|
|
ALL-CASH ALTERNATIVE
If the corporation elects the all-cash alternative, it will be using
up funds it could otherwise invest in its primary business. Consequently,
if the company can earn 15% to 25% on the money (i.e., its investment
opportunity rate), and decides to purchase a $10 million warehouse facility
for all cash, the annual cost to the company of the warehouse is $1,500,000
(15% of $10 million).
Unlike most real estate calculations, there are, in this case, two absolutes.
First, as long as the company's cost of borrowing is less than its investment
opportunity rate, it should never invest all of its cash in real estate.
Second, if the company can get a higher rate of return by investing its
cash in the real estate, then it should reevaluate its current business
returns, make a greater investment in real estate or reassess its management
decisions.
If a company has the liquidity and the desire to fund the cost of its
real estate with its own cash, the company's tax benefits are limited
to depreciation of the building, and improvements.
Since $7 million is the cost of the depreciable assets (i.e., the building
and other improvements), the amount of the annual depreciation will be
$179,487 ($7 million divided by thirty-nine years). At the company's tax
rate of 40%, the value of the annual depreciation deduction is $71,795
($179,487 multiplied by 40% tax rate).
DIRECT FINANCING ALTERNATIVE
Under this alternative, the company would own the real estate, and would
finance most of the cost through mortgage debt.
Typically, the amount of the mortgage debt will not exceed 80% of the
property value, or $8 million in the case of the $10 million property.
The company must provide the $2 million balance in cash.
Assume that the company's investment opportunity rate is 15%. In that
case, the cost to the company for using its cash will be equal to its
15% investment opportunity rate. Therefore, if the company invests $2
million of its own funds, its annual expense under this alternative will
be (a) $300,000 (15% of $2 million) plus (b) the cost of the mortgage
debt.
This alternative has one decided advantage - ownership. At maturity,
when the mortgage is fully paid off, the company will be the "free
and clear" owner of the property. The value of ownership depends
upon the company's estimate of what the property will be worth at the
time the mortgage matures - for example, after twenty years. If the company
projects the property will increase in value, this alternative becomes
more attractive. If it projects a decline, then this alternative begins
to lose its allure. In making a projection of future value, the company
should keep two things in mind:
- Twenty years is a long time. In real estate it is often the equivalent
of several cycles.
- No matter what the estimated value is after twenty years, its current
or present value is dramatically less. For example: $1.00 received in
twenty years (assuming a 10% discount rate) is worth about $0.15.
This alternative has the following disadvantages:
- Depending upon the actual value of the property after twenty years,
the cost of funds to the company will probably be higher than under
the leasing alternatives, particularly when the tax benefits of leasing
versus owning are taken into account. Further elaboration follows shortly.
- The mortgage will be shown as long-term debt on the company's balance
sheet.
- To the extent the amount of the mortgage ($8 million in this example)
is less than 100% of the cost of the property, the company will have
to invest its own cash (or $2 million in this example).
- Although the company will be able to deduct interest and depreciation
for federal income tax purposes, the tax benefits arising from the rent
reductions under the lease alternative will generally exceed those from
interest and depreciation. Under the leasing alternative, 100% of the
rent is deductible, including the amounts allocable to the land and
to the return of "principal" of the lessor's investment. By
contrast, under the mortgage alternative, any debt service payments
made by the company and applied to the principal are not deductible,
and depreciation can only be taken for the building and improvements
and not for the land portion of the property.
TRADITIONAL REAL ESTATE LEASE ALTERNATIVE
Under this alternative, the company will lease the property rather than
purchase it. The lessor will be an independent third party, and the term
of the lease will usually be for the period over which the company requires
the use of the real estate, generally fifteen to twenty-five years.
In the typical real estate leasing transaction, the lessor will be responsible
for many, if not most, of the obligations of ownership. These obligations
include maintenance and repair, real estate taxes, utilities, and insurance,
although the company may be required to reimburse the lessor for some
of these expenses. In the event of a minor casualty or condemnation, the
rent will abate or be reduced. If there is a major casualty or condemnation,
the company will ordinarily have the right to terminate the lease.
The advantages of this alternative are common to all leasing arrangements,
in particular:
- In a properly structured transaction, the lease will be an off-balance
sheet obligation of the company and will not have to be shown as debt
or a long-term liability on its financial statements.
- The company will, for federal income tax purposes, be able to deduct
the rent payments in full.
But there are several disadvantages to be considered:
- As with most of the leasing alternatives, the company will not own
the property at the end of the lease term. The third party lessor will
be the owner, even though the company's rent payments will have substantially
repaid all of the lessor's investment with interest (including any debt
financing that may have been obtained by the lessor).
- As compared to the two other leasing alternatives to be discussed
below, the rental cost will be high, and frequently, materially higher
than under a bond lease. There are two reasons:
The lessor will be assuming material real estate risks, including
casualty and condemnation. In return, it will demand compensation
in the form of higher rents.
The lessor will be obtaining real estate mortgage financing. Unlike
a bond net lease transaction, this type of financing will not be based
upon the credit rating of the company. Therefore, the mortgage rate
will ordinarily be higher than the bond rate. This higher cost will
be passed on to the company through higher rents.
- The company will be restricted in how it uses and operates the property.
In particular, there will be serious constraints on any changes or improvements
the company may want to make to the property. This alternative is rarely
a sensible choice for the company. The rent cost is simply too high.
The real estate risks being avoided are de minimus and can often be
insured against at a relatively low cost. But, the cost to the company
of passing these risks along to the lessor (as traditional as this practice
may be in orthodox real estate circles) is prohibitively high and is
not commensurate with the dangers being avoided or deflected by the
company.
BOND NET LEASE ALTERNATIVE
Under this alternative, the company will have complete freedom of use
of the property. In return, the company will assume all of the real estate
risks and obligations of ownership. There will be no abatement of rent
in the event of casualty or condemnation, with one exception: If there
is a major casualty or condemnation, the company will have the option
to terminate the lease. However, if the company does not exercise that
option, and the insurance proceeds or condemnation award are not sufficient
to pay off the balance of the lessor's investment with interest, then
the company will be required to make a final payment to the lessor equal
to the deficiency. The advantages of this alternative are the following:
- The rents will reflect the credit standing of the company. In the
case of an investment grade company, this will often result in below
market rents. The lease constant or rental constant will be calculated
by using the lessee's direct borrowing rate and amortizing the lessor's
investment in the property over the life of the lease. For example,
in the case of a $100 million property, 8% borrowing rate amortized
over twenty-five years equals a lease constant of 9.27%. This formula
is the same formula that is used when a corporate borrower uses corporate
bonds as a financing vehicle. The corporation pays interest on the bonds
at an 8% rate and as a book keeping function has to internally amortize
the future payment of principal to the bondholders at maturity. Example,
8% interest, principal payment twenty years, debt constant 9.27%.
- The rent structure can be very flexible, including flat rents, CPI
increases and rental options.
TAX IMPLICATIONS
Determining the tax implications of anything is usually confusing, and
with real estate it is often more so. The tax impact of a real estate
transaction can vary materially depending upon the financing approach
that is taken.
When the net lease alternative is mentioned, the immediate thinking is
the accounting treatment and the effect on a company's balance sheet.
Too often, however, the after-tax benefits of net leasing are overlooked,
even though they can provide a company with greater savings than other
forms of asset-based financing. If a company leases a property, it can
deduct 100% of the lease payments against its taxable income. As a result,
leasing almost always results in a lower after-tax cost for the company
than any alternative form of financing.
In order to illustrate the point, following is a comparison of the tax
benefits of three basic forms of real estate financing: 100% cash equity
investment, mortgage financing and net leasing. Making the assumptions
listed below, it is evident that leasing provides distinct benefits over
the other two forms of financing.
ASSUMPTIONS
Property cost
Cost of land
Cost of building and improvements
Term of transaction
Firm's cost of 20-year funds
Company's tax rate |
$10 million
$ 3 million
$ 7 million
20 years
8.5%
40% (incl. of fed., state, local inc. taxes) |
MORTGAGE FINANCING ALTERNATIVE
Under the mortgage financing alternative, the company will look to a
third party source to fund most of the cost of the property. Mortgage
financing is usually around 80% of cost, with the company putting up 20%
equity. However, for illustrative purposes, assume that the company can
obtain 100% mortgage financing (or $10 million) at an interest rate of
8.5% and 100% amortization over twenty years. The annual debt service
under the mortgage will be $1,056,710, or a mortgage constant of 10.56%.
The interest portion of the debt service will be deductible, but the
principal payment will not.
In addition, the company will be able to deduct depreciation at the annual
rate of $179,487 (as calculated under the description of the all-cash
alternative). Therefore, the value of the total annual deductions under
this alternative and the after-tax cost to the company are as follows:
Yr.
|
(1)
Annual Debt
Service |
(2)
Annual Interest |
(3)
Annual Depreciation |
(4)
Total Deductions
(2) + (3) |
(5)
Value of Total Annual
Deductions
(40% of (4)) |
(6)
After-Tax Cost
(1) Minus (5) |
1
|
$1,056,710
|
$850,000
|
$179,487
|
$1,029,487
|
$411,795
|
$644,915
|
2
|
$1,056,710
|
$832,430
|
$179,487
|
$1,011,917
|
$404,767
|
$651,943
|
3
|
$1,056,710
|
$813,366
|
$179,487
|
$992,853
|
$397,144
|
$659,569
|
4
|
$1,056,710
|
$791,682
|
$179,487
|
$971,169
|
$388,868
|
$668,242
|
5
|
$1,056,710
|
$770,239
|
$179,487
|
$949,726
|
$379,890
|
$676,820
|
6
|
$1,056,710
|
$754,889
|
$179,487
|
$934,376
|
$373,750
|
$682,960
|
7
|
$1,056,710
|
$719,470
|
$179,487
|
$898,957
|
$359,583
|
$697,127
|
8
|
$1,056,710
|
$698,004
|
$179,487
|
$870,291
|
$348,116
|
$708,594
|
9
|
$1,056,710
|
$659,702
|
$179,487
|
$839,189
|
$335,676
|
$721,034
|
10
|
$1,056,710
|
$625,956
|
$179,487
|
$805,443
|
$322,177
|
$734,533
|
11
|
$1,056,710
|
$589,342
|
$179,487
|
$768,829
|
$307,532
|
$749,178
|
12
|
$1,056,710
|
$549,616
|
$179,487
|
$729,103
|
$291,641
|
$765,069
|
13
|
$1,056,710
|
$506,513
|
$179,487
|
$686,000
|
$274,400
|
$782,310
|
14
|
$1,056,710
|
$459,616
|
$179,487
|
$639,103
|
$255,691
|
$801,019
|
15
|
$1,056,710
|
$409,005
|
$179,487
|
$588,492
|
$235,397
|
$821,313
|
16
|
$1,056,710
|
$353,950
|
$179,487
|
$533,437
|
$213,375
|
$843,335
|
17
|
$1,056,710
|
$294,215
|
$179,487
|
$473,702
|
$189,481
|
$867,229
|
18
|
$1,056,710
|
$229,403
|
$179,487
|
$408,890
|
$163,556
|
$893,154
|
19
|
$1,056,710
|
$159,082
|
$179,487
|
$338,569
|
$135,428
|
$921,282
|
20
|
$1,056,710
|
$82,784
|
$179,487
|
$262,271
|
$104,908
|
$951,801
|
LEASING ALTERNATIVE
Under the leasing alternative, assume the annual rent will be $1,056,710
- the same as debt service on the mortgage financing. However, unlike
debt service on the mortgage, 100% of the rent payments are deductible.
At a 40% tax rate, the value of the annual rent deduction is $422,684
($1,056,710 multiplied by 40%), and the after-tax cost of the rent each
year is $634,026, as shown below:
Yr. |
(1)
Annual Rent |
(2)
Value Annual Rent Deduction
(40% of (1)) |
(3)
After-Tax Cost (1) Minus (2) |
1 |
$1,056,710 |
$422,684 |
$634,026 |
2 |
$1,056,710 |
$422,684 |
$634,026 |
3 |
$1,056,710 |
$422,684 |
$634,026 |
4 |
$1,056,710 |
$422,684 |
$634,026 |
5 |
$1,056,710 |
$422,684 |
$634,026 |
6 |
$1,056,710 |
$422,684 |
$634,026 |
7 |
$1,056,710 |
$422,684 |
$634,026 |
8 |
$1,056,710 |
$422,684 |
$634,026 |
9 |
$1,056,710 |
$422,684 |
$634,026 |
10 |
$1,056,710 |
$422,684 |
$634,026 |
11 |
$1,056,710 |
$422,684 |
$634,026 |
12 |
$1,056,710 |
$422,684 |
$634,026 |
13 |
$1,056,710 |
$422,684 |
$634,026 |
14 |
$1,056,710 |
$422,684 |
$634,026 |
15 |
$1,056,710 |
$422,684 |
$634,026 |
16 |
$1,056,710 |
$422,684 |
$634,026 |
17 |
$1,056,710 |
$422,684 |
$634,026 |
18 |
$1,056,710 |
$422,684 |
$634,026 |
19 |
$1,056,710 |
$422,684 |
$634,026 |
20 |
$1,056,710 |
$422,684 |
$634,026 |
COMPARISON OF TAX BENEFITS
The annual tax benefit from the all-cash alternative is only $71,794.87,
(i.e., 40% of $179,487). This is one of many reasons why it is not a sensible
economic alternative for the company.
This leaves the mortgage and lease alternatives, which are compared below
(assuming annual debt service and annual rent of $1,056,710):
| |
Tax
Savings |
|
|
After-Tax
Cost |
Yr. |
Mortgage |
Lease |
Yr. |
Mortgage |
Lease |
1
|
$411,795
|
$442,684
|
1
|
$644,915
|
$634,026
|
2
|
$404,767
|
$442,684
|
2
|
$651,943
|
$634,026
|
3
|
$397,141
|
$442,684
|
3
|
$659,569
|
$634,026
|
4
|
$388,468
|
$442,684
|
4
|
$668,242
|
$634,026
|
5
|
$379,890
|
$442,684
|
5
|
$676,820
|
$634,026
|
6
|
$373,750
|
$442,684
|
6
|
$682,960
|
$634,026
|
7
|
$359,583
|
$442,684
|
7
|
$697,127
|
$634,026
|
8
|
$348,116
|
$442,684
|
8
|
$708,594
|
$634,026
|
9
|
$335,676
|
$442,684
|
9
|
$721,034
|
$634,026
|
10
|
$322,177
|
$442,684
|
10
|
$734,533
|
$634,026
|
11
|
$307,532
|
$442,684
|
11
|
$749,178
|
$634,026
|
12
|
$291,641
|
$442,684
|
12
|
$765,069
|
$634,026
|
13
|
$274,400
|
$442,684
|
13
|
$782,310
|
$634,026
|
14
|
$255,691
|
$442,684
|
14
|
$801,016
|
$634,026
|
15
|
$235,397
|
$442,684
|
15
|
$821,313
|
$634,026
|
16
|
$213,375
|
$442,684
|
16
|
$843,335
|
$634,026
|
17
|
$189,481
|
$442,684
|
17
|
$867,229
|
$634,026
|
18
|
$163,556
|
$442,684
|
18
|
$893,154
|
$634,026
|
19
|
$135,428
|
$442,684
|
19
|
$921,282
|
$634,026
|
20
|
$104,900
|
$442,684
|
20
|
$951,810
|
$634,026
|
CONCLUSION
If it is true that one picture is worth a thousand words, then the chart
set forth above should be adequate to make the case for leasing. The reason
is simple. The rent deductions under leasing will almost always be greater
than the interest and depreciation deductions under mortgage financing.
There may be circumstances under which the company should own instead
of lease a property. But, if it is a question of tax benefits, leasing
is the clear choice for the company.
Western Office: |
Eastern Office: |
JULIAN GOLDBERG
Lease Back Partners
277 Cherry Hills Court
Thousand Oaks, CA 91320
Phone 805.262.2463
|
ROB LOWE
Lease Back Partners
1204 Sunset Avenue
Nokomis, FL 34275
Phone 941.412.9312
|
|