yodizzle

what do you think about the Real Deal article on Rise48, Tides, etc and Zach Haptonstall's (CEO/Founder) response.

He just posted a video response today:

https://vimeo.com/843372979/8e2e83d257?share=copy

I want those 16min back

Who advised them to respond?  I would have said nothing 

Lets say in the future they need to do a capital call and one of their Investors ever litigated them about being upset about that, they can use that Video in court for sure.  

These guys have multiple loans on watchlists right now and definitely are handing some keys back at some point as they were so aggressive.  
 

The best part of that video was him acting like them pushing hard to get to a 1.0 DSCR was some sort of accomplishment.   
 

All these syndicators this cycle are straight Trash and the fall is going to be fun to watch 

 

Probably pushing a 1.00 IO DSCR as well.

The downfall of taking on literally only bridge debt & having little-to-no prior operating experience (sorry Z, your 2 years operating as “ZH Multifamily” doesn’t cut it) is that he likely has a huge blind spot as-to how stabilized, conventional deals get sized.

I also love the continued focus on barely beating proforma rents when cap rates have expanded 200+ basis points in PHX.

P.S - to the lovely Grace Haptonstall who is likely lurking here, many of the folks on this anonymous forum have multitudes more experience than you & have nothing to lose simply stating the facts. Xoxo

 
Most Helpful

I feel like a goof ball for even asking this, but you think they know a lot of their project details are public because of their debt?  They have to, right?  But this response seems so clueless, it further confuses me.

For example, Rise48 purchased Marble Creek (1985 vintage) in Phoenix, AZ for $65M in 2021 on a TTM of $1.87M.  That's a 2.88% cap rate, unadjusted.  If you adjust for property tax and insurance, it would be even lower.  Their internal business plan forecasted GPR @ $1,755 / unit.  The ratings agency's forecasted GPR @ $1,270 / unit.  They're currently asking $1,275 ($1,217 effective) for one bedrooms and $1,500 ($1,442 effective) for two bedrooms.  That's a weighted average effective rent (assuming all units at marked to market today, which some surely will be lagging) of $1,380 or a 21% miss on revenue assumptions.  Their forecasted stabilized yield was 5.78% and I'm getting closer to actuals of 3.58%.  These is the reality of the fundamentals.

But how about the capital markets?  Even with a rate cap and a fully renovated, fully leased asset, they're probably landing close to a 0.70 DSCR currently.  How are they making up this shortfall to keep payments current?  If you forecast a refinance today with a GSE based on a required 1.25 DSCR, you're looking at $28M in proceeds.  Their capital stack is $50.8M of debt and $18.7M of equity.  So you'd need to inject $22.8M, or 121% of the initial equity, to even save the deal.  But why would you do that if you're stabilized closer to a 3.50% yield?  You'd have to assume market cap rates are, or soon will be, below that mark to even have any equity left in this deal.  The reality is the equity is gone and the debt is probably worth $0.75 - $0.90 depending on the condition of the property.

This is ALL public information.  It is very easy to call b/s on any refuting the reality of what is going on.  Special servicers will have even more details that are less public, but are accessible.  Why even bother trying to refute this with a video?

 

Not sure if it's public per say but anyone invested in CMBS or CLO tranches that securitize the debt gets access to monthly data which reports financials, DSCRs, etc. 3rd party providers like Trepp and Costar supply the info as well.

 
Esque_

I feel like a goof ball for even asking this, but you think they know a lot of their project details are public because of their debt?  They have to, right?  But this response seems so clueless, it further confuses me.

For example, Rise48 purchased Marble Creek (1985 vintage) in Phoenix, AZ for $65M in 2021 on a TTM of $1.87M.  That's a 2.88% cap rate, unadjusted.  If you adjust for property tax and insurance, it would be even lower.  Their internal business plan forecasted GPR @ $1,755 / unit.  The ratings agency's forecasted GPR @ $1,270 / unit.  They're currently asking $1,275 ($1,217 effective) for one bedrooms and $1,500 ($1,442 effective) for two bedrooms.  That's a weighted average effective rent (assuming all units at marked to market today, which some surely will be lagging) of $1,380 or a 21% miss on revenue assumptions.  Their forecasted stabilized yield was 5.78% and I'm getting closer to actuals of 3.58%.  These is the reality of the fundamentals.

But how about the capital markets?  Even with a rate cap and a fully renovated, fully leased asset, they're probably landing close to a 0.70 DSCR currently.  How are they making up this shortfall to keep payments current?  If you forecast a refinance today with a GSE based on a required 1.25 DSCR, you're looking at $28M in proceeds.  Their capital stack is $50.8M of debt and $18.7M of equity.  So you'd need to inject $22.8M, or 121% of the initial equity, to even save the deal.  But why would you do that if you're stabilized closer to a 3.50% yield?  You'd have to assume market cap rates are, or soon will be, below that mark to even have any equity left in this deal.  The reality is the equity is gone and the debt is probably worth $0.75 - $0.90 depending on the condition of the property.

This is ALL public information.  It is very easy to call b/s on any refuting the reality of what is going on.  Special servicers will have even more details that are less public, but are accessible.  Why even bother trying to refute this with a video?

No this Zach guy seems like a total financial pyschopath who lies just to lie

You review any of their deals done pre June of 2022 and the ingoing cap rates were anemic and were unprepared for debt to rise.  They paid like double what groups had paid two years prior.  
 

These guys are so stupid that the only capital they can raise from is individual investors who have no idea the right questions to ask and fall for their garbage 

Rise48 going to turn into Fall24 pretty quickly 

 
Esque_

I feel like a goof ball for even asking this, but you think they know a lot of their project details are public because of their debt?  They have to, right?  But this response seems so clueless, it further confuses me.

For example, Rise48 purchased Marble Creek (1985 vintage) in Phoenix, AZ for $65M in 2021 on a TTM of $1.87M.  That's a 2.88% cap rate, unadjusted.  If you adjust for property tax and insurance, it would be even lower.  Their internal business plan forecasted GPR @ $1,755 / unit.  The ratings agency's forecasted GPR @ $1,270 / unit.  They're currently asking $1,275 ($1,217 effective) for one bedrooms and $1,500 ($1,442 effective) for two bedrooms.  That's a weighted average effective rent (assuming all units at marked to market today, which some surely will be lagging) of $1,380 or a 21% miss on revenue assumptions.  Their forecasted stabilized yield was 5.78% and I'm getting closer to actuals of 3.58%.  These is the reality of the fundamentals.

But how about the capital markets?  Even with a rate cap and a fully renovated, fully leased asset, they're probably landing close to a 0.70 DSCR currently.  How are they making up this shortfall to keep payments current?  If you forecast a refinance today with a GSE based on a required 1.25 DSCR, you're looking at $28M in proceeds.  Their capital stack is $50.8M of debt and $18.7M of equity.  So you'd need to inject $22.8M, or 121% of the initial equity, to even save the deal.  But why would you do that if you're stabilized closer to a 3.50% yield?  You'd have to assume market cap rates are, or soon will be, below that mark to even have any equity left in this deal.  The reality is the equity is gone and the debt is probably worth $0.75 - $0.90 depending on the condition of the property.

This is ALL public information.  It is very easy to call b/s on any refuting the reality of what is going on.  Special servicers will have even more details that are less public, but are accessible.  Why even bother trying to refute this with a video?

Here is what’s even crazier

in 2017 Western Wealth bought the deal for $16.6M

in 2019 they recapped it with Alliance Berstein as part of a portfolio recap at $28.3M

in 2021 they sold it to Rise48 for $62.3M

That is straight insanity 

Rise48 thought it would be worth $87.85M in 2024

So the thesis was a property that was worth $16.7M in 2017 would go up by 5.25x in 7 years

Keep in mind this property is not in a good area of Phoenix either

Never go full…insert tropic thunder line 

 

I had a parallel thought some time ago when ZMR purchased a property from Tides in Phoenix a few years ago.  It's interesting how incestuous the part of the market became over the last several years.  Tides purchased the property for $24.5M in in 2019, ZMR purchased it for $40.6M in 2021, and I think they were targeting an exit of $65M+ in 2024.

 

Based on the above, it is hard to believe that they were able to get to a loan of $50.8MM.  The property would need astronomical NOI growth for a Cash-Neutral refinance: 

image-20230710150921-1

Similar story with cap rate sensitivity.  Astronomical rent growth required to be breakeven on project cost:

image-20230710151431-2

It is not a question of "if" they will lose money but of "how much".

Pretend time is over.

 
Itsa Jungle

Based on the above, it is hard to believe that they were able to get to a loan of $50.8MM.  The property would need astronomical NOI growth for a Cash-Neutral refinance: 

image-20230710150921-1

Similar story with cap rate sensitivity.  Astronomical rent growth required to be breakeven on project cost:

image-20230710151431-2

It is not a question of "if" they will lose money but of "how much".

Pretend time is over.

They thought they could take NOI from $2M to $4M in three years after buying the deal from a value add group who bought it from a value add group.  It feels almost criminal to have gotten this loan.

If they were able to double NOI and interest rates stayed low, then the lender probably felt fine but zero chance either happens now 

 

When are these debt funds and CLOs going to start doing something about the underwater debt?

 

When the debt payments stop or maturities start.

The pretend and extend is only going to happen so far until they realize these assets aren't worth the paper. 

Many of these CLO shops are already getting bid on these guys notes at 90-95 cents from the loan to own groups, but they are still holding at par. I suspect it'll be like that til the wave of maturities hit, and the notes start trading in the 70/80s. Lenders always hold out until it's too late, they never look like the hero for taking a slight hair cut to be safe. 

 

I loved watching him pat himself on the back that his DSCR is 0.88 and not 0.77!  They're burning money like its going out of style, but want to reassure investors there will be no capital calls?  That does not jive.  How does getting to  a 1.25 DSCR on your existing debt help you refi into an environment where rates are 2x? 

This video will not age well. 

 
stevenh

I loved watching him pat himself on the back that his DSCR is 0.88 and not 0.77!  They're burning money like its going out of style, but want to reassure investors there will be no capital calls?  That does not jive.  How does getting to  a 1.25 DSCR on your existing debt help you refi into an environment where rates are 2x? 

This video will not age well. 

I bet his investors have no idea how stupid that looks in reality 

Oh Zach said we will get to a 1.0 DSCR…that’s great right 

 

By the way, these are short-term, variable rate, interest-only loans.  The bond holders only care about making sure they are covered in their interest payments and secure in t heir principal.  This has nothing to do with an actual DSCR as the GSEs would evaluate it, i.e. that little thing called amortization.  If you're at a 0.70 DSCR currently and working your way to 1.00 DSCR, that has ZERO to do with a DSCR at i) a current interest rate and ii) amortizing.  Even if you get interest only from the GSEs, they're still going to size it to an amortizing loan to make sure they are covered.

 

Maybe some of their investors are clueless enough to feel comfortable from this rebuttal, but anyone who has a clue of how these financing mechanisms work will be even more certain how much trouble they're in after listening to these stats. 

 

Esque_

By the way, these are short-term, variable rate, interest-only loans.  The bond holders only care about making sure they are covered in their interest payments and secure in t heir principal.  This has nothing to do with an actual DSCR as the GSEs would evaluate it, i.e. that little thing called amortization.  If you're at a 0.70 DSCR currently and working your way to 1.00 DSCR, that has ZERO to do with a DSCR at i) a current interest rate and ii) amortizing.  Even if you get interest only from the GSEs, they're still going to size it to an amortizing loan to make sure they are covered.

So for the deal Marble Creek referenced above the As-Is NOI was $2M and they projected to get it to $4M. 

They took on $50.74M in debt at a 5.9% interest rate cap so their yearly Debt is $2.993M

Right now for 1st quarter they showed $726K in NOI.  Lets give them credit this is true so times 4 its $2.9M in NOI for 2023 so they are barely going to cover their Debt Service.  

And that's a big Maybe.

But lets say they push NOI from $2M to $3M by 2024.  I doubt they push it more given the market. 

At $3M NOI with current GSE financing at say 6% Interest Rate with a 1.25 coverage ratio that's a $33.3M loan    

So they need to put roughly $17M of equity

That means they would have $35M of equity in the deal.  There yearly mortgage payment assuming I/O would be $2.4M so they would have $600K in positive cash flow

That total equity would be earning a 1.7% Cash on Cash return then.  

Now if they sold it with a $3M NOI for say a 5.5% cap rate then that's worth $54.5M and they lose roughly $10M in Equity.  

Literally its all bad.  This is what happens when you overpay for assets.

 

There is rampant obfuscation of NOI going on in this market for the last few years. If you hide most repairs, turnover and make ready expenses in the capital expense account, you can really make NOI sing while showing you’re “investing” capital into the property. It’s been common practice by some groups and I’ve always been really impressed by how low expense ratios are given the building vintages. I would imagine once a non-beholden PM steps into assets run in such a fashion the picture will be starkly different than what was previously provided and the DSCR will be pummeled. 

 

Where are you getting your numbers from?  We should clarify a few things,

1. Unadjusted TTM was $1.87M per regulatory filings.  As stated, it would be lower when you factor in increases in property tax and insurance.

2. Agreed their projected NOI @ exit was $4.00M.  This NOI figure assumed a 25% OPEX ratio - important for later.

3. Agreed on the debt balance.

4. That is the NOI figure THEY'RE reporting.  If you believe it to be true and based on current rents, they're running a circa 30% OPEX ratio.  Does that seem reasonable on a 1985 vintage property?

5. But for the sake of your math, let's give them credit for $3M in NOI and let's assume a 6.0% interest rate with our 1.25 DSCR.  That comes out to $33.3M in proceeds.  How are you getting for $40M?  =PV(interest rate, term, NOI / DSCR) or =PV(6%/12,30*12, $3M / 1.25 / 12) = $33M.  I'm guessing your math is off because you forgot to actually divide the NOI by the DSCR.

6. Who in the world is going to buy a fully renovated,1985 vintage, Class-B MF property in a secondary (arguably tertiary) market in a Class B/C submarket for a 5.50% interest rate where the cost to borrow is 6.00%?  Does that make any common sense?

I understand we're landing in "it's not a great situation" territory, but we should also be real about the numbers and in what position this is actually in.

 
Funniest
acqbot42

He shouldn't have made a response in the first place, but he just provided more evidence for future lawsuits. He also became the first person to brag about having a DSCR under 1.0

Totally hilarious video.  When he got upset about his age being wrong it reminded me of a toddler saying he was "three and a half" not "three"! 

 

It's funny and all but honestly, someone needs to do something. It's public information and he's flat out lying so that he can still pray on unsophisticated retail investors. They are still actively buying deals. I've been going through each deal they've acquired and running quick numbers. Every deal since they acquired in Phoenix since Rise Encore in 7/2022 is under water (debt > today's estimated purchase price). I've ignored the Texas portfolio because it's a non-disclosure state but knowing the timing of when they started buying there, those are under water as well. Only about 15 properties into the portfolio list but it's pretty clear where the rest of the properties will shake out. The support from the LinkedIn community is only making matters worse for those retail investors. It's easy to say that those retail investors are at fault for not doing due diligence but I don't accept that, especially now with how blatantly Rise48 is lying about public information. Average 60-70% leverage? Not a chance. Every deal prior to July 2022 was 75-80% debt funds. Average property occupancy is like 85%. Seriously, someone needs to raise a red flag here. At least Tides had the decency to be upfront about coming capital calls and valuations (although much too late as well).

 

What can be done?  There are hundreds of these groups doing the exact same thing.  The debt funds and CLOs are not dealing with the problems, which they helped cause.  The government isn't doing anything so far to come after these guys for misleading investors. 

 

The SEC should certainly be looking into them already and/or investors should be demanding an audit. There may have been hundreds of groups like this buying blindly but they've pulled back/stopped when the inevitable became clear. It's one thing to be a reckless sponsor (Tides), it's an entirely another thing to lie to investors and continue to be buying in the face of a giant wave of 80% distress across your portfolio. Zach went from irresponsible to straight fraud with this video. I got tired of going through their entire portfolio but below is 60% of it with assumed value's today at costar/yardi rents and occupancy, 65% expense ratios, and 5.5% cap rates. Generous on two fronts 1) 5.5% cap rates on crappy 80s product and 2) costar/yardi rents are mostly tracking asking rents which is usually the post-renovated units only so it's assuming fully renovated properties. Over half of the sample portfolio is under water. All public information. Why state that your portfolio is 60-70% levered when I can see that the below averages 77.64% leverage?

Property Name Debt Type Debt ($) Purchase Price ($) Est. Value ($) LTV (At Purchase) LTV (Est. Today) Equity Loss (Est. Today)
Rise Desert Cove Debt Fund  $        31,002,510  $            42,000,000  $            38,000,000 73.82% 81.59%  $                            (4,000,000)
Rise on McClintock Debt Fund  $        19,187,157  $            26,500,000  $            24,125,000 72.40% 79.53%  $                            (2,375,000)
Rise Suncrest Private  $        30,000,000  $            50,000,000  $            36,000,000 60.00% 83.33%  $                          (14,000,000)
Rise on Cactus Bank  $        17,536,000  $            31,000,000  $            25,000,000 56.57% 70.14%  $                            (6,000,000)
Rise at the Meadows CMBS  $        15,279,000  $            29,200,000  $            20,000,000 52.33% 76.40%  $                            (9,200,000)
Rise Encore Debt Fund  $        85,690,000  $         125,000,000  $            82,500,000 68.55% 103.87%  Under Water ($0 equity) 
Rise Lakeside Debt Fund  $        61,744,500  $            75,300,000  $            52,000,000 82.00% 118.74%  Under Water ($0 equity) 
Rise at the District Debt Fund  $     108,500,000  $         142,000,000  $            93,000,000 76.41% 116.67%  Under Water ($0 equity) 
Rise Broadway Debt Fund  $        72,600,742  $            92,000,000  $            55,000,000 78.91% 132.00%  Under Water ($0 equity) 
Rise at the Palms Debt Fund  $        28,565,000  $            35,000,000  $            23,411,700 81.61% 122.01%  Under Water ($0 equity) 
Rise at Dobson Ranch Debt Fund  $        31,293,000  $            38,125,000  $            24,740,352 82.08% 126.49%  Under Water ($0 equity) 
Rise North Mountain Debt Fund  $        20,250,000  $            28,600,000  $            23,973,809 70.80% 84.47%  $                            (4,626,191)
Rise Canyon West Debt Fund  $        25,117,000  $            31,020,000  $            24,028,493 80.97% 104.53%  Under Water ($0 equity) 
Rise on Country Club Debt Fund ??  $            60,625,000  $            46,109,440 #VALUE! #VALUE!  Under Water ($0 equity) 
Rise North Ridge Debt Fund  $        26,274,000  $            31,700,000  $            25,517,530 82.88% 102.96%  Under Water ($0 equity) 
Rise Trailside Debt Fund  $        12,414,000  $            14,750,000  $            11,895,709 84.16% 104.36%  Under Water ($0 equity) 
Rise on the Lofts Debt Fund  $        20,000,000  $            25,200,000  $            16,556,989 79.37% 120.79%  Under Water ($0 equity) 
Rise Estrella Park Debt Fund  $        58,800,000  $            59,800,000  $            44,181,370 98.33% 133.09%  Under Water ($0 equity) 
Rise on Cave Creek Debt Fund  $        30,500,000  $            36,600,000  $            31,387,336 83.33% 97.17%  $                            (5,212,664)
Rise Thunderbird Debt Fund  $        40,800,000  $            48,000,000  $            40,590,065 85.00% 100.52%  Under Water ($0 equity) 
Rise Westgate Debt Fund  $        26,701,000  $            32,300,000  $            27,461,426 82.67% 97.23%  $                            (4,838,574)
Rise Midtown Debt Fund  $        42,940,000  $            51,000,000  $            41,637,818 84.20% 103.13%  Under Water ($0 equity) 
Rise Skyview Debt Fund  $        50,774,000  $            62,315,000  $            50,145,183 81.48% 101.25%  Under Water ($0 equity) 
Rise at the Retreat Debt Fund  $        36,835,000  $            45,000,000  $            39,336,960 81.86% 93.64%  $                            (5,663,040)
Rise Parkside Debt Fund  $        48,090,000  $            56,075,000  $            50,702,080 85.76% 94.85%  $                            (5,372,920)
Rise Camelback Debt Fund  $        24,380,000  $            32,275,000  $            30,106,101 75.54% 80.98%  $                            (2,168,899)
 
MultiMan

The way he says "force appreciation" is bizarre - it's like a renovated unit is a magic bullet.

Oh, you must not know.
 

You simply inform the potential tenants the unit is renovated and they’re obligated to pay the owner a $500 premium.
 

Voila! Forced appreciation. Thats how it works.

 
brosephstalin

Alright everyone, time to put our best grave dancing shoes on. It's clearly showtime 

I've had mine on for a year now, I might need a new pair by the time this shakes out.

 

All these value add companies tout themselves as professional and above average. They all are using the same business plan. Slap on some new flooring, add some new stainless steel appliances, etc. maybe they’ll go a little outside the box and update the leasing office and amenities. And this business plan has worked for quite some time given all the tailwinds in multifamily.
 

I used to work in acquisitions and development and this is why we never got a competitive offer for years. My/our underwriting was just way too conservative. So maybe I’m a little moody about it haha.
 

I’m sorry, not everyone can be “above average.” It’s kind of like in that example of a random study where they asked a group of drivers and 70% said they were above average at driving. These firms are all competing against other firms with the exact same business plan and the sucker that pays the most wins. 

 

I'm sorry, not everyone can be "above average." It's kind of like in that example of a random study where they asked a group of drivers and 70% said they were above average at driving. These firms are all competing against other firms with the exact same business plan and the sucker that pays the most wins. 

All of these above-average "multifamily masterminds" believe their own bullshit.  They spent the GFC getting participation awards in junior high and deserve the fees they generate from overpaying for properties before passing them on to the next mastermind dipshit.  Perhaps they are all above-average in...naivety, negligence, delusion, psychopathy, bank account balances, and very soon . . . lawsuits. 

 
TheDebtStar

I used to work in acquisitions and development and this is why we never got a competitive offer for years. My/our underwriting was just way too conservative. So maybe I'm a little moody about it haha.

Yes, but now there will be a wave of opportunity.

At the peak of a frothy market, good operators and conservative underwriters don't do a lot of work.  But sitting that out and holding on to cash means you pick up a ton of assets when the market turns.  That's where you make the real money, buying at a relatively low basis.  Even if everything kept going as it was, you think the Tides guys or Rise48 guys would actually be making big promotes?  They're pushing every assumption they have and banking on every macro condition staying strong and they're still probably only underwriting to a mid-teens return.

 

Ozymandia

TheDebtStar

I used to work in acquisitions and development and this is why we never got a competitive offer for years. My/our underwriting was just way too conservative. So maybe I'm a little moody about it haha.

Yes, but now there will be a wave of opportunity.

At the peak of a frothy market, good operators and conservative underwriters don't do a lot of work.  But sitting that out and holding on to cash means you pick up a ton of assets when the market turns.  That's where you make the real money, buying at a relatively low basis.  Even if everything kept going as it was, you think the Tides guys or Rise48 guys would actually be making big promotes?  They're pushing every assumption they have and banking on every macro condition staying strong and they're still probably only underwriting to a mid-teens return.

I mean it’s not like some of these syndicators didn’t have home run deals where they bought, rents went up and cap rates continued down, and they could refi out in 24 months or less and hit their IRR hurdles and cash out a bunch. Can’t tell me Tides didn’t have a bunch of these also. It’s the deals that can’t be refid or sold that are currently in “distress”.. to play devils advocate for a sec: if you made an investor 2x their money on a property in month 24 and had to give the keys back in say month 40-48, how bad of a situation to them is that? The Rise48 guys aren’t tides though…. Not even remotely close… 

 

These guys are either geniuses or ding dongs. Either way, they are great marketers and know their clientele. They raise money upfront to fund cash flow and slap a 4% exit cap on it and state it's lower than Costar projects so it's "conservative". Their investors have no idea if this is good/bad or best practice/fraud. In their pitch decks they show sensitivity analysis for "catastrophic" case where exit cap is like 5% and organic rent growth is 2% and they still hit PF rents. Seems more like upside case to me. They need to go away so reasonable investors have a chance of winning a deal in TX or AZ. They are brokers first call bc they beat anyone else's price by 20% and then tout to investors that they got the deal off market due to broker relationship.

 

Who is funding the warehouse lines on their lenders? If those get called in, the debt will become a lot less friendly.

 
Charybdis Alignak

Their "brilliant" CFO snapped back this morning with a post on LTVs. These guys are like a bunch of children arguing.

Isn't this the same guy who didn't know about prepayments on fixed rate loans just 2 years ago!?

He turned off the comments as he got crushed on a Couple of the first ones where people called out his BS

These guys are going to lose so many people so much money 

 
Rick Kane
Charybdis Alignak

Their "brilliant" CFO snapped back this morning with a post on LTVs. These guys are like a bunch of children arguing.

Isn't this the same guy who didn't know about prepayments on fixed rate loans just 2 years ago!?

He turned off the comments as he got crushed on a Couple of the first ones where people called out his BS

These guys are going to lose so many people so much money 

This is getting wild. 
 

Wild

 

Did this guy seriously use sources like "moneytips.com", the FannieMae SFH LTV calculator and "bankrate.com" to explain their positions?

I need to go to the store and buy some more popcorn.  

 

God this is so good- Nathan Reid deserves a medal- I swear someone could make a movie about this. They have been tricking ill informed folks for so long they actually believe their own bullshit and now when faced with actual real estate logic - can’t handle it… math is math and facts are facts…. Dumb is dumb and fraud is fraud….

 

swimmingnaked

God this is so good- Nathan Reid deserves a medal- I swear someone could make a movie about this. They have been tricking ill informed folks for so long they actually believe their own bullshit and now when faced with actual real estate logic - can't handle it… math is math and facts are facts…. Dumb is dumb and fraud is fraud….

Yes, dumb is dumb, fraud is fraud, but dumb is not fraud.

The fraud would be if these guys have been stuffing opex expenses below the line for years, programmatically inflating building value by doing so.  That could be a potential explanation why Morningstar's DSCR number is different from their internal DSCR number, this discrepancy could happen if there were some "adjustments" after the fact. 

If they've all been doing this BS and incestuously selling to one another.  Once the chips start to fall they're all could start suing each other for the same things they're doing to eachother.  Amazing!

spiderman meme

 

Hi Everyone - I am a small time investor that invested in the recent Rise48 Oak Creek project. All of these comments have me very concerned about my investment and I was wondering if anyone had any advice regarding what I can do to protect myself? Rise48 says they will begin financial reporting for the project at the end of July 2023. If Rise48 put all renovations on hold, put the excess cash in a high yield savings account @5% and waited for the interest rate term on the variable debt to expire before a sale or refinance, I feel like that might yield a better return then spending all of this money on renovations for a depreciating property? Thoughts? Any advice on steps I can take to recover part of or all of my investment?

 
sosesi4965

Hi Everyone - I am a small time investor that invested in the recent Rise48 Oak Creek project. All of these comments have me very concerned about my investment and I was wondering if anyone had any advice regarding what I can do to protect myself? Rise48 says they will begin financial reporting for the project at the end of July 2023. If Rise48 put all renovations on hold, put the excess cash in a high yield savings account @5% and waited for the interest rate term on the variable debt to expire before a sale or refinance, I feel like that might yield a better return then spending all of this money on renovations for a depreciating property? Thoughts? Any advice on steps I can take to recover part of or all of my investment?

Unfortunately given the nature of syndications they are a Jesus take the wheel type investment meaning the only thing you can do is call them and ask if they will buy you out which I would do asap.

The challenge is the lender probably made them sign a completion guarantee in which case they have to do the improvement work.

I would write your investment off and in the future be wary of people soliciting for investments online.  I know it all sounds good but these are not the people you want to be investing with.  

 

I would hesitate to say that OP needs to write the investment off immediately, but they should be mentally prepared to never see that money again (like any investment in non-liquid assets).

Rise's biggest problem right now is the basis of their 2021 - 2022 acquisitions. They're sitting on ~ 300 - 400 bps of negative leverage assuming they were purchasing top-of-market cap rates (was seeing deals with 2-handles in PHX). 

What they're buying now is likely still ~ 200 bps of negative leverage, but it's impossible to really comment on this deal considering TX is a non-disclosure state.

 

I'm resisting the urge to dunk on you and would encourage everyone else to do the same since you came here hat in hand.  So hopefully the below helps,

  • No one is going to be able to give you advice, legally.  So take this as broad direction.  Consult an attorney.
  • It is impossible to give specific direction without reading the Operating Agreement / Limited Partnership Agreement, but
  • As a Limited Partner, you have little to no control over the decision making of the Partnership.  The General Partner, presumably a Rise 48 affiliate entity, gets to make the decisions.
  • With that said, generally there are carve outs for actions like fraud, misappropriation of funds, etc.  But it is very difficult, near impossible, to act on these until you're too far down the road.  Further, this entity likely has hundreds of Limited Partners that would need to come together - generally via a Special Meeting - to vote the General Partner out and replace them.
  • This is all to say, you're married to the deal and the General Partner and are likely along for the ride.
  • As far as what your position is, hard to say without knowing a lot more details about the Business Plan, assuming you even have them.  But given their other projects, it probably isn't good.

So what can you do?

  • Mentally write off the investment.  You'll lose sleep for a few weeks and then move forward.  That's better than agonizing over it for months / years without any real insight into the deal.
  • Ask yourself, why did you do this?  Why did you make this investment?  Is this really for you?  At the very least you purchased a very expensive lesson/s learned, hopefully.
  • If you're really interested in real estate, there are plenty of blue chip REITs that are a better place for your capital - $AVB, $EQR, $MAA, $PLD and even indexs and ETFs that trade buckets of publicly listed real estate companies.

If you're interested for more specifically direction, feel free to shoot me a DM - but will need a copy of the Business Plan, Operating Agreement and/or Limited Partnership Agreement.

 

If it’s any consolation and if these guys have any clue, the return on cost for unit renovations should be well in excess of what they would get in a money market account and should be in excess of 15%. But, that is predicated on “Ruse”48 actually knows how they should be quantifying their risk/return and assumes their ability to execute.

May the force appreciation be with you…. It is your best chance of escaping the debt star and not getting burned…

 

Hey if you invested with Rise, I may have a bridge to sell you. Just kidding

I hope it works out for you, would just be cautious for next time you invest with a group that seems to good to be true, because generally they are and it's only a matter of time before they get caught.

To be fair, this is also a very biased blog, where most folks in here are in the industry and hate when new comers who have no prior experience come in on the scene and think they know better just to get burned and the whole while take the deals away from the diligent/intelligent groups who wouldn't nearly pay those kinds of prices or take on that type of debt and risk. So everyone wants to see the financial justice being served. 

 

Also by the excess cash do you mean the capex money? That's probably sitting with the lender so they wouldn't have access to put that into a HY savings account. Generally, the lender will fund 100% of the future capex, and the borrower funds all the equity up front, and if they are smart holds additional funds in self reserved funds (which seems doubtful that they did a material amount here). 

 

No.  By excess cash, I mean excess cash.  Trust me, I understand all of the funding mechanisms very well.

On this particular deal, it appears they have actual excess cash.  My best guess is given the operating cash flow shortfalls they're experiencing on other deals and their inability to call capital from smaller, retail LPs, they've wised up and are raising excess funds on new deals to be better positioned to cover themselves if and when shortfalls occur.

Hard to say from the outside looking in, but based on what was shared with me this is what I can best determine.

 

Proofs in the Pudding...Look at some of these Rise deals offering discounted rents and lots of concessions

https://www.riseencore.com/?utm_knock=g - Reduced Rents + 1 Month Free

https://www.riseskyview.com/?utm_knock=g - Reduced Rents

https://www.riseparkside.com/?utm_knock=g - Reduced Rents + Free Rent

Almost all their deals seem to be doing this too...but hey they are getting $29 above their underwritten remodeled rents right...problem solved!

 

Lol just look at their post from today... Rise Lakeside is outperforming by $30, it's doing so well! Property website: 1 month FREE or $1,500 off PLUS $500 off move-in. Their false marketing is enough of a reason to at least initiate a case against them should equity be lost.

 
Rick Kane

Proofs in the Pudding...Look at some of these Rise deals offering discounted rents and lots of concessions

In all fairness, this isn't necessarily a sign of financial weakness.  Everyone does this.  What matters is looking at their P/L compared to their  underwriting, and where the rents are versus their original pro forma.

If they were getting $50/ft when they were expecting $40, a 10% discount isn't actually a sign that the deal is falling apart.

 

You don't offer 1 month concessions unless you are trying to increase leasing velocity either a result of new construction lease up or vacancy has spiked at an existing property. There are a few reasons vacancy can spike at properties but the most likely reason is that they are charging higher than market rates. If they want to be truthful about property performance, they should be posting the rental rates net of the 1 month FREE or $1,500 off PLUS $500 off move-in. 

 
Ozymandia
Rick Kane

Proofs in the Pudding...Look at some of these Rise deals offering discounted rents and lots of concessions

In all fairness, this isn't necessarily a sign of financial weakness.  Everyone does this.  What matters is looking at their P/L compared to their  underwriting, and where the rents are versus their original pro forma.

If they were getting $50/ft when they were expecting $40, a 10% discount isn't actually a sign that the deal is falling apart.

Concessions sure..but reducing rents...thats not good 

Lets look at a couple of their deals where Trepp has their PDF Loan Summaries

Rise Encore - So they said the Market Rents they would achieve after their "Premium renovations" would be on Average $1882.  Right now, per their recent lowering of Rents is now $1572.  Now, this loan is due in August of 2025 so maybe Rents run in Phoenix (DOUBTFUL) but clearly they are not hitting the rents they thought they would. 

Rise Skyview - They said Market Rents were $1606 a Unit after renovation.   Right now average asking rents are $1436 and they just decreased them.  So again, not hitting the renovated rents they thoughts they would.  Again, maybe they eventually do as Loan is due Dec of 2024 (DOUBTFUL)

I could find more data too but clear they are dropping rents in certain places which you only do if increasing concessions is not working.  Clearly they missed the mark on some deals in terms of achievable rents

 

Live in a complex owned by a large institutional investor in the Midwest... Rents are down ~13-15% from the peak ~18-24mo ago and they are now offering what equates to ~70% off your first months rent... They are clearly struggling to keep & attract tenants. I'm sure there's much more of this going on than people realize.

The real estate sales and syndication mafia is keeping their BS rolling. Posting positive market stories on LinkedIn doesn’t change the facts of what’s happening on the ground.
 

They probably actually believe their own hype at this point. It’s sickening.

Rents are going down FAST, concessions are rampant. We are seeing waived application fees, $0.00 deposits + 4-8 weeks free for immediate move-ins. Widening application criteria.

The turnover rate is exploding, lease renewals are much harder to earn.

No one is talking about this reality but its hurting over-levered operators and they can only hide it for so long. 

How long until the lenders figure out they’re going to take a bath on these projects?

 

I concur. We are seeing increased concessions, vacancy, and turnover on our deals. I would guess rents down by 13%, occupancy has gone from 97% to 92% and turnover has increased a ton as well. Delinquency up a bit and expenses waaay up. Thankfully we are not over levered, on floaters or looking at near term loan maturities.

I can’t imagine what it would be like if we were in another position. Would not be fun.

 
spunmonks

First time reviewing one of the investment summaries today. Unreal. Charging 3.5% acq fee on $43m purchase. Their investors are dumber than rocks 

3.5% acq fees?  If true that is so wrong. That is literally targeting low-knowledge retail investors and taking them on a ride.

How could they look themselves in the mirror in the morning?  I couldn't do that.

 
spunmonks

First time reviewing one of the investment summaries today. Unreal. Charging 3.5% acq fee on $43m purchase. Their investors are dumber than rocks 

3.5% acq fees?  If true that is so wrong. That is literally targeting low-knowledge retail investors and taking them on a ride.

How could they look themselves in the mirror in the morning?  I couldn't do that.

To play devils advocate for a second: if someone’s able to charge 3.5% for an acq fee and someone else is willing to pay for it, than that’s their problem, but ultimately you’d still do it yourself if you could….. it’s the same as all these developers who take unbelievable land lifts on CrowdStreet and the other platforms that syndicate LP/GP money from non institutional investors. You’ll see sponsors who bought the deal for say $10m, but capitalize it in the project at $20m+. They are ALL praying on dumb investors in this case… Acq fee or land lift, compensating work is in the eyes of the check writer I guess… 

 

Thanks for posting the article

Trepp significantly underestimated the problem on the floating rate loan.

I like trepp and I follow them but their data tends to be reactionary and too granular. The debt service on the loans mentioned in the article are certainly way under 1.04x. I wish they would dive in more and understand the effects of rate caps and interest only payments.

 
InfoMatix

Thanks for posting the article

Trepp significantly underestimated the problem on the floating rate loan.

I like trepp and I follow them but their data tends to be reactionary and too granular. The debt service on the loans mentioned in the article are certainly way under 1.04x. I wish they would dive in more and understand the effects of rate caps and interest only payments.

I mean its still not saying these groups are in good shape at all.  Yes they are worse off then what they report...BUT this still basically says they are going to have major issues when these loans come due

 

Wow it’s so crazy that tides did all these bad deals at the same prices and same locations with the same capital structures but Rise is still beating proforma by $20. Hmmm seems like the laws of math don’t apply to sweet black ties over red button down shirts tucked into for formerly fake but recently real ferragamo loafers. I’m not a knowledgeable real estate professional. What could be the difference #savenewscasters

 

Huge difference. Rise48 purchased many of the Tides deals that they managed to hit grand slams on. Maybe the second time around, with even more aggressive pricing, will work out better. Lipstick gets even more vibrant once you apply it a second time.

 

Still closing deals…saw they just closed a deal yesterday…what a world 

You do understand that "closing" is just the terminal point of a process that can take months?  Like, if they went into contract in January, they might only be closing now... if they're still closing on deals next August, that will be shocking.  Not 3 months after they blow up

 

Ozymandia

Still closing deals…saw they just closed a deal yesterday…what a world 

You do understand that "closing" is just the terminal point of a process that can take months?  Like, if they went into contract in January, they might only be closing now... if they're still closing on deals next August, that will be shocking.  Not 3 months after they blow up

They went under contract on this deal two months ago and raised money from individual investors after all the articles about them came out.

Heard they went hard out of the gate with $1.5M to get it tied up

At least the Tides guys haven’t closed anything since January.  I mean Rise48 is still working on new deals while existing ones are cratering 

 

Does anyone else cringe every time their co-founders post a LinkedIn post of one of their most recent acquisitions? Serious question, why doesn't a reporter on Linkedin reply to every one of these posts and asks "thanks for the update on this project - could you please advise what the current DSCR is, what is current occupancy, what is the current loss to evictions, etc?" 

 

Last I saw, they were modifying most of their loans and extending another 12 months out. That had a handful of acquisition in 5/2021 and 6/2021 which will likely need more cash in to successfully modify. They’ll need to buy a few more properties with 4% acq fees to roll it into the modification that will require needing 0% GP loans.

 

There’s a big difference between syndicating terrible investments and misappropriation of funds. Not saying this hasn’t happened but there is no proof of anything other than reckless investing. Although Rise48’s continual “there’s nothing wrong” messaging is probably a case for fraud that LPs can make.

 

They have all been misleading investors for years and it is clear that they were misappropriating funds between capex and interest. I have heard of several firms moving funds between different investments. A lot of groups have been pre raising distributions which will land you in heaps of trouble unless your very clearly outline that in investors docs.

These are just houses of cards.

 

Facilis commodi esse laborum praesentium id voluptate. Esse voluptas incidunt id quis sapiente. Aut et quisquam pariatur quas vitae voluptas a numquam. Omnis quia aut qui aliquid eum.

Et molestiae ex dolorum dicta. Quaerat quasi quod ratione quia molestiae rerum placeat. Minima praesentium dolore labore dolor fugiat corrupti. Non nisi qui suscipit voluptatibus est. Velit blanditiis aliquam aut vitae ut ab molestias. Velit dolorum ut incidunt perferendis.

Cum rerum est qui et maiores. Esse illum optio alias aliquam esse expedita. Rem adipisci quia omnis. Sed animi suscipit officiis incidunt ducimus deserunt.

 

Corrupti id molestias iusto quae aliquid voluptas. Vitae dolore voluptatibus ex dolores. Aut quibusdam perspiciatis non maxime. Laborum inventore dolorem ut eum dolore voluptas. Sit cum sed eos temporibus unde deserunt.

Temporibus neque alias odio corrupti voluptatem sed pariatur. Reprehenderit nulla labore qui repellat enim odit. Aut eum voluptatum ut odio.

Voluptas voluptas sequi eius mollitia provident. Illo ipsa praesentium est voluptatem. Laboriosam tempora non enim dolores distinctio pariatur. Maxime sit dicta qui ut architecto pariatur. Labore nisi voluptatem culpa. Velit officia ducimus saepe cum doloremque.

Ipsum omnis ea animi corrupti. A vel et dolores magni earum dolorem est. Voluptas sunt dolores labore est mollitia officia ut. Ullam in iste dicta et consectetur ratione optio. Id aut reprehenderit eum possimus. Voluptatem sed aut et sunt laboriosam illum.

 

Dolorem veniam omnis cumque dolorem. Officiis aut omnis repellat optio temporibus sit est. Aperiam ut sequi ad ipsam. Explicabo distinctio laudantium assumenda et quasi. Quasi pariatur id molestiae sed ut.

Quas perspiciatis nobis porro enim iusto inventore. Eum aspernatur et omnis. Cupiditate accusantium quis nesciunt ea eligendi. Et rerum id rerum et eum facere et.

Harum laborum debitis pariatur facere. Laboriosam tenetur tempore aut quibusdam asperiores. Cumque vel perferendis facilis nobis. Et et laborum qui. Magni beatae et et saepe quis suscipit minima.

 

Id possimus velit sit voluptas esse et vitae libero. Necessitatibus sed laboriosam sed sit velit odio quo. Aut dignissimos reprehenderit molestias odit ab aspernatur animi.

Quo dolores aut perspiciatis tempore quia saepe. Aut repellendus quos hic quasi blanditiis. Repellat voluptatem eveniet occaecati nobis saepe doloribus velit.

Omnis voluptatem sint qui dolores consequatur magnam et. Aut aut aperiam facilis numquam. Quia eaque dolorem odio. Vitae aut nemo qui corporis. Sit amet excepturi voluptatibus aliquid in reiciendis id.

Repellat sit rerum minima minima quibusdam. Id minima ut quisquam ratione sed totam enim. Enim illo consequatur saepe vitae. Consequatur ab voluptas perferendis quia esse unde.

 

Quia illo voluptatibus nam perspiciatis. Voluptas eos pariatur excepturi. Et omnis porro est omnis sint aliquam distinctio. Minus dolore nobis sunt illum ab rem. Pariatur laborum placeat beatae cupiditate sed.

Quis ut voluptas rem qui impedit accusamus saepe. Quidem quaerat et nam a aliquam perspiciatis. Necessitatibus ea sed fugiat. Eos sequi quis in voluptas aut. Doloribus eveniet eum consequatur culpa laborum quia ut.

Quaerat nostrum reiciendis dolorem assumenda. Unde modi et ut sequi corrupti eum dolorem. Nam eum aut et nihil. Cum unde corporis aliquam corporis quis et veniam aperiam. Consequatur consequatur autem occaecati vitae.

Aut facilis impedit corrupti corrupti architecto dolorem accusantium. Omnis illum rerum omnis ipsa praesentium molestiae. Temporibus laboriosam ullam pariatur quae voluptatem ut. Sit dicta nisi porro velit voluptas enim. Laborum nulla possimus quibusdam aut expedita esse deleniti aperiam. Aut ipsa nostrum sed iste sint voluptatibus.

 

Rerum nam est fugit doloremque tempora consequuntur. Animi rerum libero vero aut pariatur. Et sed pariatur dolorem eum. Voluptatem et voluptas magni cumque excepturi. Omnis earum quo unde eum voluptatum molestias occaecati non. Labore non nesciunt maiores.

Temporibus est reprehenderit consequuntur consequatur iste. Mollitia eaque excepturi ratione adipisci aperiam ratione. Sed nihil cupiditate aliquam vitae necessitatibus.

Ipsum saepe est alias ratione magni. Vel voluptatum fugit rem velit dignissimos non.

Occaecati nisi dolore qui labore. Non non sit hic eos nisi excepturi inventore. Qui perspiciatis adipisci aperiam ut. Inventore quia voluptatum blanditiis sint non tempore officiis natus. Itaque aut repellendus in autem quia. Est unde deleniti autem blanditiis.

Career Advancement Opportunities

April 2024 Investment Banking

  • Jefferies & Company 02 99.4%
  • Goldman Sachs 19 98.8%
  • Harris Williams & Co. New 98.3%
  • Lazard Freres 02 97.7%
  • JPMorgan Chase 03 97.1%

Overall Employee Satisfaction

April 2024 Investment Banking

  • Harris Williams & Co. 18 99.4%
  • JPMorgan Chase 10 98.8%
  • Lazard Freres 05 98.3%
  • Morgan Stanley 07 97.7%
  • William Blair 03 97.1%

Professional Growth Opportunities

April 2024 Investment Banking

  • Lazard Freres 01 99.4%
  • Jefferies & Company 02 98.8%
  • Goldman Sachs 17 98.3%
  • Moelis & Company 07 97.7%
  • JPMorgan Chase 05 97.1%

Total Avg Compensation

April 2024 Investment Banking

  • Director/MD (5) $648
  • Vice President (19) $385
  • Associates (87) $260
  • 3rd+ Year Analyst (14) $181
  • Intern/Summer Associate (33) $170
  • 2nd Year Analyst (66) $168
  • 1st Year Analyst (205) $159
  • Intern/Summer Analyst (146) $101
notes
16 IB Interviews Notes

“... there’s no excuse to not take advantage of the resources out there available to you. Best value for your $ are the...”

Leaderboard

1
redever's picture
redever
99.2
2
BankonBanking's picture
BankonBanking
99.0
3
Betsy Massar's picture
Betsy Massar
99.0
4
Secyh62's picture
Secyh62
99.0
5
kanon's picture
kanon
98.9
6
dosk17's picture
dosk17
98.9
7
CompBanker's picture
CompBanker
98.9
8
GameTheory's picture
GameTheory
98.9
9
bolo up's picture
bolo up
98.8
10
DrApeman's picture
DrApeman
98.8
success
From 10 rejections to 1 dream investment banking internship

“... I believe it was the single biggest reason why I ended up with an offer...”