Builders Corner: Negative Leverage

by Joe Stampone on March 23, 2009

To continue with my example from a prior Builder’s Corner, entitled Leverage, I want to discuss a concept called negative leverage00179-funny-cartoons-teeter-totter

The last edition example was as follows:

Example: An investor is debating purchasing a 1,000,000 dollar asset that produces a cash flow of 100,000 annually. Should he take his 1MM dollars and buy the thing 100% cash free and clear. If he pursued this avenue he would achieve a 10% return on his equity 100M/1MM. 10% nowadays seems like an attractive deal, but what if the investor withholds 800M and only invests 200M. The other 800M to acquire the property is obtained via a loan from a bank. The bank’s nowadays may not loan this much but let’s continue with the example. This 800M dollar loan is at a rate of 7% annually which translates into a total payment of 67,850.80 per year. So to get to the crux of the matter you take in 100M a year from your property and dish out 67,850.80 to the bank. Your remaining proceeds are 32,149.20. This means an annual return of 32,149.20/200M which is a 16.07% return on your equity which far exceeds the all cash purchase of the property.

BUT… what if times are tough (such as 2009) and things take a turn for the worse? Hypothetically one or two of your tenants who you are negotiating leases with (who are partial contributors to your 100,000 annual cash flow) come to you and want a rent reduction. You concede due to your need to maintain a certain synergy and occupancy of the center high and reduce landlord non-reimbursable operating expenses. Then the bank comes back to you and says they can only structure a deal at 7.25% interest rates as their underwriting has tightened up. As a result, the new scenario is that your center has a cash flow of 85,000 annually. If you bought the building for 1,000,000 then your return on equity would be 8.5%. If you choose to take the 800,000 dollar loan from the bank and use leverage then your annual debt obligation will be $69,389.46. So if you choose to use debt in this situation you are left with a (cash flow after financing) of 85,000-69,389.46 which equals 15,610.54. This CFAF divided by the 200,000 in equity you dished is a return on equity of 7.8%. As you can see in this example you are better off purchasing the center with all equity than with debt. The higher bank rates go up the bigger your annual debt obligation and the smaller your CFAF.

Until next week!
Cheers,

John

Similar Posts:

Post to Twitter Tweet This Post

  • lorenzo
    I think you chose not the easiest way to explain the idea of negative leverage. It would be much easier to compare RoA/Cap Rate (10% and 8,5% in your two scenarios) with the effective interest rate paid over the period. In the first case is 8,48% (which is lower than 10%, so the levarage is positive) while in the second case the int rate paid is 8,67%, which is higher than return on asset, then the negative leverage. The formula is
    RoE = RoA +(RoA-interest rate)*(Debt/Equity)

    To calculate the effective interest rate you just need the usual interest amortization tables or calculate the total annual debt payment. Hope this helps.
  • I like ur leveraged bits. One would never think of a reason not to be so leveraged.
  • Do you do blogroll exchanging? If you want to exchange links let me know.

    Email me back if you're interested.
blog comments powered by Disqus
light140
blackdiamondsports.com
explorer87
harley100
lyrics142
marathon209
israel244
flower68
license136
lyrics5
crocks.com
manual200
bisexuallist.com
human238
letter113
gerberstore.com
hotel154
guest12
hotel136
manual174
scsl.org
estate17
georgia80
discoveryourweekends.com
limited161
lyrics12
harry109
spectralink.com
fighter210
hotel91
lyrics228
italian247
lyric52
house185
helen166
lyric71
examples67
house207
ladder7
honeywell38
lyrics148
guitar55
kentucky196
george77
mainehomesandcondos.com
guitar59
garden42
buyshade.com
harbor97
homes11
grocery223
marco213
manual186
hockey224
keyboard204
island225
malta148
games20
harbor97
health131
george75
jewellery95
flights36
lyrics179
family131
lyrics240
funeral208
lyrics169
language31
install128
group235
jeweler92
lyrics149
international181
international181
gatlinburg52
infantry102
hotel84
furniture225
hotel97
florida54
health130
insurance161
exhaust83
florida59
health126
falcon125
magazine99
function201
lyrics139
hotel108
garden40
lyrics228
marine231
license136
manual194
illinois22
junior151
growth5
laser46
grille221
lyrics16
institute136
group234
tannerite.com
indonesia86
forum128
insurance151
lyrics183
glass115
keptforher.com
image29
harvey116
france154
health131
hotel124
institute138
manager158
garden37
korean245
middletonplace.org
lyric49
ghost93
james31
vitaminaisle.com
labor1
furniture234
housepaintcolorschemes.com
lobster216
kuala247
tix4dinner.com
hotel129
lyric106
industries95
irons220
italy1
logos240
lesson109
lyrics7
kazaa179
hotel147
group236
homes7
marie225
hilton195
island238
green201
guild36
legal91
estate19
firearm239
lyric67
hyderabad6
guitar62
manual178
machinery86
manual193
honda27
helicopter167
bluerockit.com
funeral212
language31
lyrics155
jesus90
license136
hollywood243
george75
example64
level117
experiment85
fanfiction148
heidi161
jason51
jordan130
extension96
hotel135
justin153
houston221
james35
example62
manual174
asianhardcorevids.com
marcus215
lyric44
gesswein.com
living211
lyrics44
formation108
japanese44
louisiana22
honda30
finance231
kings221
lyrics48
guitar63
estate1
liquor187
lyric41
golden136
hampton88
estate23
library133
jamie38
hills193
estates45
malaysia145
gelbvieh.org
ladder7
ingredients119
flower69
friend189
killer216
kansas159
festival190
funny214
internet193
formula111
marathon208
lyric47
henry174
highway188
forums132
hills191
institute138
gambar16
landing17
forum130
lyrics137
malaysia136
lyrics133
keygen211
filmography217
howto236
kristen246
generator63
lanka35
lightning154
festival192
lyric106
furniture225
lyrics5
failed121
machine78
lanka35
lyrics191
juice143
lyric44
illinois21
international188
hostname80
levels119
laptop38
fansite151
garcia35
foods83
francisco164
hotel153
francisco165
language30
horoscope40
flash23
itftennis.com
james36
hedge160
kenny194
level115
henry175
logistics239
furniture233
event54
hospital69
health128
honda24
jennifer64
findamasseur.com
laser46
industry99
larry41
index50
holder229
lexus126
hentai178
estate33
insurance156
festival187
harley100
instructions142
language33
manual186
house209
strongchicks.com
jackson13
heaven158
event54
killer216
ithaca3
exploit86
evolution59
italia245
login237
heads124
houston220
family135
jackson14
jewelry97
lyrics10
gallery247
joint118
lyrics180
lyrics0
international185
favorites-porn-galleries.com
estate15
everquest57
falls130
library128
health133
lyrics2
lyrics29
latin56
films218
lyric58
fitness19