Anchor grocer has fixed-rent options 30% under market for 20 years
Looking at a 68,000 sf grocery-anchored center. Grocer occupies 45,000 sf at $9.25/sf NNN with six years remaining, then four five-year options at a flat $10.00/sf. Inline space is leasing at $27 to $32. Asking price works out to a 6.9% going-in cap.
Seller's model marks the anchor to $14/sf in year seven and shows a residual that carries most of the return. That looks wrong to me, because the tenant controls the options and will obviously exercise at $10. If I hold the anchor at option rent through year 26, my exit value drops a lot.
Separately, three inline leases have co-tenancy clauses dropping them to 50% rent if the grocer goes dark for more than 90 days. So the anchor rent is capped and the inline rent is contingent on the anchor staying open.
How do people on the capital side actually underwrite this combination? Is there a way to value the below-market anchor other than accepting it as a permanent haircut?