MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the...

14
DOWNTOWN FAIR BLUFF RECOVERY: MARKET AND FINANCIAL ANALYSIS FINDINGS Prepared by the Development Finance Initiative July 2017 DRAFT

Transcript of MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the...

Page 1: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

DOWNTOWN FAIR BLUFF RECOVERY:MARKET AND FINANCIAL ANALYSIS FINDINGS

Prepared by the Development Finance Initiative

July 2017DRAFT

Page 2: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

TABLE OF CONTENTS

DEVELOPMENT FINANCE INITIATIVE............................................1

ABOUT THIS DOCUMENT...................................................................1

DOWNTOWN FAIR BLUFF...................................................................2 Location and Assets Public Interests

PRE-MATTHEW MARKET OVERVIEW..............................................5 POST-MATTHEW MARKET OVERVIEW............................................7

COMPARABLE COMMUNITIES..........................................................7

PROGRAM..............................................................................................9 Option 1: New Construction for Relocation of Downtown Option2:RehabilitationandFloodRetrofitting

FINANCIAL ANALYSIS.......................................................................10 Option 1: New Construction for Relocation of Downtown Option2:RehabilitationandFloodRetrofitting

RECOMMENDATIONS FOR NEXT STEPS.......................................11DRAFT

Page 3: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

The University of North Carolina at Chapel Hill School of Government established the Development Finance Initiative (DFI) in 2011 to assist NorthCarolinacommunitieswithachievingtheircommunityeconomicdevelopment goals. DFI partners with communities in North Carolinato attract private investment for transformative projects by providingspecializedfinanceandrealestatedevelopmentexpertise.DFIworkswithlocal governments and their partners on projects including: downtownrevitalization, public-private partnerships, adaptive building reuse, taxcreditfinancing,districtdesignation,andneighborhoodredevelopment.

DFI services support implementation of local community and economic developmentprioritiesthatrequireprivateinvestment.DFIcanbethoughtofasanextensionofanorganization’splanning,developmentservices,economic, and community development departments.

DEVELOPMENT FINANCE INITIATIVE ABOUT THIS DOCUMENTIn May of 2017, the Hurricane Matthew Disaster Relief and Recovery Initiative(HMDRRI)engagedDFItoprovideitsdevelopmentandfinanceservicestothreecommunitiesrecoveringfromHurricaneMatthew:FairBluff,SevenSprings,andWindsor.

Thisreportexaminespre-andpost-MatthewlocalmarketconditionsandpresentsafinancialanalysisofthereconstructionofdowntownFairBluff,either through relocation or rehabilitation and retrofit. This documentis meant to guide local officials through key decisions regarding therevitalization of their downtowns post-disaster.

A 68-mile state highway, N.C. 904 leads northwest from Fair Bluff at Five Forks in Robeson County

Source: AA Roads

Downtown Fair Bluff Recovery: Market and Financial Analysis Findings 1

DRAFT

Page 4: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

Fair Bluff, North Carolina is a historic, river-oriented town in Columbus County, bordering Robeson County, and nestled on the banks of theHistoric Lumber River in southeastern North Carolina. Two main highwaysdefineFairBluff’sMainStreet-N.C.904andUSHwy76.1 As one of the oldest towns in Columbus County, the town of Fair Bluff was incorporated in 1873 and historically employed its residents as turpentiners, lumbermen, and merchants. Fair Bluff describes itself as a “townintransition,”whoseearlysettingandeconomywasshapedbythepath of the Lumber River and the former Atlantic Coast Line Railroad. AlthoughFairBluffpreviouslyreliedonagricultureastheprimarydriverof its localeconomy, it isendeavoring toadapt to therapidly-evolvingmarketandenvironmentofthe21stcentury.Townofficialsandresidentsareclearlyuptothechallenge,andpronouncethat“naturalbeauty,richhistory,andabrightfutureiswhatFairBluffisallabout.”2

1“VisitorsCenter,”FairBluff,NC,2016.AccessedonJune28,2017viahttp://www.fairbluff.com/vistors-center.2“AboutUs,”FairBluff,NC,2016.AccessedonJune28,2017viahttp://www.fair-bluff.com/about-us.

DOWNTOWN FAIR BLUFFL o c a t i o n a n d A s s e t s

Table 1: Town of Fair Bluff demographics, 2016 estimates

Development Finance Initiative 2

2016 Estimates Town of Fair Bluff Columbus County North Carolina

Population 940 57,071 10,304,250Number of Households 441 22,110 4,031,256

Median Household Income

$35,617 $35,796 $48,918

Percent in Poverty36% 24% 16%

Median Age 46 41.3 38.6

Percent Youth (0-19) 24% 23.4% 25%

Source: Esri Business Analyst

3“RiverWalknearlycompleteinFairBluffafter11yearsofconstruction,”WCET,2011.AccessedonJune28,2017viahttp://www.wect.com/4Stradling,Richard,“Best-KeptSecrets:100NCcounties,100thingstotry,”TheNews&Observer,May25,2014.AccessedonJune28,2017viahttp://www.newsob-server.com/living/travel/5 ESRI Business Analyst

OneofthemainattractionsistheFairBluffRiverWalk.Afternearly11years of construction, it was completed in 2011 and boasts a beautiful, 1-mileelevatedriverwalkthatisopenandfreetothepublic.3 The Fair BluffRiverWalkadjoins thestretchof theLumberRiver thatdividesColumbus and Robeson counties and is part of the national Wild and Scenic River system.

ThelumberfortheRiverwalkwaspaidforwithagrantfromtheN.C.Tobacco Trust Fund and assembled by volunteers, many of whom still reside in the town of Fair Bluff.4ThenearbyLumberRiverStateParkattracts nearly 70,000 visitors a year and has experienced significantyearoveryeargrowth.ItisdifficulttomeasurethenumbersofvisitorsthatthenpassthroughFairBluff,but,onaverage,4,100vehiclespassthroughMainStreetdaily.5

DRAFT

Page 5: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

Downtown,orthestudyarea,asdefinedinthisreportiscontainedina94-acreareashowninFigure1.Pre-HurricaneMatthew,FairBluff’sdowntownwasexperiencinghigh-levelsofdistress.Theaverageappraisedbuildingvaluepercommercialsquarefoot(SF)inthedowntownareawasextremelylowat$8.50,pulleddownsignificantlybyunderutilizationinthecoreandrailway-orientedwarehouses.

Downtown Fair Bluff is comprised primarily of residential and commercial properties. Most of the residential properties are clustered in the northeast portionofdowntownandboundedbyAndrewJacksonHighwaySouth(themainthoroughfarethroughdowntownFairBluff,alsoknownasMainStreet).ThedowntowncommercialcoreisclusteredalongMainStreetneartheLumberRiveraccesspoint.FairBluff’sentiredowntownwasinundatedbyHurricaneMatthewandlocalofficialsestimatethatonlysevenbusinessesofanestimated24businesseswereinsured.6

Downtown Fair Bluff Recovery: Market and Financial Analysis Findings 3

6ReBUILDNCColumbusCountyPlan2017,pgs.3-4.

Figure 1: Downtown Fair Bluff building use and flood plain

Sources: DFI, Wayne County, NCEM

DRAFT

Page 6: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

The following are key public interests for downtown Fair Bluff, asidentifiedthroughdiscussionswithpublicofficialsandlocalstakeholders.These interests form the basic vision and expected outcome of thesuccessful recovery of downtown.

• Enablelocalbusinessestomovebackintodowntown.

• EnhancetheRiverwalk-oriented,tourismeconomy.

• Ensure downtown resiliency.

• Preserve the historic character of downtown.

• Minimizepublicinvestmentandmaximizeprivateinvestment.

P u b l i c I n t e r e s t sMain Street, Doowntown Fair Bluff

Source: Whiteville Online

Fair Bluff River Walk

Source: Whiteville Online

Fair Bluff Depot Museum

Source: Whiteville Online

Downtown Fair Bluff Recovery: Market and Financial Analysis Findings 4

DRAFT

Page 7: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

Asof 2016, the population of theTownofFairBluffwas reboundingafter ten years of decline between 2000 and 2010.Although the townexperiencedanalmost15%populationdecrease from2000 to2010, itexperienceda12%populationincreasefrom2010to2016. ColumbusCountyhadaninversetrajectory,growingsteadilyfrom2000to2010,butlosing2%ofitspopulationfrom2010to2016.Changesinthenumberofhouseholds reflect thepopulation, as averagehouseholdsizes remained the same in both the town and county. Median household incomesdeclinedby2%inthetownand9%inthecounty.

P R E - M A T T H E W M A R K E T O V E R V I E W

D e m o g r a p h i c D r i v e r s

DFIassessedpre-Matthewmarketconditionsbyevaluatingsupplyanddemand for commercial uses, including multifamily residential, officeandretail.Understandinghowthetownwasperformingpriortothefloodeventwill allow us to better frame the goals of the redevelopment ofdowntown.

Figure 2: Town of Fair Bluff Percent Growth, 2000-2010

Source: Esri Business Analyst

DowntownFairBluff is almost exclusively a commercial area,with amere 7 households residing downtown in single-family homes. TheprimaryresidentialmarketareafordowntownresidentialproductsistheTown of Fair Bluff, although Columbus County and Robeson Countywere evaluated as well.

The vacancy rate in the town is extremely high at over 50% and nopopulation growth is projected over the next five years, Historically,downtowncaptured1.6%ofthetotaloccupiedhousingunitsinFairBluffand a tenth of a percent of units in the two counties. But without demand for new residential units, downtown can not expect to support newresidences.Although inColumbusCountyandRobesonCountystronghouseholdgrowthindicates thatanestimated2,400newunitscouldbefilledoverthenextfiveyears,historictrendssignalthatdowntownFairBluffinitscurrentconditioncannotexpecttocapturethatgrowth.

A closer look at local housing needs, however, indicates that althoughthereisnooveralllackofhousingsupplyinFairBluff,thereappearstobea shortageof affordableoptions.According to theU.S.DepartmentofHousingandUrbanDevelopment(HUD)familieswhopaymorethan30%oftheirincomeforhousingareconsidered“costburdened,”whichcanmakeaffordingothernecessitiessuchasfood,clothing,medicalcare,andtransportationmoredifficult.7 ESRI Business Analyst estimates that theTownofFairBluffis64%owner-occupiedand36%renter-occupied.AccordingtoHUD,25%ofowner-occupiedhouseholdsand30%ofrenter-occupied households were cost-burdened prior to Hurricane Matthew.8 Of thehouseholdsthatarecost-burdened,110households(90%)areearningless than 80% of theAreaMedian Income (AMI). Further analysis isrequiredtounderstandthebandsofdemandforaffordablehousingintheTownofWindsor.Atypicalhousingneedsanalysisincludesthenumberofhousingunitsavailableatdifferentpricepoints,thenumberofpeopleby income levels and income by occupation.

M u l t i f a m i l y R e s i d e n t i a l D e m a n d

Development Finance Initiative 5

7“AffordableHousing,”CommunityPlanningandDevelopment,U.S.DepartmentofHousingandUrbanDevelopment.AccessedonJune20,2017viahttps://portal.hud.gov/hudportal/HUD?src=/program_offices/comm_planning/affordablehousing/.8 2010 Census, Policy Map.

DRAFT

Page 8: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

TheofficemarketinFairBluffislimited.Itcaptureslessthan0.1%ofboththeColumbusandRobesonCountyofficejobsector.ColumbusandRobesonCountiescombinedexperiencedasignificantincreaseinoffice-relatedjobsin2007(11%)and2011(13%).However,since2010,bothofficemarkets inColumbus andRobesonCounties havedeclined, andafterthe2011rebound,lostofficejobsatanannualaveragerateof1.7%.There is no projected new demand for office space in downtown FairBluff.

O f f i c e D e m a n d

Withintheprimarilyretailmarketarea,definedbya20-minutedrivetimeandmodifiedtoexcludelargercommercialtradeareasinLumbertonandWhiteville,thereare26,075household.Theareahasgrownconsistentlyover the last 16 years at an annual average rate of 0.6%. Based onprojections over the next five years, household growth alone couldgenerate demand for nearly 90,000 SF of retail within 20 minutes ofdowntown.

Additionally, an analysis of the gap between disposable incomes and retail sales within the primary trade area indicates potential unmet demand. Households within a 20-minute drive time of downtown may be spending approximately $15 million elsewhere that they could be spending within the area. Agreaterorbettersupplyofretailproductsinthearea,reflectingthedemand for certain retail types, could increase local spending.Thegapsignalsaneedformorethan40,000SFofcommercialspacewithin20minutesofdowntown.Althoughthemostrecentcommercialbuildingconstructed was in 2001, downtown Fair Bluff has historically captured 1%ofthecommercialactivityintheprimarytradearea. Based on the unmet demand and projected growth in the trade area, over the next five years downtown Fair Bluff could support 1,500 to 2,500 SF of new retail activity.

R e t a i l D e m a n d

Figure 3: Town of Fair Bluff Primary Retail Market Area

Source: ESRI Business Analyst

Downtown Fair Bluff Recovery: Market and Financial Analysis Findings 6

Source: Fair Bluff, NC

Visitors Center, Main Street, Downtown Fair Bluff

DRAFT

Page 9: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

P O S T - M A T T H E W M A R K E T O V E R V I E W

AlthoughcurrentpopulationestimatesaredifficulttoascertainthroughtheHurricaneMatthewrecoveryprocess,townofficialsestimatethatroughly330to340householdsremainconnectedtothetown’sWaterandSewerservices.24%ofhouseholdswereaffectedbyfloodingfromHurricaneMatthew, but it is still unclear how many will remain in the area.

Withindowntown,84%ofcommercialSFwereimpactedbyHurricaneMatthewflooding.Althoughthereare45commercialbuildings,only24businesses were active prior to the disaster (a mere 11 businesses in the MainStreetcore).AlthoughareportedsevenbusinessesappliedforSBArecoverygrants,nonequalified.Mostbuildingownersdidnothavefloodinsurance,includingthelargestpropertyowners.

TheFEMAresidentialbuyoutprogramisstillprocessingapplicationsanditisdifficulttonumericallygaugewhatthemarketwillbeabletosustainwhen the dust settles. Therefore, our study relied heavily on comparable communities to understand the potential recovery of a commercial downtown post-disaster.

C O M P A R A B L E C O M M U N I T I E S

DFIturnedtocomparablecommunitiesthathaveexperiencedseveralfloodeventstogatherlessonslearnedandbestpracticesregardingthepotentialfor new demand given the successful redevelopment of the existingdowntowns.TheareasstudiedareGreaterGrandForks(straddlingNorthDakotaandMinnesota);EllicottCity,Maryland;Darlington,Wisconsin;andSoldier’sGrove,Wisconsin.

This study recognizes that the communities that were studied havemarkedly-higher populations, diverse community assets, discretemarkets,anddissimilargeographytothetownofWindsor.However,thisstudyalsorecognizesthatallfourarecommunitiesbuilton“historyanda river” and, thus, have historic, river-oriented, commercial downtowns thathaveexperiencedrepetitivelossesrelatedtofloodevents.

These communities have either succeeded or failed in seeing disasteras opportunity to build back better, stronger, and more resilient. TheTownofWindsorcouldchooseto leverageHurricaneMatthew,anditsassociatedimpacts,asacatalystforchangetowardsthestabilizationandrevitalization of the commercial downtown.

The analysis and evaluation of survivor communities focused primarily onthestrategiesthatwereappliedtowardstherecovery,stabilization,and revitalization of their river-oriented, historic, commercial down-towns.Overall,muchfunding,time,andenergywasdedicatedtotarget-ed commercial development which, in turn, contributed to population growth,economicdevelopment,andpreservationofthehistoricfabricofthedowntowns.Theinvestmentinrecovery,specificallyfocusedoncommercial,retail,andofficemarkets,servedasacatalysttowardsrenewed interest, sizable investment (public and private), and revitaliza-tion of the downtown.

Table 2: Downtown Fair Bluff, pre- and post-Hurricane Matthew building conditions9

Source: DFI, Columbus County, NCEM

Development Finance Initiative 7

# of commercial buildings in Downtown Fair Bluff 45

Total commercial SF in Downtown Fair Bluff 250,000

% of downtown commercial SF distressed pre-Matthew 69%

% of downtown commercial SF impacted by flood 84%

9“Distressed"isdefinedasbuildingsvaluedatequaltoorless$10persquarefoot.

DRAFT

Page 10: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

Lessons learned about successful commercial development post-floodincludedthefollowing:

• Localgovernmentsimplementedstrategicredevelopmentplansforthe commercial downtowns.

• Wheneverpossible,recoveringcommunitiesutilizedhistoricpreservationtaxincentivesasatooltoassistpropertyownersofcertifiedhistoricpropertiesastheyundertookrehabilitationprojects.

• Communitiesinstitutedfloodproofingstandardsfordowntownbusinessesandimplementedthesemeasuresthroughtheutilizationofgrantsandtaxincentiveprograms.

• Those communities that were unsuccessful in their downtown redevelopmentdidnotrespectandleveragetheexistingarchitecturalstyle and relocated to sites that were incompatible with the downtown core.

• Unsuccessful relocation efforts of commercial properties did not adequatelyconsiderdistancebetweenthehistoric,experienceddowntowncoreandthenewer,lesscontiguouscommercialdistrict.

• Whenbusinessesandresidentsrelocatedfromtheflood-prone downtown,vacatedlandwasusedforgreenwaysandpublicopenspace.

Downtown Grand Forks, North Dakota

Millworks Business Resource Center, Downtown Ellicott City, Maryland

Successfullyredevelopeddowntownsexperiencedthefollowingchangesinthemarket:

• Significant population growth in the town or city, exceeding pre-disaster levels.

• Propertyvalues for commercialbuildings in thesedowntowncoresgrewsignificantly.

• Upfront, public investment towards recovery and stabilization of a downtown, in turn, spurred sizable private investment in these communities over a one to 20-year period.

• Floodproofingofhistoricpropertiesnotonlybenefitedthefeelingandintegrityofthedowntown,butalsoincreasedtheeconomicpotentialof adjacent businesses.

• Theopenspacecreatedbyremovalofstructuresfromthefloodplainincreasedthearea’saestheticquality,createdrecreationalopportunitiesandspurredinvestmentinremainingassets.

Source: Kevin and Ruth Read

Source: Harkins Builders

Downtown Fair Bluff Recovery: Market and Financial Analysis Findings 8

DRAFT

Page 11: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

P R O G R A MBased on pre-Matthew market conditions and lessons learned fromcomparable communities, the proposed programs assume that the nextphase for Fair Bluff is stabilization. Any investments in commercial space shouldfocusonreturningthetownto“businessasusual”andreducingitsvulnerabilitytofuturefloodevents.

Thetownhasmultipleoptionstoexplore:newconstructionofadowntowncore outside the 100-year flood zone to relocate viable businesses,rehabilitation and flood retrofitting, or rehabilitation to pre-Matthewstandards.Inlinewiththetown’spublicintereststoensuredowntown’sresiliency,DFIwill not explore the “do nothing” option that does notincluderetrofit.

O p t i o n 1 : N e w C o n s t r u c t i o n f o r R e l o c a -t i o n o f D o w n t o w n

The following program for new construction is focused on businessesidentifiedbylocalofficialsandpropertyownersashavingahighlikelihoodofreturningtodowntown,iftheyhavenotalready:

Table 3: Fair Bluff Program for New Construction outside the floodplain

O p t i o n 2 : R e h a b i l i t a t i o n a n d F l o o d R e t -r o f i t t i n gThe program for rehabilitation and retrofitting is focused on the samenumberandtypesofbusinessesidentifiedforrelocation.Basedonpre-Matthewconditionsandfloodimpacts,wedonotcurrentlyrecommendretrofit investments for all 95,000 square feet (SF) of the downtowncommercial core.

The Town Hall and Visitors Center relocated to its current location at the corner of Main Street and Riverside Drive post-Matthew and has since beenawardeda$1.7milliongrantfromtheGoldenLEAFFoundation.Awarded in June 2017, this grantwill allow the town to renovate andexpand the formerBB&Tbuildingwhich currently serves as the townhall,policedepartment,andvisitor’scenter.Thisgrantmaynotbeusedby the town topurchaseanotherbuildingor landoutsideof itscurrentlocation.10The choice to relocate or rehabilitate and retrofit should becognizantoftheproject’sproximitytothisproject.

Although Fair Bluff is not currently an officially designated historicdistrict, its downtown commercial core can be evaluated for nomination totheNationalRegisterofHistoricPlaces(NRHP).DowntownFairBluffhasacontiguousextent,asexperiencedbypedestriansanddriversalike,andmaintainsmanyofitshistoricfunctions(e.g.,domestic,commerce,government).Inaddition,itscommercialandvernaculararchitecturefallswithin a period of mid-twentieth century significance, demonstratingcontinuity in both architectural style and materials. The potential designationasanNRHPHistoricDistrictwouldallowFairBluffpropertyownerswith contributingpropertieswithin thedistrict to apply for taxcreditincentivesforrehabilitationandfloodretrofitting.

Development Finance Initiative 9

Program

Type Units GSF

Office 1 4,129

Restaurant 1 800

Retail 4 17,297

Post Office 1 2,520

TOTAL 24,746

10WECTStaff,“FairBluffawarded$1.7milliongranttorenovate,expandtownhall,”WECT,June2,2017.AccessedonJune28,2017viahttp://www.wect.com/sto-ry/35577433/fair-bluff-awarded-17-million-grant-to-renovate-expand-town-hall,http://www.wect.com/story/35605415/fair-bluff-still-weighing-options-for-spending-17m-grant.

DRAFT

Page 12: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

F I N A N C I A L A N A L Y S I S

DFI modeled the development costs and projected cash flows of theproposedprogramstodeterminetheviabilityoftheprojectsforprivateinvestors.Thefollowingaretheresultsofthatanalysis.

O p t i o n 1 : N e w C o n s t r u c t i o n f o r R e l o c a -t i o n o f D o w n t o w n

The estimated cost to build a new 25,000 SF downtown near its current location is $3.5 million.

Thedevelopmentbudgetincludes$2.9millioninhardcostsand$560,000in soft costs. A conservative acquisition price was modeled. Hard costs are all costs associated with construction, including parking, and softcostsareexpensesnotassociatedwiththephysicaldevelopmentsuchasarchitectural,engineering,historicconsultant,financingandlegalfees.

Thefollowingarekeyassumptionsthatunderliethefinancialmodelfornew construction on a downtown-adjacent parcel:

• This is a high-level estimate. A site has not been identified andsite-specific constraints can change the program and related costs.Demolition costs are not currently modeled, which would elevate the totalcostsby$5perSFoftheexistingbuilding.

• Basedonvariousconversationswithlenders,wehaveassumeda5%interestratewith15-yearterm.Loantermsmaychange.

• Any new construction will occur entirely out of the 100- and 500-year floodplains.Insurancecostsandloantermswilllikelybemorecostlyifexecutedotherwise.

• TheprojectisTypeIIIConstructiondefinedas“constructioninwhichthe exteriorwalls are of noncombustiblematerials and the interiorbuildingelementsareofanymaterialpermittedbythiscode.”

• Duetoalackoflocalmarketinformationregardingretailandofficerents, a supportable rent is estimated on comparable towns. Retail and officerentsaresetat$5.45perSFperyear,escalating3%annually.

The estimated cost to rehabilitate and flood retrofit 25,000 commercial SF in downtown is $3.4 million. Hard costs, which include floodretrofitmeasures,total$3.1million.

ThefollowingarethekeyassumptionsthatunderliethefinancialmodelfortherehabilitationandfloodretrofittingofspecificpropertiesonMainStreet between Riverside Drive and Bardin Street:

• This is a high-level estimate. A general contractor is required toprovidemoreextensiveanalysisofthedamageandsitespecificcosts.

• The buildings have deteriorated significantly since theflood event.Rehabilitationcosts aremodeledat$45perSFwhichmay includeinteriordemolition,painting,replacementofflooring,ceilings,lighting,interior partitions, doors, frames, and hardware, and updates to the electrical,mechanicalandplumbingsystems.Costsforrehabilitationwillriseastimespassesandbuildingsdeterioratefurther.

• Themodelassumesthatfloodretrofittingwillbeintheformofinteriorelevation,althoughbuildingshavenotbeen inspected for sufficientceilingheights.Thecostmodeledis$55perSF.

O p t i o n 2 : R e h a b i l i t a t i o n a n d F l o o d R e t r o f i t t i n g

Downtown Fair Bluff Recovery: Market and Financial Analysis Findings 10

Typical underwriting suggests the project can secure $840,000 in debtandwill require$2.6million inequity.Due to theextremely lowrentscurrentlydemandedbytheFairBluffmarket,thisprojectwillnotbeabletogeneratesufficientreturnstoattractaprivatedevelopmentpartner.

Further, inchoosingnewconstruction, thetownmustalsoconsider thecostofstabilizingordemolishingtheexistingdowntownshoulditchooseto relocate. In addition, additional small business input is required to better understandtheirdesireandabilitytorelocate.Smallbusinesseswilllikelybepayinghigherrentsinthenewdowntown.Insomecases,accordingto informationfrompropertyowners,businesseswerepaying less than$1.50perSFperyear–rentsthatareunsustainableinmostmarkets.

DRAFT

Page 13: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

Thefollowingisaside-by-sidecomparisonofthetotaldevelopmentcostsand potential sources of capital for each option.

In comparing the two options, local government should also considerqualitative differences. The viability of the businesses in any space, in part,dependson theproximityof thestorefronts to the riverandotheramenities such as theFairBluffTownHall andVisitor’sCenter. Thevalueofthehistoricstructurestothesenseofplacecannotbequantifiedhere.

• Insurance premiums are significantly higher than new constructionoutsidethefloodzone.Theconstructionloansizeandtermswillbetiedtosignificantinsurancecoverageandwillbesmallerandcostlierthanthemortgagetermsforrelocation.

• Thisanalysisdoesnotincludepotentialsavingsfromvolunteerlabor.

Limitedcashflowsconstrainsourcesofcapitaltoa$675,000mortgageand $2.7 million in equity.

Note that the North Carolina Constitution does not permit state and localgovernmentstomakegiftsofpublicaidtoprivateentities.Agovernment-sponsoredloanwithappropriatetermscanpotentiallydecrease the equity needed, but would require an indication that the buildingownersareabletoservicetheloan.

Development Finance Initiative 11

New Construction Rehab & Retrofit

Total Development Cost $ 3,500,000 $ 3,400,000

Equity Required $ 2,600,000 $ 2,700,000

Loan Size $ 840,000 $ 675,000

Attract Private Development Partner? No No (other than current

property owners)

DFI recommends that theTown of Fair Bluff use this report to guidedecisionsabouthowitwouldliketoparticipateinthestabilizationandrecoveryofdowntown.Thisreporthasidentifiedtwoprojects(relocationandrehabilitation)thatrequiresignificantgovernmentparticipation.DFIcan provide additional guidance regarding each option, including sitesuitabilityanalysisanddevelopmentofanacquisitionstrategy.

R E C O M M E N D A T I O N S F O R N E X T S T E P S

Lumber River, Fair Bluff

Source: Fair Bluff, NC

C o m p a r i s o n o f t h e P r o g r a m s

DRAFT

Page 14: MARKET AND FINANCIAL ANALYSIS FINDINGS · MARKET AND FINANCIAL ANALYSIS FINDINGS. Prepared by the Development Finance Initiative . DRAFT July 2017. ... gap signals a need for more

DRAFT