May 15, 2018 Kerry Smyser, DCHA Jeff Lines, TAG Associates

Slides:



Advertisements
Similar presentations
HUD Business Agreements & Sophisticated Legal, Tax and Accounting Issues.
Advertisements

Learn the Basics Housing Tax Credits 101 Edward S. Ryan, CPA Reznick Group.
Learn the Basics Housing Tax Credits 101 John Mackey, CPA Reznick Group.
Virginia Housing Coalition 2013 Housing Credit Conference Deal Structuring, Fundamentals, and Financing and Legal Issues.
HOPE VI Main Street Grants Contact Lawrence Gnessin Office of Public Housing Investments, Washington, DC
Rental Assistance Demonstration (RAD) Informational Meeting Cloud Laird Room December 2, 2013 & Dogwood Community Room December 3, 2013.
4/30/20151 Section 8 Project- Based Rental Assistance Program Fort Worth Multifamily HUB.
1 Rental Assistance Demonstration “RAD” Program Homes Within Reach November18, 2014 Martin Walsh Reno & Cavanaugh, PLLC.
Preservation: HUD’s Re-Development Program Can be Part of Your Preservation Plan July 28-30, 2014 Hilton Hotel Austin, TX.
WHY RAD? Mississippi Home Conference Biloxi, MS February 20, 2013 Gregory A. Byrne Senior Program Manager HUD
Florida Housing Coalition Annual Conference Preservation of Affordable Housing September 27, 2011.
GOVERNOR’S HOUSING CONFERENCE 2013 Creative Financing Sources/Structures to Produce Affordable Housing.
Real Estate Investment Chapter 8 Single-Family Dwellings and Condominiums © 2011 Cengage Learning.
Rental Assistance Demonstration (RAD) PIH Notice , REV-1
Western North Dakota Energy Project Housing Solutions Webinar Series December 9, Affordable Housing 101 Development Finance Basics.
HOUSING CHOICE VOUCHER PROGRAM PROJECT-BASED ASSISTANCE.
Rental Assistance Demonstration (RAD) PIH Notice
HOME INVESTMENT PARTNERSHIPS PROGRAM 24 CFR Part 92.
RENTAL ASSISTANCE DEMONSTRATION RAD RAD 101 AND PROGRAM UPDATE 6/9/20151.
Rental Assistance Demonstration (RAD) Opportunity July 13, 2015 Resident Information Meeting Housing Authority of the City of Milwaukee.
How to Finance Affordable Housing with Low Income Housing Tax Credits July 10, 2007.
Expanded Flexibilities for RAD: Key Changes in the Revised RAD Notice July 16, 2013.
1 BASIC AFFORDABLE HOUSING FINANCE USING LOW-INCOME HOUSING TAX CREDITS Presentation for TAHRA Mixed Finance Training April 29, 2014.
The Low Income Housing Tax Credit Program
Millennial Housing Commission Housing Program Tutorial, June 2002 Millennial Housing Commission Federal Housing Assistance Millennial Housing Commission.
Tax Exempt Bonds with 4% Low- Income Housing Tax Credits September 3, 2014 Presented by: KENT S. NEUMANN, ESQ. (202) EICHNER.
Coming Home A Rural Seminar 2012 Preserving Manufactured Home Communities: Financial Feasibility Rural Community Assistance Corporation.
Housing Vouchers By Schanda Butcher. Housing Vouchers effect all of us and plays an important role in the growth and development of our communities.
Utah Housing Corporation Low-Income Housing Tax Credit Program Presentation By W. Robin Kemker LIHTC Technical Specialist Utah Housing Corporation.
Key Differences Between DHCD’s MTW Program and HUD’s Rental Assistance Demonstration (RAD) Program.
Rental Assistance Demonstration. This is RAD 2 ACCSection 8 At closing, funding is converted to a Section 8 contract rent.
RAD-All the Latest News! Texas Housing Conference July 28-30, 2014 Hilton Hotel Austin, TX.
Rental Assistance Demonstration HUD Office of Public & Indian Housing Conference Meridian, Mississippi, April 23, 2012 Vincent O’Donnell Vice President,
Asset Management The Next Generation. Challenges Preservation/Sustainability Competition/Mission.
Wyoming Community Development Authority Financing Affordable Housing in Wyoming Housing Trust Fund (HTF) Public Hearing June 9, 2016 State of Wyoming Citizen.
Imagine a World without HUD: A look at Alternative Financing Options Presented by Gates Dunaway and Amy Schectman LeadingAge Annual Meeting Nashville,
Eligible Costs – Rental Assistance & Rapid Re-housing (RRH) 24 CFR CFR
The Benefits of Tax Credits and How They Work July 6, 2016 Midwest Lenders LIHTC Workshop.
Rental Assistance Demonstration (RAD) Overview
What is RAD ? The Rental Assistance Demonstration (RAD) is a voluntary program of the Department of Housing and Urban Development (HUD). RAD seeks to.
RAD Program Outline Lexington Housing Authority Lexington, NC
Units by Funding: FY08 to FY16
Oklahoma Housing Finance Agency
Financing Permanent Supportive Housing
Oklahoma Housing Finance Agency
Please help me understand the tool
Bifurcated Structures for Mixed-Income Financing
AFFORDABLE HOUSING OUTLOOK: FEDERAL BUDGET, POLICY & TAX REFORM
Affordable Housing Strategies
Managing Property with Multiple Funding Sources
HOME Underwriting and Subsidy Layering Training
Tax credit transactions
Rental Assistance Demonstration (RAD) Final Notice Overview
Seller considerations
OUR PATH TO RAD MTW Conference May 2018.
District of Columbia Housing Authority
Housing Authority of the City of Alameda Budget Presentation For FY
RAD Program Overview.
Investor Sentiment.
Oakland Housing Authority MTW Conference May 2, 2018
The American Recovery and Reinvestment Act of 2009 Low-Income Tax Credit Provisions Beth Mullen March 5, 2009.
Getting the Most Out of Alternative Financing Sources
The Need for Affordable Housing
NLIHC Public Housing Resident Webinar September 18, 2012
Rental Assistance Demonstration (RAD) Mod Rehab and Public Housing
HOUSING TAX CREDITS COMPLIANCE MATTERS RICHARD S
RAD for Developers September 5, 2013 Chicago.

Acquisition Overview 4 202/PRAC properties 240 total units Built YEARS
Example of Public Private Partnership
Presentation transcript:

May 15, 2018 Kerry Smyser, DCHA Jeff Lines, TAG Associates Local Blended Subsidy May 15, 2018 Kerry Smyser, DCHA Jeff Lines, TAG Associates

AGENDA Definitions Local Blended Subsidy Link between subsidy and leverage capacity Practicalities Example: The Bixby Example: Highland Dwellings

DEFINITIONS Moving to Work (MTW): MTW is a demonstration program for public housing authorities (PHAs) that provides them the opportunity to: Test innovative, locally-designed strategies that use Federal dollars more efficiently; Help residents find employment and become self-sufficient; and Increase housing choices for low-income families. Local Blended Subsidy (LBS): One such tool allowed under MTW. Blend of Public Housing (Annual Contributions Contracts, ACC) and Section 8 funds (Vouchers). Increases capacity to leverage private capital for affordable housing development and redevelopment. Faircloth: Section 9(g)(3) of the Housing Act of 1937 ("Faircloth Amendment") caps the construction of new public housing units to the PHA’s number of units as of 10/1999. However, many PHAs have unused Faircloth units that they can “bring back” to access their corresponding subsidy from HUD.

LOCAL BLENDED SUBSIDY Rent structure can be formulated consistent with MTW at/below FMRs, LIHTC or other limits such as meeting a certain DSCR. Accepted by major sophisticated lenders/investors. LBS can later be converted to RAD. Allows potential access to Faircloth units and corresponding subsidy/Capital Fund Program funds. Units must be ACC (public housing). Commitment must be consistent with MTW agreement term.

TYPE OF SUBSIDY AND DEBT CAPACITY Public Housing (ACC) Cash Flow for Loan None or minimal. No debt capacity. ACC Public Housing Subsidy Cost of operating unit Tenant rent (30% of their income)

TYPE OF SUBSIDY AND DEBT CAPACITY Public Housing (ACC) Section 8 Project-Based Vouchers (PBVs) Fair Market Rent (FMR) NOI Cash Flow for Loan 1.2 DSCR ACC Public Housing Subsidy Section 8 Subsidy to 100% FMR Cost of operating unit Tenant rent (30% of their income) Cost of operating unit Tenant rent (30% of their income)

TYPE OF SUBSIDY AND DEBT CAPACITY Public Housing (ACC) Section 8 Project-Based Vouchers (PBVs) Local Blended Subsidy Cash Flow for Loan ACC Public Housing Subsidy Section 8 Subsidy to 100% FMR ACC Cost of operating unit Tenant rent (30% of their income) Cost of operating unit Tenant rent (30% of their income) Cost of operating unit Tenant rent (30% of their income)

LBS BENEFITS AND DRABACKS Same debt capacity as PBVs Less MTW subsidy required.  Greater leverage Cash Flow for Loan CAVEATS LBS is only valid while the MTW Agreement is in effect; this may yield uneasy investors. LBS restricted to public housing uses. Excess funds considered “positive residual receipts” which are restricted under PH rules (i.e. Not considered distributable cash flow) and cannot be used to benefit 3rd parties Response: Conversion to RAD will un-restrict the cash flow. ACC Cost of operating unit Tenant rent (30% of their income)

PROCESS WITH FAIRCLOTH AND RAD Apply for Section 18 D&D Utilize new TPVs Retrieve Faircloth ACC Supplement ACC with LBS Convert To RAD

THE BIXBY Completed: November 2016 Developer: DCHA affiliate and Capper/Carrollsburg Venture, LLC (CCV), a joint venture of Forest City and Urban Atlantic. Units: 39 New Public Housing Units at 110% FMR, 156 Luxury Market Rental units Structure: Condominium: one entity (LLC) owns the Market-rate component and another entity (LP) owns the affordable component through a long-term lease arrangement. Distributable Cash Flow for both market and affordable units is shared 50/50 between DCHA affiliate and co-developer. BEFORE AFTER Photos: top: http://www.jdland.com/dc/index.cfm/3879/Financing-Lined-Up-for-Mixed-Income-Rental-Building-at-7th-a/. Bottom: http://www.jdland.com/dc/bixby.cfm Utilizing its authority as a Moving To Work (MTW) agency, DCHA will provide MTW funds to subsidize the operation of the ACC units in an amount up to 110% of Fair Market Rents. A portion of the net cash flow from the market-rate rentals will be used to reimburse MTW funds provided by DCHA over and above the amount of public housing operating assistance the ACC units would have otherwise received had the project not been structured using MTW Block Grant funds. DCHA does not intend to provide any operating assistance other than what is necessary to meet operating costs, replacement reserves and debt service coverage for the permanent loan at 1.20 or 110% of FMR, whichever is less. No other public housing funds are expected to be provided.

THE BIXBY DEVELOPMENT SOURCES – ALL UNITS   All units ACC units Market units UNITS 195 39 156 4% Tax Credit Equity $4,047,600 $0 First Mortgage - Citibank $42,000,000 $5,375,000 $36,625,000 Land Note $8,635,000 First Mortgage Proceeds Lent to ACC Units $2,341,902 ($2,341,902) Deferred Developer Fee $0  Developer Constribution $392,968  Total $55,075,568 $11,764,502 $43,311,066 A portion of the Market units’ permanent loan was used to cross-subsidize the affordable units.

THE BIXBY RENTS– AFFORDABLE UNITS (adjusted to 2018) OPERATING BUDGET: AFFORDABLE UNITS (2018)   No. of Units Monthly Tenant Rent Monthly ACC subsidy Monthly MTW Subsidy Monthly 110% FMR Efficency 2 $212 $85 $1,104 $1,400 1 BD 20 $454 $227 $795 $1,475 2 BD 3 $544 $272 $933 $1,749 3 BD 10 $628 $320 $1,393 $2,341 4 BD UFAS 4 $702 $361 $1,878 $2,940 Total annual 39 units $242,670 $121,960 $508,087 $872,717 LBS Gross Tenant Rent $242,670 ACC Subsidy $121,960 MTW Subsidy $508,087 Gross potential Income $872,717 Utility Reimbursements (60,810) Vacancy Loss (34,497) Concessions (13,799) Effective Rental Income $763,611 Operating expenses ($211,971) Reserves ($12,785) NOI $538,855 Debt service ($391,453) DSCR 1.38 Cash flow after debt $147,402 Debt Sizing  rate 7% amort 35 Payment $391,453 Loan $5,375,000 Leverage factor 10.6 Affordable rents at 110% of FMR DCHA’s 50% share of cash flow from the market units more than covers its LBS contribution to the affordable component.

THE BIXBY RENTS– AFFORDABLE UNITS (adjusted to 2018) OPERATING BUDGET: AFFORDABLE UNITS (2018)   No. of Units Monthly Tenant Rent Monthly ACC subsidy Monthly MTW Subsidy Monthly 110% FMR Efficency 2 $212 $85 $1,104 $1,400 1 BD 20 $454 $227 $795 $1,475 2 BD 3 $544 $272 $933 $1,749 3 BD 10 $628 $320 $1,393 $2,341 4 BD UFAS 4 $702 $361 $1,878 $2,940 Total annual 39 units $242,670 $121,960 $508,087 $872,717 LBS Gross Tenant Rent $242,670 ACC Subsidy $121,960 MTW Subsidy $508,087 Gross potential Income $872,717 Utility Reimbursements (60,810) Vacancy Loss (34,497) Concessions (13,799) Effective Rental Income $763,611 Operating expenses ($211,971) Reserves ($12,785) NOI $538,855 Debt service ($391,453) DSCR 1.38 Cash flow after debt $147,402 Debt Sizing  rate 7% amort 35 Payment $391,453 Loan $5,375,000 Leverage factor 10.6 PBV ACC only $242,670 $0 $121,960 $630,047 $872,717 $364,630 (60,810) (40,595) (9,093) (16,238) (3,637) $755,074 $291,090 ($211,971) ($12,785) $530,318 $66,334 ($385,251) ($48,188) 1.38 $145,067 $18,145 7% 35 $385,251 $48,188 $5,290,000 $662,000 8.4 n/a Affordable rents at 110% of FMR DCHA’s 50% share of cash flow from the market units more than covers its LBS contribution to the affordable component.

HIGHLAND DWELLINGS Completed: October 2017 BEFORE Developer: Self-developed by DCHA Units: 208 affordable at 60% AMI LIHTC rents Structure: Tax credits, permanent mortgage BEFORE AFTER Photos: top: http://www.jdland.com/dc/index.cfm/3879/Financing-Lined-Up-for-Mixed-Income-Rental-Building-at-7th-a/. Bottom: https://tortigallas.com/news-events/highland-dwellings-celebrates-ribbon-cutting

HIGHLAND DWELLINGS DEVELOPMENT SOURCES All units UNITS 208   All units UNITS 208 4% Tax Credit Equity $28,552,438 First Mortgage $21,600,000 Land Note $4,739,000 Deferred Fee $1,631,273 Program and other income $10,765,713 DCHA Gap loan $5,600,000  Total $72,888,424

HIGHLAND DWELLINGS RENTS (adjusted to 2018) OPERATING BUDGET (2018)   No. of Units Monthly Tenant Rent Monthly ACC subsidy Monthly MTW Subsidy Monthly LIHTC rent 1 BD 51 $228 $417 $631 $1,277 2 BD 79 $276 $505 $751 $1,532 3 BD $318 $583 $870 $1,771 4 BD 6 $350 $640 $987 $1,977 5 and 6 BD 21 $415 $758 $1,119 $2,292 Total annual 208 $725,803 $1,327,737 $1,984,327 $4,037,867 LBS Gross Tenant Rent $725,803 ACC Subsidy $1,327,737 MTW Subsidy $1,984,327 Gross potential Income $4,037,867 Vacancy Loss ($135,506) Effective Rental Income $3,902,361 Operating expenses ($1,837,706) Reserves ($68,186) NOI $1,996,469 Debt service ($1,275,276) DSCR 1.57 Cash flow after debt $721,193 Debt Sizing  rate 4.80% amort 35 Payment $1,275,276 Loan $21,600,000 Leverage factor 10.9 Affordable rents at 60% AMI LIHTC rent levels.

HIGHLAND DWELLINGS RENTS (adjusted to 2018) OPERATING BUDGET (2018)   No. of Units Monthly Tenant Rent Monthly ACC subsidy Monthly MTW Subsidy Monthly LIHTC rent 1 BD 51 $228 $417 $631 $1,277 2 BD 79 $276 $505 $751 $1,532 3 BD $318 $583 $870 $1,771 4 BD 6 $350 $640 $987 $1,977 5 and 6 BD 21 $415 $758 $1,119 $2,292 Total annual 208 $725,803 $1,327,737 $1,984,327 $4,037,867 LBS Gross Tenant Rent $725,803 ACC Subsidy $1,327,737 MTW Subsidy $1,984,327 Gross potential Income $4,037,867 Vacancy Loss ($135,506) Effective Rental Income $3,902,361 Operating expenses ($1,837,706) Reserves ($68,186) NOI $1,996,469 Debt service ($1,275,276) DSCR 1.57 Cash flow after debt $721,193 Debt Sizing  rate 4.80% amort 35 Payment $1,275,276 Loan $21,600,000 Leverage factor 10.9 PBV ACC only $725,803 $0 $1,327,737 $3,312,064 $4,037,867 $2,053,539 ($201,893) ($36,290) $3,835,973 $2,017,249 ($1,837,706) ($68,186) $1,930,081 $111,357 ($1,232,870) ($71,131) 1.57 $697,211 $40,226 4.80% 5% 35 $1,232,870 $71,131 $20,900,000 $1,200,000 6.3 n/a Affordable rents at 60% AMI LIHTC rent levels.