Skip to main content

Doing the math on 550 Vanderbilt rents: out-of-whack for conventional investors

The top is done by now
It was inevitable, wasn't it, that apartments at the 278-unit condo building 550 Vanderbilt would be available for rent.

Surely some owners bought units as an investment. And perhaps developer Greenland Forest City Partners will rent out unsold units.

So now four units are for rent, via StreetEasy, for relatively affordable prices, not much above the rents at 461 Dean, which was built for rentals only and has 50% of the units below market.

That suggests the current glut in and around Downtown Brooklyn doesn't offer as much of a premium for a fully equipped condo building.

Also, perhaps, that apartments in a not-quite-finished building are harder to rent. Note that two of the units have no fee attached, which suggests the owners are willing to absorb the real estate agent's commission--again signs of a buyers' market.

Estimating the math

It also suggests, based on my calculations explained below, that the buyers renting out units may not be conventional investors. The expected revenue from renting, at least at current rent levels, would be insufficient to meet monthly mortgage payments plus common charges/taxes, assuming a 20% down payment.

Then again, the early buyers in such condos pay cash. Assuming quick lease-up and regular renewal, the units would deliver a reasonable but modest return to a cash purchaser.

But many people with nearly a million dollars in cash might find more reliable investments. So, beyond the conventional purchaser who just wants a place to live, who's buying it as an investment?

I can only speculate, but several types come to mind, all of which could overlap. First, some who are just bullish on Pacific Park and Prospect Heights, assuming their investment will rise over time. Second, those who value real estate as a tangible investment above alternatives.

Third, those who'd like to get their cash out of China (or another country) and care less about the return on investment than safety of capital, even with the strong dollar.

That's why Shanghai-based developer Greenland Holdings, which owns 70% of the joint venture, has an advantage in connections to potential buyers from China and their families/friends--for a project once billed as "helping solve Brooklyn's housing crisis."

A buyer from China?

So let's look at Unit 319, a 653-square-foot one-bedroom unit, purchased by Zhen Xi, whose address is listed solely as c/o Jun Wang & Associates, a law firm with addresses in Flushing, Midtown Manhattan, and Beijing.

Founder Jun Wang is described as "chief legal counsel of several reputable Chinese enterprises."

It's a reasonable--if hardly foolproof--bet that Zhen Xi is from China, and isn't planning to live in the unit immediately.

A $3,500 rental

Unit 319 is listed on StreetEasy at $3,500, the middle rent among the three one-bedroom units currently listed.

(Note that unit 422, advertised as a one-bedroom for a seeming bargain price of $3,200 and without any square footage listed, is actually a 541-square-foot studio--or "loft-style apartment," according to the ad--that the owner seems willing to convert into a one-bedroom by building a wall.)

The rent for unit 319 is competitive with one-bedroom apartments at 461 Dean, which now rent for as high as $3,240 and were listed as high as $3,424.

For unit 319, maintenance of $729.86 plus taxes of $26.90 total $756.76 monthly. So monthly revenues, given $3,500 in rent, become $2743.24, or $32,918.88 annually. (Without the 421-a tax abatement, monthly taxes would be $779.10!)

Given the purchase price of $878,620, a tick over the listed $875,000, that annual revenue means a 3.75% return on cash, putting aside additional transaction costs and repairs.

What if buyer financed it?

With the caveat that I'm no investment or tax advisor, let's look at the calculators StreetEasy supplies for those financing an investment.

If the buyer put down 20%, $175,724, the monthly payment, at a 4.4% interest rate (which was the rate that showed up automatically at StreetEasy) would be $4,277, or well above the monthly $3,500 rent.

(For owners who itemize deduction on U.S. income taxes, depending on their income, the mortgage savings make the deal more attractive. Then again, the owner is not necessarily earning much return on that 20% down payment, either.)


What about a lower rate? Again, if the buyer put down 20%, but at a 3.4% interest rate, the monthly payment would be $3,874, also above the monthly $3,500 rent--though again more advantageous for owners who itemize deduction.

And that low property tax payment--for 15 years--surely helps the bottom line, and thus fuels higher prices.

Comments

Popular posts from this blog

Barclays Center/Levy Restaurants hit with suit charging discrimination on disability, race; supervisors said to use vicious slurs, pursue retaliation

The Daily News has an article today, Barclays Center hit with $5M suit claiming discrimination against disabled, while the New York Post headlined its article Barclays Center sued over taunting disabled employees.

While that's part of the lawsuit, more prominent are claims of racial discrimination and retaliation, with black employees claiming repeated abuse by white supervisors, preferential treatment toward Hispanic colleagues, and retaliation in response to complaints.

Two individual supervisors, for example, are charged with  referring to black employees as “black motherfucker,” “dumb black bitch,” “black monkey,” “piece of shit” and “nigger.”

Two have referred to an employee blind in one eye as “cyclops,” and “the one-eyed guy,” and an employee with a nose disorder as “the nose guy.”

There's been no official response yet though arena spokesman Barry Baum told the Daily News they, but take “allegations of this kind very seriously” and have "a zero tolerance policy for…

Behind the "empty railyards": 40 years of ATURA, Baruch's plan, and the city's diffidence

To supporters of Forest City Ratner's Atlantic Yards project, it's a long-awaited plan for long-overlooked land. "The Atlantic Yards area has been available for any developer in America for over 100 years,” declared Borough President Marty Markowitz at a 5/26/05 City Council hearing.

Charles Gargano, chairman of the Empire State Development Corporation, mused on 11/15/05 to WNYC's Brian Lehrer, “Isn’t it interesting that these railyards have sat for decades and decades and decades, and no one has done a thing about them.” Forest City Ratner spokesman Joe DePlasco, in a 12/19/04 New York Times article ("In a War of Words, One Has the Power to Wound") described the railyards as "an empty scar dividing the community."

But why exactly has the Metropolitan Transportation Authority’s Vanderbilt Yard never been developed? Do public officials have some responsibility?

At a hearing yesterday of the Brooklyn Borough Board Atlantic Yards Committee, Kate Suisma…

No, security guards can't ban photos. Questions remain about visibility of ID/sticker system.

The bi-monthly Atlantic Yards/Pacific Park Community Update meeting June 14, held at 55 Hanson Place, addressed multiple issues, including delays in the project, a new detente with project neighbors,concerns about traffic congestion, upcoming sewer work and demolitions, and an explanation of how high winds caused debris to fly off the under-construction 38 Sixth Avenue building. I'll have more coverage.
Security issues came up several times at the meeting.
Wayne Bailey, a resident who regularly takes photos and videos (that I often use) of construction/operations issues that impact residents, asked representatives of Tishman Construction if the security guard at the sites they're building works for them.
After Tishman Senior VP Eric Reid said yes, Bailey asked why a guard told him not to shoot video of the site, even though he was on a public street.

"I will address it with principals for that security firm," Reid said.
Forest City Ratner executive Ashley Cotton, the …

Atlantic Yards/Pacific Park graphic: what's built/what might be coming + FAQ (post-dated pinned post)

This graphic, posted in January 2018, is post-dated to stay at the top of the blog. It will be updated as announced configurations change and buildings launch. Note the unbuilt B1 and the proposed shift in bulk to the unbuilt Site 5.

The August 2014 tentative configurations proposed by developer Greenland Forest City Partners will change. The project is already well behind that tentative timetable.

How many people are expected?

Atlantic Yards/Pacific Park has a projected 6,430 apartments housing 2.1 persons per unit (as per Chapter 4 of the 2006 Final Environmental Impact Statement), which would mean 13,503 new residents, with 1,890 among them in low-income affordable rentals, and 2,835 in moderate- and middle-income affordable rentals.

That leaves 8,778 people in market-rate rentals and condos, though let's call it 8,358 after subtracting 420 who may live in 200 promised below-market condos. So that's 5,145 in below-market units, though many of them won't be so cheap.

As …

The passing of David Sheets, Dean Street renter, former Freddy's bartender, eminent domain plaintiff, and singular personality

David Sheets, longtime Dean Street renter, Freddy's bartender, eminent domain plaintiff, and singular personality, died 1/17/18 in HCA Greenview Hospital in Bowling Green, KY. He was 56.

There are obituary notices in the Bowling Green Daily News and the Wichita Eagle, which state:
He was born in Wichita, KS where he attended public Schools and Wichita State University. He lived for many years in Brooklyn, NY, and was employed as a legal assistant. David's hobby was cartography and had an avid interest in Mass Transit Systems of the world. David was predeceased by his father, Kenneth E. Sheets. He is survived by his mother, Wilma Smith, step-brother, Billy Ray Smith and his wife, Jane all of Bowling Green; step-sister, Ellen Smith Alexander and her husband, Jerry of Bella Vista, AR; several cousins and step-nieces and step-nephews also survive. Memorial Services will be on Monday, January 22, 2018 at 1:00 pm with visitation from 10:00 am to 1:00 pm Monday at Johnson-Vaughn-Phe…

Some skepticism on Belmont hockey deal: lease value seems far below Aqueduct racino; unclear (but large?) cost for LIRR service

As I wrote for The Bridge 12/20/1, The Islanders Say Bye to Brooklyn, But Where Next?, the press conference announcing a new arena at Belmont Park for the New York Islanders was "long on pomp... but short on specifics."

Notably, a lease valued at $40 million "upfront to lease up to 43 acres over 49 years... seems like a good deal on rent for the state-controlled property." Also, the Long Island Rail Road will expand service to Belmont.

That indicates public support for an arena widely described as "privately financed," but how much? We don't know yet, but some more details--or at least questions--have emerged.

An Aqueduct comparable?

Well, we don't know what the other bid was, and there aren't exactly parcels that large offering direct comparables.

But consider: Genting New York LLC in September 2010 was granted a franchise to operate a video lottery terminal under a 30 year lease on 67 acres at Aqueduct Park (as noted by Gov. Andrew Cuomo).

As…

Barclays Center event June 11 to protest plans to expand Israeli draft; questions about logistics

At right is a photo of a poster spotted in Hasidic Williamsburg right. Clearly there's an event scheduled at the Barclays Center aimed at the Haredi Jewish community (strict Orthodox Jews who reject secular culture), but the lack of English text makes it cryptic.

The website Matzav.com explains, Protest Against Israeli Draft of Bnei Yeshiva Rescheduled for Barclays Center:
A large asifa to protest the drafting of bnei yeshiva in Eretz Yisroel into the Israeli army that had been set to take place this month will instead be held on Sunday, 17 Sivan/June 11, at the Barclays Center in Downtown Brooklyn, NY. So attendees at a big gathering will protest an apparent change of policy that will make it much more difficult for traditional Orthodox Jewish students--both Hasidic (who follow a rebbe) and non-Hasidic (who don't)--to get deferments from the draft. Comments on the Yeshiva World website explain some of the debate.

The logistical questions

What's unclear is how large the ev…