The whole promoted return sits in the 40 acres, not the colo
The deck reached me through someone from my old industry and I have until the 19th to fund or pass. LP minimum is 75k, which is most of what I have set aside, so I would rather be picked apart here than learn it in year three.
What is being bought: a 6 MW facility in a secondary southeast market, built 2013, air cooled at an average rack density around 6 kW. PUE runs about 1.6. It is 78 percent leased across 11 tenants, WALT 4.3 years. The largest tenant is 2.1 MW of enterprise load with 26 months left, in place near 118 per kW per month. Sponsor says market for that hall today is 165 to 190 and underwrites 172 on renewal or replacement.
Price is 95M all in for the facility plus 40 adjacent acres. Debt at 55 percent, floating with a swap the sponsor tells me is not executed yet, five year term. Going-in cap 6.1 on the facility alone. The 40 acres carries a utility letter referencing up to 90 MW available in stages starting 2029.
Pro forma is 15 percent net IRR, 8 pref, 20 promote, 1.5 percent acquisition fee, 1.25 percent annual on invested capital. Exit modeled in year 6 at a 5.5 cap on stabilized facility NOI plus a per MW value on the land.
Where I stall. If I zero the land and hold the exit cap flat at 6.1, I land in the high single digits net, and that already assumes the 2.1 MW re-leases at 172 with no capex. Nobody has given me a retrofit number for that hall. So the promoted piece of the return is the land, which makes this a development bet with an operating asset bolted to it.
The letter is also just a letter as far as I can tell, and the deck treats it as an asset with a value per MW. The sponsor has done three of these and exited none.
Fund it, ask for a smaller slug, or pass. What would you demand in writing before the 19th.