and 30 units, in the boundaries marked by I35, MoPac Expy, 183 and 290. This
boundaries create a rough rectangle that defines communities within a 30 min drive
of Downtown Austin - and access to premium neighborhood grocers, retailers,
restaurants and public transportation.
The company’s Asset Manager, Josh Giles, will manage the portfolio of garden
apartment complexes. His role will include a monthly revenue of income, expenses,
and working with an accounting consultant to optimize cash flow performance. In
addition, his role encompasses investor relations, which includes generating
quarterly reports, calculating IRR, individual return statements, and K1 income
reports. Mr. Giles will work with Mr. McCreary regarding market impacts on
potential sales and acquisitions and will work with Mr. Looney on optimizing
returns through a strategic property management plan.
21
No substantial building will occur within our property sites. We plan to
operate each building and generate a steady stream of positive revenue until the
properties can be repositioned and additionally capitalized on with zoning and
regulatory alterations to Austin’s land use map and comprehensive plan. This is
expected, as the properties are positioned in the growth corridor of Austin.
The company’s Property Manager, James Looney, will manage a lead an
efficient team of engineers, maintenance supervisors and leasing consultants to
manage all 5 acquisitions. Property management team members will have the
option to lease a unit within our development at a 25% discount on market prices,
to encourage our team members to live on-site and decrease response times,
improving customer experience and subsequent retention and investment return
rates.
22
PROPERTY MANAGEMENT PLAN
The property management plan is essential to profitability only if the
properties are well managed. The primary function of the property manager is
overseeing the daily operations and maintenance of apartment complexes.
The several responsibilities that the property manager will handle daily are rent,
tenant marketing, leases, maintenance and repairs, landlord and tenant laws,
supervising, and managing the budget.
Dealing with rent issues by setting the right rent levels to ensure to attract
tenants to our properties. Collecting rent to ensure cash flow by setting a date to
receive each month and strictly enforcing late fees. Also adjusting rent by escalating
the rent each year to offset property tax increases.
Leases are the engines that drive property value, the marketing plan is to
attract as many prospects as possible from the pool of tenants. The most efficient
ways to do this are by internet, sign, brochures, direct email, and phone calls. The
onsite property manager will show vacant units and also screen potential tenants
for creditworthiness and by criminal background checks.
The property manager will also keep the property safe and maintain the value of the
property. The property manager hires maintenance staff to keep the property
23
functioning in top condition. Maintaining a safe place for the residents to live will
be accomplished by courtesy officer, which is an active duty officer living in each
apartment complex at a reduced rent. Since Austin has high transiency and
homeless population with a propensity for property and personal crime, this will be
as a deterrent to create a safer environment for residents. In addition to building
maintenance to maintain property value but also ensure to keep liability low, this
will be accomplished by diligently inspecting the maintenance staff work orders are
completed.
The property manager needs to be compliant with landlord- tenant laws and
the plan is to have continued education in the knowledge of state, national law and
city ordinances for handling security deposits, evicting tenants, terminate leases,
and staying compliant with property safety standards. The manager will also keep
written list of rules and regulations for the property that the tenant will sign in
acknowledgment. The lease will be used to enforce the provisions of the property,
up to and including eviction. Timely response and firm enforcement of rules are
vital for maintaining good tenant relations.
Maintaining the budget and maintain records for the building are the essential
task of the property manager. The building must operate within the set budget for
the building. The budget will include funds for advertising, repairs, payroll for
employees, and maintaining records for the properties for tax purposes. This will
consist of all income and expenses and dates of inspections by the city, signed
leases, maintenance request, complaints.
24
PORTFOLIO PLAN
As Portfolio Manager, Colin McCreary aims to manage the five properties in a
way that allows for the most consistent cash flow. This plan is contingent on
repositioning assets as they are rezoned, and acquiring properties that best suit the
investment criterion for mitigating risk and long term high return potential. The
primary goal of the portfolio is to acquire multifamily class B garden style
apartments ranging from 10-20 units, renovate them, hold the product while the
Austin market continues to provide aggressive rents, and redevelop the asset after
the asset reaches its critical age and rezoning is established. This will ultimately
allow LGM Development to maximize the strength of the portfolio and stay adaptive
to the ever changing needs of the Austin market.
The five properties currently included in the portfolio
a. Richstreet Studio 2412 Richcreek Rd, Austin, Texas
i. Description: Garden Style Apartment located in North Austin,
Texas
ii. Number of Units: 18 Units
iii. Gross Rentable Square Feet: 5940 sf
iv. Land: 11,753 sf
v. Number of Stories: 2 stories
b. Casa 39 301 w 29th, Austin, Texas
25
i. Description: Garden Style Apartment located in the central
Austin area.
ii. Number of Units: 29
iii. Gross Rentable Square Feet: 11,629 sf
iv. Land: 19,000 SF
v. Number of Stories: 3 stories
c. Sunwest 404 W 35th Austin, Texas
i. Description: Garden Style Apartment located in the North
University submarket of Austin, Texas
ii. Number of Units: 20 Units
iii. Gross Rentable Square Feet: 9,460 RSF
iv. Land:
v. Number of Stories: 2 stories
d. Hampton Park Terrace 3604 Clawson Rd Austin, Texas
i. Description: Garden Style Apartment located in the South
Lamar submarket of Austin, Texas
ii. Number of Units: 20 Units
iii. Gross Rentable Square Feet: 19,730 RSF
iv. Land:
v. Number of Stories: 2 stories
e. Studio 34 302 34th street, Austin, Texas
i. Description: Garden Style Apartment located in the North
University submarket of Austin, Texas
26
ii. Number of Units: 12
iii. Gross Rentable Square Feet: 5,256 RSF
iv. Land:
v. Number of Stories: 2 stories
3. Portfolio Goal for investors
f. Acquiring Garden Style types of properties within Austin Submarket
g. Full returns after 10 years with an optional 5 year buyout period,
annual payments
h. Exit Strategy of 10 year re-fi and redevelopment with a 5 year
optional buyout to improve investor holdings and potential equity
increase
i. Holdings & Repositioning
RENT ROLLS AND COMPARISONS
27
28
29
30
31
DISCOUNTED CASH FLOWS
32
33
34
35
EXECUTIVE TEAM PROFILES
Josh Giles
- Role: The purpose of asset management, whether with real estate or any
other asset, is to cultivate market value so ownership can increase its
returns. Real estate asset managers focus on maximizing a property's value
for investment purposes – not to be confused with real estate property
managers, who handle the day-to-day activities related to a property's
operations and physical structure.
- Responsibilities: The broad objective of asset management is to maximize
property value and investment returns. This means reducing expenditures
36
when possible, finding the most consistent and highest sources of revenue,
and mitigating liability and risk, among other things. In a sense, asset
managers are entrepreneurial. Many of the decisions made in real estate
asset management, such as negotiations, approvals and lease analysis,
require risks be assumed and forecasts made. The managers who make the
best entrepreneurial decisions with financial capital tend to be rewarded
with higher profits and larger portfolios.
- Education: BA, University of North Texas ‘16 and Master’s of Land and
Property Development from Texas A&M University ‘19.
- Experience and skills: Portfolio management at Greystar, a global leader in
multi-family development and operations. Worked with investor specialists,
finance committees and operations departments to maximize cash flows
from assets and communicate with investment entities.
- prior employment: Greystar
- Past track record: 27 quarters on consistent expectations met or exceeded at
Greystar. Team lead/trainer and published author of several major articles
on asset management, distributed worldwide.
- Salary: $95,000 with bonuses set on hurdle rates for outstanding portfolio
performance
James Looney
- Role: Property Manager, establishes rental rate by surveying local rental
rates; calculating overhead costs, depreciation, taxes, and profit goals.
37
Attracts tenants by advertising vacancies; obtaining referrals from current
tenants; explaining advantages of location and services; showing units.
- Responsibilities: to ensure that the properties under their care operate
smoothly, maintain their appearance, and either preserve or increase in
value
- Education: Bachelor Degree, Criminal Justice, History and 21 hours
completed Master’s in Border Security. Master’s of Land and Property
Development from Texas A&M University
- Experience and Skills: 7 years experience in criminal justice. 10 years
experience in property management.
- Background includes working for Texas Department of Criminal Justice,
Looney properties and Aaron Looney Farms.
- Salary: Starting compensation would be $60,000/year with contention rate
on IRR.
Colin McCreary
- Role: The Portfolio manager has oversight and control of the company’s
overall balance of funds and implements those holdings into an investment
strategy
- Responsibilities: investor relations, developing investment criterion,
identifying investment opportunities and mitigating risks, approving asset
repositioning and redevelopment strategies, evaluating markets and
determining acquisition/disposition timeframes, ultimately responsible for
38
investment and portfolio performance, investment reporting and capital
management.
- Education: Undergraduate in Urban and Regional Planning from Texas A&M
University, Master’s of Land and Property Development from Texas A&M
University
- Experience and skills: Place. Land Development working on Multifamily Class
A and B projects, Trendmaker Land Development working on Mixed Use and
Land development projects for multifamily and single family
- prior employment: Trendmaker Development & Homes, Place. Land
Development
- Past track record: Experience in the Dallas, Austin, San Antonio, and Houston
Development business working on Class A and B assets. Includes affordable
housing choices and premium assets, as well as acquisitions and
repositioning assets
- Salary: $60,000 with compensation from adequate performance of fund
management
39
RESOURCE APPENDIX
Demographics:https://assets.recenter.tamu.edu/documents/mktresearch/
Austin_demographicmap_zipcode2014.pdf
Demographic Job projections:
https://assets.recenter.tamu.edu/documents/mktresearch/Austin_Demographics_
DTIForecast_2040.pdf
MF Q2 2018 w/ historial:
https://assets.recenter.tamu.edu/Documents/MktResearch/Austin_Multifamily_Ber
kadia.pdf
Building permit projections:https://data.austintexas.gov/stories/s/New-
Residential-Development-in-Austin/wq6n-itt3/
2018 MF
recap
:https://assets.recenter.tamu.edu/Documents/MktResearch/Austin_Investment_Fo
recast_MarcusMillichap.pdf
Avg Rent comps: https://www.rentjungle.com/average-rent-in-austin-rent-trends/
40
Market Stats: https://www.deptofnumbers.com/rent/texas/austin/
Population Trends
https://www.austinchamber.com/economic-development/austin-profile/
population
Austin Rents https://www.realpage.com/analytics/austin-apartment-rents-flatten/