STRATEGIC PRIORITY: Housing & Homelessness Solutions
AGENDA DATE: December 14, 2022
COUNCIL DISTRICT(S): 2
DEPARTMENT: Department of Housing & Neighborhood Revitalization
EXECUTIVE: Majed Al-Ghafry
______________________________________________________________________
SUBJECT
title
Authorize the Dallas Public Facility Corporation to acquire, develop, and own 1508 Mockingbird, a mixed-income, multifamily development to be located at 1508 West Mockingbird Lane (Project) and enter into a seventy-five-year lease agreement with Provident Realty Advisors, Inc., or its affiliate, for the development of the Project - Estimated Revenue Foregone: General Fund $835,055.00 (15 Years of Estimated Taxes)
body
BACKGROUND
Provident Realty Advisors, Inc. (Applicant), a Texas Corporation, submitted an application to the Dallas Public Facility Corporation (Corporation) for the development of 1508 Mockingbird, a 400-unit mixed income multifamily development to be located at Project. The Corporation will own the site and improvements and lease the Project back to the Applicant or its affiliate. Pursuant to the Texas Public Facility Corporation Act, Chapter 303 of the Texas Local Government Code, as amended (Act), any public facility owned by a Public Facility Corporation is exempt from all ad valorem taxes. To qualify as a public facility, pursuant to the Act, a multifamily property must reserve at least 50% of the units for residents earning at or below 80% of the area median income (AMI). The Project will reserve 40% of the units for residents earning less than 80% AMI, 10% of the units for residents earning less than 60% AMI, and 50% of the units will be market rate.
The Applicant will be a limited liability company owned by Provident Realty Advisors, Inc. (Provident). Since 1991, Provident has developed and acquired an over $2 billion portfolio that includes various product types such as mixed-use developments, multifamily communities, master-planned single-family communities, office, industrial, retail, self-storage, hospitality, workforce and affordable housing, medical facilities, and senior housing and healthcare. Provident’ s previous executions include, but are not limited to, 24 million square feet of office, industrial, and retail, 12,000 multifamily units, 10,000 master-planned community lots, 15,000 self-storage units, and over 3,400 hotel keys.
The Project will be constructed as a 4-story wrap product with structured parking and will include 400 residential units with 56 studio units, 260 1-bedroom units, and 84 2-bedroom units. The units will include energy efficient appliances, granite countertops, in-unit washer/dryers, and other Class-A features. The Property will also include a swimming pool with outdoor grills and fire pits, fitness center, business and conference rooms, package lockers, dog park, and a common area lounge. The Market Value Analysis market type is uncategorizable as the land is not currently developed with residential uses. A vacant office building currently sits on the property and will be demolished as part of this development to provide a higher and better use of the site. The development is well-located in close proximity to job centers and community amenities such as Love Field Airport, the Medical District, convenient public transportation, and other City investments.
The Applicant will consult with the Office of Integrated Public Safety Solutions (OIPSS) for security input, community activities and the Crime Prevention Through Environmental Design. The Applicant and OIPSS will continue to work together to ensure the community is secure and take proactive measures to ensure the safety of the residents that will include security cameras with Dallas Police Department access, individual entry key fobs, lighting, and security access gates/entry points.
The anticipated unit mix and rental rates are as follows:
|
Unit Type |
AMI |
Units |
Rent |
|
Studio |
60% |
6 |
$1,023.00 |
|
Studio |
80% |
22 |
$1,364.00 |
|
Studio |
Market |
28 |
$1,425.00 |
|
1BR |
60% |
13 |
$1,096.00 |
|
1BR |
80% |
54 |
$1,462.00 |
|
1BR |
Market |
67 |
$1,725.00 |
|
1/1.5BR |
60% |
13 |
$1,096.00 |
|
1/1.5BR |
80% |
50 |
$1,462.00 |
|
1/1.5BR |
Market |
63 |
$2,000.00 |
|
2BR |
60% |
5 |
$1,315.00 |
|
2BR |
80% |
22 |
$1,754.00 |
|
2BR |
Market |
27 |
$2,100.00 |
|
2/2.5BR |
60% |
3 |
$1,315.00 |
|
2/2.5BR |
80% |
12 |
$1,754.00 |
|
2/2.5BR |
Market |
15 |
$2,250.00 |
The rents for individuals and families earning between 60% and 80% AMI are meant to provide housing to the “missing middle” of the market residents that earn above low-income housing tax credit income restrictions of 60% AMI but would be cost burdened by market rents. These incomes range from approximately $54,560.00 to $77,900.00 in the City based on family size and represent a wide variety of employment sectors including, but not limited to, teachers, first responders, government employees, health care providers, etc. The rents for individuals and families earning below 60% are included to provide deeper affordability at this property. These incomes range from $40,920.00 to $58,440.00 depending on family size.
Total development costs are anticipated to be approximately $106,166,983.00 which includes the acquisition price for the land. The development budget less soft/financial costs is anticipated to be approximately $89,460,625.00, which is $223,652.00 per unit.
|
Proposed Financing Sources |
Amount |
|
Mortgage Loan |
$ 69,008,539.00 |
|
Developer/Investor Equity |
$ 37,158,444.00 |
|
Total |
$106,166,983.00 |
|
|
|
|
Development Costs |
$ 89,460,625.00 |
|
Development Fee |
$ 5,308,349.00 |
|
Soft Costs |
$ 4,942,087.00 |
|
Financial Costs |
$ 6,455,922.00 |
|
Total |
$106,166,983.00 |
The Project will be owned by the Corporation and leased to the Applicant and other potential owners for a period of 75 years. In consideration for the Corporation’s participation in the Project, the Corporation is estimated to receive $14,247,195.00 over the initial 15 years of the lease. Potential proceeds to the DPFC include (1) a $250,000.00 structuring fee paid at closing; (2) a general contractor fee of $645,264.00 paid at closing; (3) lease payments starting at $502,000.00 and increasing by 3% annually upon stabilization; (4) a 15% sales commission after repayment of debt, equity, and preferred equity returns upon first sale of the Project which is anticipated to equal $4,158,540.00 in Year 5, and (5) a 2% sales commission on all future sales. In the event of a sale throughout the life of the Project, the Corporation will continue to receive the annual lease payments. Upon termination of the 75-year lease, the Project will be owned free and clear by the Corporation.
The revenues of the Corporation will be used to fund operations and the provision of additional affordable and workforce housing throughout the City. This proposed development results in foregone tax revenues for the City while the DPFC owns the asset. The 2022 City tax bill for this property is $44,898.00 and the 15-year estimate of foregone taxes is $835,055.00. However, the workforce housing rental savings of $15,314,222.00 over 15 years and the estimated $14,247,195.00 in revenues provides the City with almost $30,000,000.00 in benefits that outweigh the foregone revenue.
The Corporation’s estimated revenues were calculated by the Corporation’s partnership counsel and financial advisors. Market rent comps and current construction costs were analyzed to ensure the project costs were reasonable for the market. Corporation financial advisors also confirmed that but for the ad valorem tax exemption, the Project would not be economically feasible and would not attract responsible debt and equity investment in the property. The Corporation’s revenue consideration and affordability levels were also analyzed to confirm that the ad valorem tax exemption does not over subsidize the Project.
The City is authorized by the Act to create a public facility corporation for the purposes established in the Act, including the financing, acquisition, construction, and leasing of public facilities under the Act. On June 24, 2020, City Council authorized the creation of the Corporation to further the public purposes stated in the Corporation’s articles of incorporation and bylaws pursuant to the Act by Resolution No. 20-1035. Section 6.2 of the Corporation’s bylaws requires City Council approval by written resolution prior to entering into any agreement that would result in a property tax exemption. Per Section 7.3 of the Corporation’s bylaws, any Public Facility related to multifamily residential development of the Corporation shall not proceed unless (1) the development of the Public Facility could not be feasible but for the Corporation’s participation, and (2) the development of the Public Facility is in furtherance of the City of Dallas’s Comprehensive Housing Policy (CHP), as amended.
Staff and the Corporation’s Counsel and Financial Advisors have confirmed that this Project would not be feasible but for the Corporation’s participation and that the Project furthers the goals of the CHP. Staff recommend approval of this item to allow this mixed-income housing development to move forward.
PRIOR ACTION/REVIEW (COUNCIL, BOARDS, COMMISSIONS)
On October 25, 2022, the Dallas Public Facility Corporation Board of Directors approved the negotiation and execution of a term sheet with the Applicant.
The Housing and Homelessness Solutions Committee was briefed regarding this matter on November 15, 2022.
FISCAL INFORMATION
Estimated Revenue Foregone: General Fund $835,055.00 (15 Years of Estimated Taxes)
MAP
Attached