2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill &...

46
CONFIDENTIAL | 0 Confidential. Intended for the use of recipient only. Please do not distribute or reproduce. Real Education and Market Views Sean Ruhmann, Partner, TA Realty May 18, 2019 2019 Program for Advanced Trustee Studies (PATS)

Transcript of 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill &...

Page 1: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 0Confidential. Intended for the use of recipient only. Please do not distribute or reproduce.

Real Education and Market Views

Sean Ruhmann, Partner, TA RealtyMay 18, 2019

2019 Program for Advanced Trustee Studies (PATS)

Page 2: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 1

Table of ContentsSections:

Real Estate As An Institutional Asset Class Real Estate Investment Case Studies

Real Estate Market Conditions

Page 3: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 2

Real Estate As An Institutional Asset Class

Page 4: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 3

Real Estate Overview Institutional quality real estate is property intended to generate a return from income/capital appreciation

o Main property types include multifamily, office, industrial (warehouse) and retailo Can be privately held or publicly traded

o Strategies span the risk/return spectrum from core strategies to opportunistic

Large real estate investable universeo $600+ billion of privately-owned institutional quality real estate in the US

o $1.5+ trillion of total capital raised by closed-end fund managers since 2005o $1.0+ trillion market cap of US publicly-traded REITs

Three components of real estate return

o Income: cash flow from tenant rents/leases that typically increase with inflation o Capital Appreciation: increase in the value of an asset between acquisition and sale

o Leverage: can amplify returns (positively and negatively)

Note: Market size data as of December 31, 2018; private real estate represented by the NCREIF Property Index gross asset value, closed-end fundraising data from Prequin, REIT market cap represented by the NAREIT All Equity REITs Index.

Page 5: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 4

Main Property Types And Investment Characteristics

MultifamilyOffice RetailIndustrial

• Warehouse/logistics facilities

• Modern, functional construction with generic improvements

• Primary logistics, seaports and inland ports

• Access to major transportation routes

• Stable escalating cash flow with longer term leases

• Garden, mid-rise, and high-rise communities

• Diverse unit type mix

• Accessible locations proximate to multiple amenities, including public transportation

• New or recently renovated properties

• Stable cash flows but short lease terms

• Infill, multi-tenant office properties

• Efficient floor plates and modern systems

• Curb appeal and proximate to public transportation

• Diversified rent rolls with staggered lease expirations

• Stable escalating cash flow with longer term leases

• Grocery-anchored and lifestyle centers (including high street locations); malls

• Balanced tenant mixes with strong sales PSF

• Visible locations along heavily-trafficked corridors

• Stable escalating cash flow with longer term leases

Example Office Building Example Retail BuildingExample Industrial Building Example Multifamily Building

Page 6: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 5

Additional Property Types Hotels

Medical office / laboratory space Self storage

Senior housing Student housing

Data centers Single family housing

Gas stations Ski mountains/areas

Marinas Land

Page 7: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 6

Real Estate As Part Of An Investment Plan Real estate can play an important role as part of an overall investment plan:

1. Low historical correlation to stocks and bonds 2. Provides diversification benefits to the overall portfolio

3. Provides both income and the potential for capital appreciation (each of which can be enhanced with leverage)4. Can provide a partial long term hedge against inflation

5. Offers a spectrum of investment strategies that can be customized to meet plan objectives

However, there are considerations of investing in real estate:1. Investments are generally illiquid, particularly during falling markets (excluding public REIT investments)

2. Limited benchmarks to gauge investment performance (for private closed-end vehicles)3. Valuations are based on appraisals which can lag real-time market valuations

4. Investments outside of the base currency are affected by currency movements5. The use of leverage amplifies negative performance

Page 8: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 7Sources: The preqin August 2018 Real Estate Spotlight. The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations Monitor.

11.1%

8.0%

12.1%

9.7%

0.0%

2.0%

4.0%

6.0%

8.0%

10.0%

12.0%

14.0%

Investors withAUM Above $1B

Investors withAUM Below $1B

Current Allocation Target Allocation

Investor Current / Target Real Estate AllocationsPercent of Total Assets

Investors have steadily increased their target allocations to real estate over the past five years from an average of 8.9% in 2013 to 10.4% in 2018 (source: Hodes Weill)

Investor Real Estate Allocations

Page 9: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 8

Components Of Real Estate Return Income: cash flow from tenant rents/leases that typically increase with inflation

Capital Appreciation: increase in the value of an asset between acquisition and sale Leverage: can amplify returns (positively and negatively)

Real Estate Valuation Equations

Net Operating Income (or NOI)

Capitalization Rate (or Cap Rate)

Property Gross Asset Value

(or GAV)=

Net Asset Value (or NAV) = GAV - Debt

Examples

$10M

5.0%= $200M

$80M (NAV) = $200M (GAV) - $120M (Debt)

Page 10: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 9

Real Estate Return Drivers And Investment Tenets

Net Operating Income (NOI) Drivers

• Population Growth / Demographic Trends

• Economic Growth

• Supply Constraints

• Market Economic Diversity

• Job Growth / Employment Rate / Consumer Spending

• Home Ownership Rates

• Import / Export Volumes

• Global Capital Flows

• Market Liquidity

• Market Volatility

• Asset Class Returns Expectations

• Interest Rates

• Risk Appetite

Cap Rate Drivers

Investment Tenets

1. Focus on markets/submarkets/assets that mispriced and/or can deliver outsized long-term cash flow growth

2. Invest in desirable assets in those markets/submarkets at attractive prices

3. Proactively manage assets to implement business plans and drive incremental cash flow

4. Actively evaluate portfolio-level concentration risks

5. Dispose of assets when business plans are achieved (or before they become uncompetitive)

Page 11: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 10

Real Estate Investment Strategies

Real Estate InvestmentStyle / Overview Investment Strategy Portfolio Role Considerations

Core• Historical long term returns: 7-8%• Leverage: 15-30%

• Stabilized income producing assets

• Longer term hold

• Income focus and inflation protection

• Broad exposure to commercial real estate

• Vehicles are semi-liquid• Manager portfolio

construction is critical• Good benchmarks

Value-Add• Historical long term returns: 8-10%• Leverage: 40-70%

• Properties requiring lease-up, repositioning or renovation

• Shorter term hold

• Provides some income and appreciation

• Some inflation protection

• Vehicles are typically illiquid• Vintage year is important• Higher leverage vs core• Poor benchmarks

Opportunistic• Historical long term returns: 10-12%• Leverage: 60%+

• Development, distressed investments, recapitalizations, etc.

• Shorter term hold

• Appreciation with minimal current income

• Limited inflation protection

• Vehicles are illiquid• Vintage year is important• High leverage• Poor benchmarks

Real Estate Debt • Historical long term returns: 6-10%• Leverage: varies

• Varying risk/return profiles (senior loans to higher risk structures)

• Shorter term hold

• Depends on manager strategy

• Minimal inflation protection

• Limited return upside• Vintage year is important• Poor benchmarks

Note: Historical long term returns per NEPC, LLC.

Page 12: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 11

Major US City Population and GDP Growth2012 to 2017 Annualized Growth for the 20 Largest GDP Producing MSAs

Real estate offers a wide variety of geographies for investment (not all are equal)

US vs Non-US

Developed vs emerging Urban vs suburban strategies

Market selection is critical … in the US the 20 largest GDP producing metropolitan areas accounted for 37% of the US population in 2012 but captured 48% of 5-year population growth and 62% of the 5-year GDP growth

Source: US Census and the US Bureau of Economic Analysis. Data from 2012 to 2017. A metropolitan statistical areas usually consist of a core city with a large population and its surrounding region, which may include several adjacent counties. The area comprised by the MSA is typically marked by significant social and economic interaction.

Atlanta

Baltimore

BostonDetroitCharlotte

Chicago

Dallas

Denver

Houston

Los Angeles Miami

Minneapolis

New York

PhoenixPortland

San Diego

San Francisco

San Jose

Seattle

D.C.

United States

0.0%

1.0%

2.0%

3.0%

4.0%

5.0%

6.0%

7.0%

8.0%

0.0% 0.5% 1.0% 1.5% 2.0% 2.5%

Ann

ualiz

ed G

DP

Gro

wth

Annualized Population Growth

Real Estate Investment Geographies

Page 13: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 12Source: CoStar Realty Information, Inc. (“CoStar”). Five year period ending 3Q’18.

Multifamily5 YR Annualized Rent Growth

Industrial 5 YR Annualized Rent Growth

3.6%

0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0%

20 City Average

BaltimoreD.C.

HoustonNew York

ChicagoMiami

BostonMinneapolis

DetroitCharlotte

San FranciscoDallas

Los AngelesSan Jose

DenverPortland

San DiegoSeattleAtlanta

Phoenix

5.5%

0.0% 2.0% 4.0% 6.0% 8.0% 10.0% 12.0%

20 City Average

MinneapolisBaltimoreHouston

D.C.ChicagoPhoenixBoston

DallasPortland

CharlotteAtlantaMiami

DetroitSan Francisco

SeattleSan DiegoNew York

Los AngelesDenver

San Jose

Investment Geographies And Rental Growth

Page 14: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 13Source: CoStar Realty Information, Inc. (“CoStar”). Five year period ending 3Q’18.

Retail5 YR Annualized Rent Growth

Office5 YR Annualized Rent Growth

4.5%

0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0% 7.0% 8.0% 9.0%

20 City Average

HoustonD.C.

BaltimoreDetroit

New YorkDallas

DenverChicago

BostonMinneapolis

San DiegoMiami

PhoenixPortland

AtlantaLos Angeles

SeattleCharlotte

San FranciscoSan Jose

2.9%

0.0% 1.0% 2.0% 3.0% 4.0% 5.0% 6.0%

20 City Average

ChicagoMinneapolis

New YorkBaltimore

AtlantaD.C.

PhoenixSan Diego

CharlotteBoston

HoustonDetroitDallas

San FranciscoLos Angeles

PortlandSeattle

San JoseMiami

Denver

Investment Geographies And Rental Growth (Cont.)

Page 15: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 14

Investment Structures: Liquid And Semi-Liquid Vehicles

Structure Description

Open-End Funds • Typically semi-liquid with quarterly valuations and entrance/exit at managers discretion• Most vehicles are large ($2+ billion of net asset value) and focus on core / core-plus strategies

Publicly Traded REIT Funds

• Comprised of REITs and REOCs (Real Estate Operating Companies) that file with the SEC and whose shares trade on national stock exchanges such as the NYSE, AMEX or NASDAQ

• Publicly traded security provides significant liquidity to investors

Separate Accounts

• An exclusive investment vehicle designed and managed by a third party fiduciary for an individual institution (generally created to allow the institution to pursue a specific investment strategy)

• Investors have significant control over investments

Direct Investments

• Non-intermediated (or direct) investment in an individual real estate asset (pool of assets)• Owners have complete control over investment

Main focus is on core / core-plus strategies with long term hold expectations

Open-end funds and publicly traded REIT funds are the most common investment vehicles for institutions Assets are typically valued on a quarterly basis (except public REITs, which have daily market pricing)

Vehicles typically include management fees only (and do not typically include promote structures)

Page 16: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 15

Investment Structures: Closed-End (Illiquid) Vehicles

Structure Description

Diversified Funds • Diversified investment strategy that targets multiple sectors. More typical in the value-add or opportunistic space.

Focused Funds • An investment strategy targeting specific market segments, including individual geographies and property sectors

Debt Funds • An investment strategy focusing on income producing and/or structured products (i.e. not pure equity). Investment strategies can range from new origination of debt to the acquisition of existing debt.

Fund-of-Funds • An investment strategy of holding a portfolio of other investment funds

Secondary Funds • Strategy targets investor LP interests which are generally purchased at a discount from valuation from motivated sellers. Generally, the interests purchased have limited exposure to unfunded capital commitments

Structured like private equity funds where investors make commitments which are drawn down over time

Liquidity is defined by the life of the fund; investors have limited rights defined by the limited partner agreements Funds are typically smaller in size ($100M to $1B+) with ten-year terms

Funds typically focus on higher risk/return strategies (value add, opportunistic or debt) Funds typically include both management fees and promote structures

Page 17: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 16

Example Real Estate Benchmarks

Benchmark Index Benchmark Applicability

Description

NCREIFProperty Index(NPI)

Core • Time weighted return measure (released quarterly)• Reported gross of fees and does not include leverage• Index comprises a large pool of individual real estate assets acquired by institutions for

investment purposes• Valuation methodology is based on the appraised value of underlying assets

NCREIF Fund Index –Open End Diversified Core Equity (NFI-ODCE)

Core • Time weighted return measure (released quarterly)• Reported gross and net of fees and includes leverage• Index comprises 25 open-end commingled core funds dating back to 1978• Valuation methodology is based on the appraised value of underlying assets

Cambridge Associates Real Estate Index

Non-Core • Since inception IRR and multiples by fund vintage year (a pooled time weighted return index is also provided)

• Index comprises closed-end real estate funds; data is comprised of both active investments, as well as funds that have completed their full lifecycle

• Valuation methodology is based on the appraised value of underlying assets

Page 18: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 17

Historical Real Estate One Year Rolling ReturnsCore: NFI-ODCE

One Year Rolling Returns (Net)Non-Core: Cambridge Associates Real Estate Index

One Year Rolling Returns (Net)

(40.0%)

(30.0%)

(20.0%)

(10.0%)

0.0%

10.0%

20.0%

30.0%

40.0%

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

ODCE 20YR Avg.

(40.0%)

(30.0%)

(20.0%)

(10.0%)

0.0%

10.0%

20.0%

30.0%

40.0%

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

CA 20YR Avg.

8.3% Average Return10.3% standard deviation

10.0% Average Return13.9% standard deviation

Note: Core data per NCREIF for the NCREIF Fund Index – Open End Diversified Core Equity (NFI-ODCE) and published as of September 30, 2018. Non-Core data per the Cambridge Associates Real Estate Index most recently published as of September 30, 2018. Index returns are median and based on data compiled from 1,035 real estate funds, including fully liquidated partnerships, formed between 1986 and 2018. All returns are net of fees, expenses, and carried interest. Returns are based on the one year period ending September 30 each year.

Page 19: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 18

Non-Core Since Inception Returns By Fund Vintage Year Since Inception Net IRR

by Fund Vintage Year Since Inception Net TVPI Multiple

by Fund Vintage Year

(5.0%)

0.0%

5.0%

10.0%

15.0%

20.0%

25.0%

1997

1998

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

Since Inception Net IRR 20YR Avg.

0.80x

0.90x

1.00x

1.10x

1.20x

1.30x

1.40x

1.50x

1.60x

1.70x

1.80x

1997

1998

1999

2000

2001

2002

2003

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

Since Inception Net TVPI Multiple 20YR Avg.

10.7% Average Net IRR 1.38x Average Net TVPI Multiple

Note: Data per the Cambridge Associates Real Estate Index most recently published as of September 30, 2018. Index returns are median and based on data compiled from 1,035 real estate funds, including fully liquidated partnerships, formed between 1986 and 2018. All returns are net of fees, expenses, and carried interest.

Page 20: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 19

Portfolio Structure Considerations Real estate offers many different risk/return profiles and is not a “one size fits all” asset class

The mix of various risk/return strategies should be customized based on plan objectives (allocation to illiquid alternatives, liquidity needs, inflation sensitivity, risk/return/volatility tolerance, plan size, etc.)

Example Plan Target Allocations

FundStyle Primary Return Driver Historical Long

Term ReturnsIncome

FocusedBalanced Approach

AppreciationFocused

Core Income + inflation protection 7% - 8% 80% ± 20% 50% ± 10% 10% + 20%

Value-Add Income + Appreciation 8% - 10% 5% ± 5% 15% ± 10% 50% ± 20%

Opportunistic Appreciation 10% - 12% 5% ± 5% 20% ± 10% 40% ± 20%

Real Estate Debt Income 6% - 10% 10% ± 5% 15% ± 10% 0% + 10%

Risk/Volatility Expectation Lower Moderate Higher

Model Return Expectation (Mean Return) 7.8% 8.5% 9.7%

- % of Return Expected from Income 70% 60% 30%

- % of Return Expected from Capital Appreciation 30% 40% 70%

Source: NEPC, LLC.

Page 21: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 20

Real Estate Investment Case Studies

Page 22: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 21

Core Case Study: Northeast US OfficeInvestment Overview

Class A mixed-use urban office directly adjacent to multi-modal public transportation hub

Staggered lease maturities with in-place rents below market

Initial gross unleveraged NOI yield of 4.22%

Opportunity to drive value through marking leases to market as leases rollover and reconfiguring non-NOI-producing space to alternative use

Date Acquired: December 2015

Property Type: Class A Urban Office

Acquisition Price: $316.3 MM

Asset Size: 371,016 SF

Occupancy (at Acquisition): 100%

Strategy: Core asset but with upside potential

Asset at Acquisition

Page 23: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 22

Core Case Study: Northeast US Office (Cont.)

Weighted average in place rents of $54.70/SF

One tenant lease (80,494 SF) expired in 3Q’18; tenant was in holdover through 1Q’19 (average expiring rent of $50.03/SF); 100% of tenant space preleased:

8,817 SF at starting rent of $60.00/SF

48,589 SF at starting rent of $65.50/SF

23,088 SF at starting rent of $65.00/SF

Model previously assumed space was re-leased at $60.59/SF

Deal ExecutionAsset Repositioning Potential

Gross Asset Value: $345.0 MM

Cost Basis: $317.7 MM

Occupancy (current): 100%

Gross Unleveraged IRR: 7.1%

Note: Data as of March 31, 2019 and is based on TA Realty Altus model forecasts .

Page 24: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 23

Core+ Case Study: Pacific US MultifamilyInvestment Overview

Class A multifamily located in Fullerton, CA, in close proximity to a Target and Albertson anchored retail center

Growing population in the top-ranked K-8 school district

Initial gross unleveraged NOI yield of 4.02%

Asset is well-built with desirable amenities/location, opportunity to increase rents through select updates

Date Acquired: September 2016

Property Type: Class A Multifamily

Acquisition Price: $115.1 MM

Asset Size: 292 units; 10,347 retail SF

Occupancy (at Acquisition): 94% multi / 100% retail

Strategy: Opportunity to increase rents through minor capex program

Asset at Acquisition

Page 25: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 24

Core+ Case Study: Pacific US Multifamily (Cont.)

292 total units: 138 units have been renovated1

Avg. Cost to Renovate: $21,500/unit1

Average Monthly Unit Premium : $250 per month (11% increase)1

Avg. ROI Per Year: 14.1%1

Projected Property NOI Yield on Cost (Year 5): 5.0%2

Projected Market Cap Rate: 4.25-4.50%3

NOI forecasted to grow from $5.06M in 2018 to $6.70M in Year 5 (TTM ending 12/31/2023); 6.07% CAGR (2019-2023)

Deal ExecutionAsset After Repositioning

Gross Asset Value: $131.7 MM

Cost Basis: $120.8 MM

Occupancy (current): 94% multi / 100% retail

Gross Unleveraged IRR: 7.8%

Unless noted, data as of March 31, 2018.1As of December 31, 2018. 2Altus Valuation Report as of December 31, 2018. 3CoStar Forecast Data Export - Orange County (CA) Multifamily Cap Rates (Q4 2018).

Page 26: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 25

Value Add Case Study: Northeast US IndustrialInvestment Overview

Off-market transaction

Initial gross unleveraged NOI yield of 6.04%

Purchase price of $72/SF (~60% of estimated replacement cost)

Tenant that was a known vacate (at end of 2016)

Building featured 25 loading positions, 20-foot ceiling height and excess trailer parking

Located in New Jersey near the intersection of I-95 (NJ Turnpike), Garden State Parkway and Route 1/9; property is 30 minutes south of Jersey City and New York City which can be accessed via multiple routes from I-95 North

Property is currently one of only a handful of standalone distribution availabilities of greater than 100,000 SF, but less than 250,000 SF in the submarket

Date Acquired: March 2016

Property Type: Industrial

Acquisition Price: $9.6 MM

Asset Size: 133,000 SF

Occupancy (at acquisition): 100%

Value Add: Asset Repositioning

Asset at Acquisition

Page 27: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 26

Value Add Case Study: Northeast US Industrial (Cont.)

$4.4 MM in capital improvements to increase functionality through a comprehensive renovation program

Upgrades included additional loading positions, conversion of interior dock doors to exterior dock doors, additional trailer parking, replacement of existing office buildout, removal of structural mezzanine, interior lighting modernization, sprinklers upgrades, roof replacement, exterior and interior painting, new paving and secure fencing around the entire facility

After negotiating multiple lease and user offers, the property was ultimately sold to a user for $140/SF, representing an approximate 27% gain on cost and a gross unleveraged IRR of 14.1%

Deal ExecutionAsset After Repositioning

Date Sold: May 2018

Net Sales Proceeds: $17.9 MM

Occupancy (at sale): 0%

Gross Unleveraged IRR: 14.1%

Page 28: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 27

Value Add Case Study: Pacific US OfficeInvestment Overview

Acquired off-market from a private individual that had owned the property since the mid-1980s; property had been mismanaged and under-leased relative to its competitive set; Market vacancy is 4.8%; Mountain View features second highest rental rates in Silicon Valley, behind Palo Alto

Projected stabilized (Year 3) gross unleveraged NOI yield of 6.69%

Purchase price of $493/SF (~82% of estimated replacement cost)

Property is located less than 1.5 miles from downtown Mountain View

Asset at Acquisition

Date Acquired: April 2016

Property Type: Office

Acquisition Price: $24.6 MM

Size: 49,880 SF

Occupancy (at acquisition): 60%

Value Add: Asset Repositioning

Page 29: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 28

Value Add Case Study: Pacific US Office (Cont.)

Completed $3.1 MM in system upgrades as well as common area updates; constructed spec creative space in a portion of the vacancy

Capital improvements were completed including addition of bike storage, outdoor amenity area and renovation of all common areas within the building

Executed five new leases representing 80% of the building at lease rates 27% greater than pro forma rents; currently 91% occupied

The property was sold to a regional office fund who had an international equity partner for $801/SF. This represents an approximate 29% gain on cost and a gross unleveraged IRR of approximately 15.9%

Deal ExecutionAsset After Repositioning

Date Sold: September 2018

Net Sales Proceeds: $38.6 MM

Occupancy (at sale): 91%

Gross Unleveraged IRR: 15.9%

Page 30: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 29

Real Estate Market Conditions

Page 31: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 30

The US economy is strong with low unemployment, high GDP growth and modest inflation

Real estate operating fundamentals are solid and new construction levels are reasonable

Demographics, urbanization and technology trends continue to drive real estate demand in major metropolitan areas

Real estate transaction volumes are healthy

Investors remain under-allocated to real estate

Return expectations for real estate remain attractive relative to other asset classes

Debt capital markets remain healthy with low borrowing costs and high debt service coverage ratios

US real estate cap rates and spreads remain healthy versus the 10-year US Treasury (“UST”)

The US Real Estate Market Continues To Be Attractive

Page 32: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 31

US Unemployment RateUnemployment Rate (Seasonably Adjusted, 16 Years and Over)

Source: Bureau of Labor Statistics. Data from 3Q’03 to 4Q’18 and CoStar.

Total employment is 109% of the prerecession peak

Office-using employment is 110% of the prerecession peak

Sectors with biggest % of above peak:

Education/Health (123%)

Leisure/Hospitality (122%)

Prof/Tech Services (120%)

Sectors with biggest % of below peak:

Mining (97%)

Construction (96%)

Manufacturing (86%)

Unemployment Is At 15-Year Low

2.0%

3.0%

4.0%

5.0%

6.0%

7.0%

8.0%

9.0%

10.0%

11.0%

12.0%

4Q18

1Q18

2Q17

3Q16

4Q15

1Q15

2Q14

3Q13

4Q12

1Q12

2Q11

3Q10

4Q09

1Q09

2Q08

3Q07

4Q06

1Q06

2Q05

3Q04

Unemployment Rate 15 Year Average

15-Year Average of 6.2%

Page 33: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 32

US Real GDP GrowthQuarterly Annualized Real GDP Growth

Real gross domestic product (GDP) decreased to an annualized rate of 2.6% in 4Q’18

15-year average annualized quarterly Real GDP growth is 2.1%

Concerns exist about the impact of trade policy on economic growth

US inflation has increased and is “at or near” the target Fed rate (September 2018 Fed Minutes) and has ranged between 1.5% to 2.5% since the GFC

Source: Bureau of Economic Analysis. Data from 1Q’04 to 4Q’18.

GDP Growth Continues To Be Steady With Low Inflation

-10.0%

-8.0%

-6.0%

-4.0%

-2.0%

0.0%

2.0%

4.0%

6.0%

8.0%

4Q18

2Q18

4Q17

2Q17

4Q16

2Q16

4Q15

2Q15

4Q14

2Q14

4Q13

2Q13

4Q12

2Q12

4Q11

2Q11

4Q10

2Q10

4Q09

2Q09

4Q08

2Q08

4Q07

2Q07

4Q06

2Q06

4Q05

2Q05

4Q04

2Q04

GDP 15 Year Average

Page 34: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 33Source: The World Bank: World Development Indicators. GDP at purchaser's prices is the sum of gross value added by all resident producers in the economy plus any product taxes and minus any subsidies not included in the value of the products. It is calculated without making deductions for depreciation of fabricated assets or for depletion and degradation of natural resources. Data are in current US dollars. Dollar figures for GDP are converted from domestic currencies using single year official exchange rates. Data from 2007 to 2017.

Annual GDP2007 to 2017 GDP (Current US$, Trillions)

Compounded GDP Growth2007 to 2017 Compounded GDP Growth (Current US$)

$0.0

$5.0

$10.0

$15.0

$20.0

$25.0

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

US Japan U.K., France, and Germany

134%

106%

97%

80%

90%

100%

110%

120%

130%

140%

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

US Japan U.K., France, and Germany

US GDP Growth Has Outpaced Other Developed Markets

Page 35: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 34Source: The World Bank: World Development Indicators. Total population is based on the de facto definition of population, which counts all residents regardless of legal status or citizenship. The values shown are midyear estimates. Data from 2007 to 2017.

Annual Population Change2007 to 2017 (Millions of Residents)

Compounded Population Growth2007 to 2017 Compounded Growth

-1.0

-0.50.00.5

1.01.52.02.5

3.03.5

2017

2016

2015

2014

2013

2012

2011

2010

2009

2008

2007

U.S. Japan U.K., France, and Germany

108%

99%

104%

96%

98%

100%

102%

104%

106%

108%

110%

2017

2016

2015

2014

2013

2012

2011

2010

2009

2008

2007

U.S. Japan U.K., France, and Germany

US population of 325.7 million residents

2017 population growth of 0.72% (2.3 million residents)

US Population Growth Has Outpaced Other Markets

Page 36: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 35Source: The World Bank: World Development Indicators. Data from 1960 to 2009.

US Birth Rates By Decade1960 to 2009 (Millions of Births)

39 Million Total Births (Average Age Today of 54)

33 Million Total Births (Average Age Today of 44)

38 Million Total Births (Average Age Today of 34)

40 Million Total Births (Average Age Today of 24)

41 Million Total Births (Average Age Today of 14)

2.5

2.7

2.9

3.1

3.3

3.5

3.7

3.9

4.1

4.3

4.5

1960

1962

1964

1966

1968

1970

1972

1974

1976

1978

1980

1982

1984

1986

1988

1990

1992

1994

1996

1998

2000

2002

2004

2006

2008

1960 to 1969 1970 to 1979 1980 to 1989 1990 to 1999 2000 to 2009

High Birth-Rate Decades Shaping US Real Estate Demand

Page 37: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 36Source: The World Bank: World Development Indicators. Data from 1960 to 2009.

U.K., France and Germany Annual Births1960 to 2009 (Millions of Births)

Japan Annual Births1960 to 2009 (Millions of Births)

17 Million Total Births (Average Age Today

of 54)

19 Million Total Births (Average Age Today

of 44)14 Million Total Births (Average Age Today

of 34) 12 Million Total Births (Average Age Today

of 24)

11 Million Total Births (Average Age Today

of 14)

0.0

0.5

1.0

1.5

2.0

2.5

1960

1962

1964

1966

1968

1970

1972

1974

1976

1978

1980

1982

1984

1986

1988

1990

1992

1994

1996

1998

2000

2002

2004

2006

2008

1960 to 1969 1970 to 1979 1980 to 1989 1990 to 1999 2000 to 2009

31 Million Total Births (Average Age Today

of 54)

24 Million Total Births (Average Age Today

of 44) 24 Million Total Births (Average Age Today

of 34)23 Million Total Births (Average Age Today

of 24) 22 Million Total Births (Average

Age Today of 14)

0.0

0.5

1.0

1.5

2.0

2.5

3.0

3.5

1960

1962

1964

1966

1968

1970

1972

1974

1976

1978

1980

1982

1984

1986

1988

1990

1992

1994

1996

1998

2000

2002

2004

2006

2008

1960 to 1969 1970 to 1979 1980 to 1989 1990 to 1999 2000 to 2009

Births Per Decade Have Decreased In Other Markets

Page 38: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 37

US Real Estate Vacancy RatesQuarterly Vacancy Rate by Property Type

Industrial vacancy rate of 4.7% as of 2Q’18

Multifamily vacancy rate of 5.7% as of 2Q’18

Office vacancy rate of 9.6% as of 2Q’18

Retail vacancy rate of 4.6% as of 2Q’18

Source: CoStar Realty Information, Inc. (“CoStar”). Data from 3Q’03 to 2Q’18.

4.0%

5.0%

6.0%

7.0%

8.0%

9.0%

10.0%

11.0%

12.0%

13.0%

2Q18

4Q17

2Q17

4Q16

2Q16

4Q15

2Q15

4Q14

2Q14

4Q13

2Q13

4Q12

2Q12

4Q11

2Q11

4Q10

2Q10

4Q09

2Q09

4Q08

2Q08

4Q07

2Q07

4Q06

2Q06

4Q05

2Q05

4Q04

2Q04

4Q03

Multifamily Industrial Office Retail

Office

Multifamily

Retail Industrial

Vacancy Rates Are Well Below Long-Term Averages

Page 39: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 38

US Asking Rent GrowthYear-Over-Year (“YOY”) Asking Rent Growth by Property Type

Industrial YOY rent growth of 5.7% as of 2Q’18

Multifamily YOY rent growth of 2.9% as of 2Q’18

Office YOY rent growth of 2.1% as of 2Q’18

Retail YOY rent growth of 1.6% as of 2Q’18

Source: CoStar Realty Information, Inc. (“CoStar”). Data from 3Q’03 to 2Q’18.

(10.0%)

(8.0%)

(6.0%)

(4.0%)

(2.0%)

0.0%

2.0%

4.0%

6.0%

8.0%

10.0%

2Q18

3Q17

4Q16

1Q16

2Q15

3Q14

4Q13

1Q13

2Q12

3Q11

4Q10

1Q10

2Q09

3Q08

4Q07

1Q07

2Q06

3Q05

4Q04

1Q04

Multifamily Industrial Office Retail

Multifamily Office Retail

Industrial

Rental Growth Rates Remain Strong

Page 40: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 39

Net Completions as Percent of Existing StockTTM Net Completions as Percent of Existing Stock by Property Type

Multifamily TTM net completions as percent of stock of 1.8% as of 4Q’18

Industrial TTM net completions of 1.4%

Retail TTM net completions of 0.4%

Office TTM net completions of 0.6%

Source: CoStar Realty Information, Inc. (“CoStar”). Data from 1Q’04 to 4Q’18.

Multifamily And Industrial Construction Above Average

Multifamily

Industrial

Office

Retail

0.0%

0.5%

1.0%

1.5%

2.0%

2.5%

4Q18

2Q18

4Q17

2Q17

4Q16

2Q16

4Q15

2Q15

4Q14

2Q14

4Q13

2Q13

4Q12

2Q12

4Q11

2Q11

4Q10

2Q10

4Q09

2Q09

4Q08

2Q08

4Q07

2Q07

4Q06

2Q06

4Q05

2Q05

4Q04

2Q04

Multifamily Industrial Office Retail

Page 41: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 40

TTM US Housing Stock CompletionsTTM New Privately Owned Housing Completed in Permit Areas (Thousands of Units)

For the last 30-years, US housing stock completions (multifamily and single-family) averaged 1.28 million/year

For the year ending 4Q’18, housing stock completions totaled 1.18 million

Source: United States Census Bureau. Data Not Seasonally Adjusted. Universe included approximately 19,000 permit-issuing places from 2002 to December 2003, 19,300 permit-issuing places from 2004 to 2013, and 20,100 permit-issuing places from 2014 forward. Data from 4Q’89 to 4Q’18. 4Q’18 data is preliminary.

Multifamily

Single Family Housing

Single Family Housing

Total Housing Construction Remains Below 30-Year Avg.

0

500

1,000

1,500

2,000

2,500

4Q18

4Q17

4Q16

4Q15

4Q14

4Q13

4Q12

4Q11

4Q10

4Q09

4Q08

4Q07

4Q06

4Q05

4Q04

4Q03

4Q02

4Q01

4Q00

4Q99

4Q98

4Q97

4Q96

4Q95

4Q94

4Q93

4Q92

4Q91

4Q90

4Q89

1 Unit 2 Units or More 30 Year Ave.

Multifamily

Single Family Housing

Page 42: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 41

Net Completions as Percent of Existing StockTTM Net Completions as Percent of Existing Stock by Property Type

Driven by e-commerce, industrial demand and new supply is cannibalizing retail demand and new supply

Source: CoStar Realty Information, Inc. (“CoStar”). Data from 4Q’06 to 4Q’18.

E-Commerce Continues To Drive Industrial Demand

Industrial

Industrial + Retail

Retail

Industrial + Retail (15 year average)

0.0%

0.5%

1.0%

1.5%

2.0%

2.5%

4Q18

2Q18

4Q17

2Q17

4Q16

2Q16

4Q15

2Q15

4Q14

2Q14

4Q13

2Q13

4Q12

2Q12

4Q11

2Q11

4Q10

2Q10

4Q09

2Q09

4Q08

2Q08

4Q07

2Q07

4Q06

Industrial & Retail Indusrial Retail

Page 43: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 42

US real estate transaction volume has averaged $70.2 billion per quarter since 2001

For the last five years transaction volume averaged $110.5 billion per quarter

Source: Real Capital Analytics. Data from 1Q’01 to 4Q’18. Includes multifamily, industrial, office and retail properties.

US Real Estate Quarterly Transaction VolumeIncludes Multifamily, Industrial, Office and Retail Properties ($ in Billions)

Real Estate Transaction Volumes Remain Healthy

$0.0

$20.0

$40.0

$60.0

$80.0

$100.0

$120.0

$140.0

$160.0

4Q18

2Q18

4Q17

2Q17

4Q16

2Q16

4Q15

2Q15

4Q14

2Q14

4Q13

2Q13

4Q12

2Q12

4Q11

2Q11

4Q10

2Q10

4Q09

2Q09

4Q08

2Q08

4Q07

2Q07

4Q06

2Q06

4Q05

2Q05

4Q04

2Q04

4Q03

2Q03

4Q02

2Q02

4Q01

2Q01

Ave. since 2001

Page 44: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 43Source: Federal Reserve. Data from 2004 to 4Q’18.

Net Real Estate Debt IssuanceIncludes Multifamily/Residential and Commercial Mortgages ($ in Billions)

Debt capital for real estate remains readily available in the US

Over $200 billion of positive net debt issuances annually since 2015

CMBS issuance remains low

Given available debt capital, competition for lenders is expected to increase in 2019 which should apply negative pressure to yield spreads (per PWC’s, 2019 Emerging Trends in Real Estate Report)

Real Estate Lending Environment Is Robust

($200)

($100)

$0

$100

$200

$300

$400

2004

2005

2006

2007

2008

2009

2010

2011

2012

2013

2014

2015

2016

2017

2018

Banks CMBS Agency Insurance Companies Other

Page 45: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 44

Real estate cap rates and spreads remain healthy versus the 10-year UST (310bps spread)

Source: Real Capital Analytics. Data from 1Q’04 to 4Q’18. Includes multifamily, industrial, office and retail properties. Weighted average cap rate by market value.

Cap Rates and 10YR UST Cap Rate Spread to 10YR UST

Cap Rates Spreads Are Healthy Versus the 10-Year UST

0.0%1.0%2.0%3.0%4.0%5.0%6.0%7.0%8.0%9.0%

4Q18

1Q18

2Q17

3Q16

4Q15

1Q15

2Q14

3Q13

4Q12

1Q12

2Q11

3Q10

4Q09

1Q09

2Q08

3Q07

4Q06

1Q06

2Q05

3Q04

Cap Rate 10-Year U.S. Treasury Yields

0.0%

1.0%

2.0%

3.0%

4.0%

5.0%

6.0%

4Q18

1Q18

2Q17

3Q16

4Q15

1Q15

2Q14

3Q13

4Q12

1Q12

2Q11

3Q10

4Q09

1Q09

2Q08

3Q07

4Q06

1Q06

2Q05

3Q04

Spread to 10YR UST Average Spread to 10YR UST

Page 46: 2019 Program for Advanced Trustee Studies (PATS) Real ... Docs/PATS/2019...The Hodes Weill & Associates / Cornell Baker Program in Real Estate 2018 Institutional Real Estate Allocations

CONFIDENTIAL | 45

28 State Street

10th Floor

Boston, MA 02109

(617) 476-2700

[email protected]