Bought a 6.8 cap with six years of term, sold at year three well down
First deal, and I want to write it down while the numbers are still exact.
8,400 square foot single tenant retail box, auto parts style user, secondary market in the upper midwest, freestanding pad on about an acre with its own curb cut. Corporate lease, real corporate signature, tenant had been in the building a long time. Rent was $156,400 flat, no bumps, six years and two months left when I closed. I paid $2.3M, which is a 6.8 cap. Financed $1.5M, five year loan, twenty five year amortization, payment worked out around $10,000 a month. So I was clearing roughly $36k a year on about $860k of equity after closing costs.
I thought I understood the risk. The risk I had written down was "tenant stops paying." That never happened. They paid on the first, every month, and I did almost nothing for three years. That part of the pitch was completely true.
What happened is my situation changed and I needed the capital out. Listed it in year three with three years and change left on the lease. Best real bid was $1.82M, which is an 8.6 cap on the same rent that had never moved. Sold at $1.79M after a retrade over the parking lot. Net proceeds after commission and closing costs were about $1.70M, loan payoff was around $1.42M, so I walked with roughly $280k on $860k in. Three years of cash flow was about $108k. Call it a $470k hole.
The rent never changed. The tenant never missed. The building was in the same condition. The only thing that changed was that the lease got three years shorter and the market wanted a bigger discount for that than I ever imagined.
What I would do differently: I would have underwritten what the building is worth on the day the lease ends, before I looked at the going-in yield at all. And I would not buy flat rent on a short remaining term again, because there was nothing growing to cover the term running down. I also would not have taken a loan that matured a year before the lease did, though nobody made me sell, so I can't blame that for this one.
Happy to answer anything. I am very new and I would rather someone learn this for $0.