The re-tenant cost on a 9.2 cap office is bigger than my equity
Broker sent me a 22,000 sf single tenant suburban office, two story, built 1998, roof replaced 2019. Regional insurance back office occupies all of it at $14.50/sf NNN with 4.5 years left and one five year option at market. Asking $2.35M, so $107/sf, and reported NOI of $216k gives 9.2 percent. No debt planned, I'd pay cash out of a rollover I've been sitting on because I want income and not a second job.
What I can't get comfortable with is the day the lease ends. Local leasing people quote $45 to $65/sf of turnover TI for a full floor deal in this class of building, plus 5 to 9 months of downtime and commissions around 6 percent of the lease value. On 22,000 sf that's somewhere between $1.0M and $1.5M of cash at year five, against a $2.35M purchase. So the 9.2 percent isn't really 9.2 percent, it's closer to 4 something if I accrue the rollover properly.
Two ways I see to handle it. Bid at a price where the reserve is already funded out of the discount, or ask the seller to escrow a TI holdback at closing and keep the price. The escrow route feels cleaner and I doubt they take it.
What am I underweighting on a building like this?