SEARCH
LOG IN
!
CHAT
Need help? Start here.
MEMBERS ONLY
EDUCATION
BECOMING A CCIM
EVENTS
INDUSTRY RESOURCES
ABOUT CCIM
FIND A CCIM
Home / CIRE Magazine / The Lease Versus Own Decision
The Lease Versus Own Decision
By Christopher Volk |
How a company should be capitalized is a function of many factors, among them, profitability, plans for future growth,
and the assets required to operate a business. For companies that require multiple real estate locations, capital needs
can be especially acute. Many business owners-and shareholders in operating businesses-question whether it is possible
to invest in both real estate and operations.
As a broker, leasing agent, or consultant, you may be asked to advise a client on the merits of owning or leasing
commercial real estate. Or as a business owner or shareholder yourself, you may need a method of comparing leasing
and financing options. To come to a decision, you need a firm understanding of real estate value versus business value,
as well as a formula for comparing the financial aspects of leasing to those of owning a business property.
Real Estate Versus Business Value
"Every person who invests in well-selected real estate in a growing section of a prosperous community adopts the surest
and safest method of becoming independent, for real estate is the basis of wealth."
-Theodore Roosevelt
Shareholders of operating businesses would disagree with Mr. Roosevelt. For them, real estate is not the basis of wealth;
company cash flow is. Real estate is a capital asset required by the business so that it can produce cash flow.
A simple example illustrates this point. A multiunit franchisee of a national restaurant chain decides to build two
restaurant properties for $1 million each. After a year of operation, one site achieves revenues of $1 million and the other
site achieves revenues of $1.5 million. Despite the disparity in sales, the real estate values have changed little, since real
estate is generally bought and sold on the basis of market comparables, reconstruction costs, and market rents.
Thus, the success of a business is not likely to alter the value of the real estate on which it is located. What has changed
is the value of the business. Because profits tend to be greater on a marginal dollar of sales, the 50% higher revenues in
one restaurant produce a nearly 340% increase in pre-tax profits. Since businesses are bought and sold based on cash
flow, the value of the higher-volume restaurant is potentially 4.4 times the value of the lower-volume restaurant. In both
cases, the value created by the cash flow far exceeds the likely appreciation of the real estate.
Institutional investors have long known that real estate values are not business values. On the one hand, institutions hold
large blocks of stock in such retail giants as Federated, Wal-Mart, and The Limited. On the other hand, these same
institutions also have investments-either directly or indirectly-in the real estate used by these retailers. Furthermore, the
decisions to invest in the stock of retailers and in real estate leased to retailers are made separately, generally by different
investment managers having expertise in stocks and real estate.
Investments in real estate and stocks in operating businesses have different return attributes. Real estate is forecast to be
less volatile, with a larger portion of returns coming in the form of current cash distributions. Real estate is generally not
viewed as a growth investment and has little operating leverage to achieve economies of scale. A review of the RussellNCREIF Index, which measures the historic returns for institutional real estate returns, bears this out. During the relatively
favorable years from 1981 to 1985, gross institutional real estate returns before management fees averaged
approximately 13%. The subsequent poor returns and losses in investment-grade portfolios that occurred from 1986
through 1993 have been well publicized. In its 1994 National Investor Survey, CB Commercial sought to determine
expected future investor returns on real estate holdings. The survey showed an anticipation of future nominal real estate
returns averaging from 12% to 14%, depending upon the quality of real estate.
Lease or Own?
Although the value of a business has little affect on the value of the real estate, owning real estate as a business asset
offers some positive financial advantages. For instance, financing options are more numerous for real estate than for
other capital assets. Because real estate is viewed as an investment with a virtually unlimited lifespan, it can be financed
with equity, mortgage loans, or sale-leaseback financing. This last option-which is somewhat analogous to an interestonly loan with no requirement to ever repay the principal-is not available for equipment, which, in comparison, has a brief
lifespan and is more subject to functional obsolescence.
The best way to compare the value of owning commercial real estate to leasing it is to create a purchase versus lease
model, similar to comparisons for other business investments. However, being able to either own or lease real estate
makes analyzing financing alternatives more complex. With equipment, options are often limited to loans or capitalized
leases, which are both debt equivalents. Therefore, comparisons are based on one factor: rate.
We can also make rate comparisons for real estate mortgages and operating leases. However, the analysis is complicated
by the different tax ramifications and the need to factor in real estate appreciation and lease escalations.
In addition, real estate ownership carries a potential opportunity cost. Owning real estate through either equity or
mortgage loan financing is likely to exclude further investment in the business, such as expansion or renovation. Further
operations investment might produce greater returns than the real estate investment, thus creating an opportunity cost
that accompanies real estate ownership. As a result, any comparisons made between owning and leasing should include
an opportunity cost comparison as well as a rate comparison.
Designing the Model
Because real estate and business values are distinct from one another, any lease versus purchase model is essentially a
three-step process. The first step compares the effective after-tax interest rate of leasing versus owning. The second step
determines the extent of any opportunity cost brought about by owning investment property. The third step creates a
single number that incorporates the two previously calculated factors.
To make the comparison, we use as a model a $1 million chain restaurant property. Table 2 lists the starting assumptions
for our model.
Step One: Comparative Interest Rates
Effectively comparing the interest rates of commercial mortgages and long-term real estate leases is complicated by
many factors. These are detailed below with suggestions to facilitate the comparison.
Fixed vs. Floating-Establish a true rate comparison over an equivalent time period. The first apparent difficulty is
comparing fixed and floating interest rate options. For example, many commercial mortgages have variable interest rates
or balloon payments. However, even a balloon payment can be considered an adjustable interest rate, since the balance
would theoretically be refinanced at the prevailing rate. To compare loan and lease rates, the rates should be for
equivalent time periods.
Accepting a short-term interest rate option means that you also accept the risk of interest rate movements. This risk
should be distinct from any basic rate comparison.
Interest rates are correlated to Treasury bill and note rates. The variance of Treasury obligations over time-referred to as a
yield curve-is typically upward sloping, meaning that long-term rates tend to be higher than short-term rates. A simple
means of making a true rate comparison adjusted for time is to compare the rates to Treasury borrowing rates for the
same period of time.
For example, the prime lending rate as of August 31, 1994, was 7.75%, roughly 3.5% above the 30-day Treasury bill rate.
A 20-year lease with a base rent of 11% was also approximately 3.5% above the yield on 20-year Treasury bonds.
Therefore, given the same spread over Treasuries, a true rate comparison would begin using the same rate. Themodel
uses an 11% borrowing and 11% base lease rate.
Loan Interest Rate-Use the highest rate. In today's world of increased loan securitization, some loans require the
borrower to commit to repay more than the borrowed amount in case other borrowers within the same loan pool default
on their commitments. Essentially, each borrower "credit enhances" the loan pool and therefore is contingently liable to
repay more than is borrowed. Thus, the effective loan interest rate is potentially much higher in the event the contingent
liability is called.
For a pure rate comparison, use both the face interest rate and debt service as well as the highest possible effective rate
and debt service.
Appreciation vs. Escalation-Consider a variety of rate comparisons. The greatest difficulty in making a rate comparison
between leasing and financing is that the cost of each is, in part, a function of expected real estate appreciation and lease
escalation levels. First, the more real estate appreciates, the less it costs to own it and the more it costs to lease it.
Second, leases typically have escalation clauses. The greater the escalations, the greater the effective lease rate.
Because of the variety of possible combinations of property appreciation and lease escalations, there is no such thing as
a single rate comparison. Instead, there are a variety of possible rate comparisons, depending upon assumed
appreciation and lease escalation levels. Tables 3 and 4 illustrate such varying rate comparisons.
Real Estate Ownership
To determine the effective after-tax cash flows for a commercial real estate mortgage, calculate the five components
below. Then discount the after-tax cash outflows back to determine the effective after-tax mortgage financing rate.
Interest Expense-Determining the after-tax effective interest rates begins with calculating the loan amortization schedule.
For this model use a 20-year amortization schedule.
Depreciation Schedule-Depreciation time frames for real estate have become progressively longer since 1986. Following
the Budget Reconciliation Act of 1993, the allowable depreciation is 39 years.
Property Appreciation-The taxable gain from property appreciation includes the increase in value of the property in
addition to any depreciation recapture. In this analysis, any gain from investing in real estate essentially reduces the cost
of financing the property. The model assumes an annual appreciation rate of 3%.
Income Taxes-The first three components of real estate ownership are multiplied by the borrower's marginal tax rate. The
model uses a tax rate of 40%, which includes federal, state, and local income taxes.
Payment of Principal-Property down payment and the repayment of any mortgage loan principal are not expense items
and offer no reduction in income taxes.
Real Estate Leasing
The four components calculated to determine the effective leasing after-tax cash flow are shown below. To determine the
effective after-tax lease financing rate, discount back the after-tax cash outflows.
Base Rent Expense-The annual base property rent expense is calculated and spread over a 20-year period.
Percentage Rent Expense-The model uses a sales participation escalation feature, computed to be the amount at which
8% of sales exceeds the base rent. Such a "natural breakover" is common within the chain restaurant industry. Other
lease escalation clauses could also be used, such as Consumer Price Index adjusters.
Property Appreciation-The landlord's ability to realize appreciation from the real estate is effectively another cost to the
tenant. This is the flip side of real estate ownership: property appreciation reduces the cost of ownership financing and
increases the cost of leasing.
Income Taxes- The first three lease components are multiplied by the borrower's marginal tax rate. Again a tax rate of
40% is used, which includes federal, state, and local income taxes.
Rate Comparison Results
The rate comparison for this model shows that the lease has a higher after-tax interest rate than the mortgage. However,a
few modifications of the input assumptions would change the rate comparison. These changes are detailed below.
Appreciation-The model presumes a 3% appreciation annually on both the land and the building. If the appreciation were
only on the land (50% of the investment), appreciation would be just 1.5%, increasing the effective ownership interest
rate and decreasing the effective cost of leasing. At 1.5% appreciation, the cost analysis would still weigh in favor of the
loan, but just by 10 basis points. With no appreciation, the analysis favors the lease. This points out one of the rate
benefits of leasing: the landlord effectively undertakes the risks of property valuation increases or decreases.
Sales Levels-The model presumes a beginning restaurant sales level of $1.25 million, with sustained sales increases of
3% thereafter. With sales increases of 1.5%, the effective cost of leasing falls 70 basis points, because the amount of
percentage rents that the tenant paid declines. This points out a second leasing rate benefit: if there is no sales growth, or
if sales fall below $1.25 million, the base lease rate is fixed for the lease term. The landlord has therefore assumed the
risks of low sales levels. See Table 3 for pricing comparisons to sales level and property appreciation.
Length of Lease-If reviewed over a 10-year period, as shown in Table 4, instead of 20 years, the rate analysis changes.
Presuming the tenant has a fair market purchase option in the lease's tenth year and the 3% sales and appreciation
levels, the lease and loan pricing are separated by just 40 basis points. This separation would be even less if the loan had
a prepayment penalty.
The reason for closer comparative rates is that percentage rental payments are less a factor if reviewed over just a 10year holding period. This 10-year rate comparison points to a third leasing benefit: a fair market value purchase option
effectively reprices the cost of real estate occupancy.
Step Two: Analysis of Opportunity Cost
Real estate ownership tends to absorb more cash flow than a lease since property loans generally require down
payments and loan amortization. By itself, this favors a decision to lease, because enhanced cash flow tends to reduce
overall business risk.
To the extent that an investment in a business is capable of producing higher rates of return than an investment in real
estate, an opportunity cost is incurred. As illustrated previously, historical and projected real estate returns tend to be
modest in relation to the returns from business investments.
For example, suppose that a licensed restaurant franchisee opens a new restaurant, as in the example shown in Table 1.
If the investment in franchise fees, training, and working capital is $100,000, and the property produces a $48,000 pre-tax
profit, then a 48% pre-tax return is realized. If the property achieves a sales level of $1.5 million, the pre-tax return is a
staggering 210%.
Of course, these types of returns presume that the restaurant operator elects to lease the property and finance virtually all
of the furniture, fixtures, and equipment. Many companies prefer to have some investment in the restaurant facility costs
in order to reduce the long-term fixed costs. This would be especially true for furniture, fixtures, and equipment, which
have a shorter life-span and will need to be purchased anyway. Added investment would tend to raise the cash flow but
reduce the pre-tax return on investment as shown in Table 5.
The above illustration supports the idea that the way a business is capitalized is a function of its profitability, plans for
future growth, and the assets required to operate the business. Based upon Table 1, presume that the pre-tax "hurdle
rate" for new investments in the business is 40%. If the cash flow saved through property leasing could be consistently
reinvested in the company to earn a 40% pre-tax return, then the company would generate an after-tax additional cash
flow of $3.3 million by year 20. Assuming a valuation multiple of seven times cash flow, the business would have an
additional value of $23.3 million at the end of year 20 as a result of the decision not to own the real estate. This is what is
meant by the opportunity cost of real estate ownership. In effect, this opportunity cost is an additional cost of the
decision to own the real estate.
Step Three: Deriving a Single Index
The third step of the lease versus purchase analysis is to determine a single number that incorporates both the after-tax
interest rate differential as well as the opportunity cost of property ownership. You can do this through a net present value
analysis.
For example, in the base model the effective after-tax loan rate is 7.03%. By calculating a net present value of the lease
streams at the same after-tax rate, a net loan advantage is computed at $209,825. Similarly, the added terminal business
value from the investment of the cash flow savings through leases is discounted at the same after-tax loan rate. The same
rate is used because the surplus cash flows would not have existed had the company elected to own the property. The
net present value of the opportunity cost is approximately $6 million. Adding the two costs together demonstrates that
the decision to lease has a net present value of $5.7 million over the decision to own and represents the best means of
property financing.
Qualitative Considerations
This analysis emphasizes the quantitative reasons that most companies should try to avoid tying up their valuable capital
in real estate assets. It is also important to look at three qualitative supporting arguments:
Real estate leases tend to lower fixed costs because there is no required down payment or amortization of loan
principal. Lowering fixed costs reduces overall business risks.
Leasing properties passes on the risks of value losses to a third party. If the lease also happens to include a
purchase option, a sale/leaseback tenant has essentially cashed out at an accepted sales price and has a call
option to repurchase the property at a future date. The risks of devaluation in the interim have been avoided.
A tenant purchase option may effectively enable the tenant to reprice the cost of occupancy.
There are other qualitative issues to consider as an integral part of the lease versus own decision. For example, leases
should provide the tenant with an acceptable level of control over the asset. Among such control issues are assignability,
reasonable condemnation and taking provisions, and purchase options. Lease escalation clauses should be manageable
and potentially tied to sales growth in order to lessen downside risk. Through percentage rents, which are tied either to
sales levels or to capped CPI adjusters, lease escalations should fall below sales increases, thereby contributing to higher
levels of potential earnings. Lastly, leases should include minimal financial covenants, in keeping with their long-term
nature.
The Final Analysis
Leasing real estate offers a business the ability to occupy and control a property without tying up capital that can be more
efficiently deployed. In years past, most companies employing stand-alone buildings had little choice but to own the real
estate they occupied. In today's more highly evolved financial marketplace, this is no longer true. Real estate investment
companies are capitalized by investors having return parameters that fall far below the investment hurdle rates of most
operating companies.
Many companies continue to own substantial amounts of real estate, thus incurring for themselves and their shareholders
the opportunity cost of real estate ownership. Within the model, the variables that have an impact on opportunity cost-the
lease and loan cash flow discrepancies, the hurdle rate, the tax rate, and the business valuation multiple-also most affect
the outcome. The interest rate analysis is comparatively less significant. The decision to own rather than lease a property
is likely to limit the company's ability to invest more profitably in operations. Real estate ownership may therefore come at
a high cost to business owners and shareholders.
Christopher Volk
Christopher Volk is senior vice president of Franchise Finance Corporation of America, Scottsdale, Arizona. He can be reached at (602)
585-4500. Table 1 Real Estate Value Vs. Business Value Chain restaurant example Property A Property B Land and building cost
$1,000,000 $1,000,000 Restaurant revenues $1,000,000 $1,500,000 Pre-tax cash flow* 48,000 210,000 Income tax (19,200) (84,000)
28,800 126,000 Business valuation** $201,600 $882,000 Original investment*** $100,000 $100,000 Gain on investment (%) 101.6%
782.0% Gain on real estate Nominal Nominal * After occupancy and overhead ** Using a multiple of 7 *** Investment in working capital
Table 2 Lease Vs. Purchase Model Assumptions $1 million chain restaurant property Purchase Costs Land and building $1,000,000
Percent in building 50.0% Building depreciation 39 years Cost of borrowing 11.0% Loan down payment 20.0% Mortgage loan term 20
years Annual property appreciation 3.0% Leasing Costs Base lease rate 11.0% Percentage rent breakover 8.0% Beginning sales
$1,250,000 Sales growth rate 3.0% Marginal income tax rate 40.0% Business valuation multiple 7 Pre-tax ROI hurdle rate 40.0% Chart 2
Step One: Comparative Interest Rates Effective after-tax rate comparison The loan rate advantage After-tax lease rate 8.71% After-tax
loan rate 7.03% Chart 3 Step Two: Opportunity Cost Analysis Impact on business value from lease cash flow savings The opportunity
cost of loans Year 20 $23,341,525 Chart 4 Step Three: Deriving a Single Index Net Lease Advantage Table Shown on a net present
value basis Loan rate advantage $209,825 Loan opportunity cost (6,001,855) Net lease advantage $5,792,030
INSIGHTS AND ANALYSES FROM REAL
ESTATE INDUSTRY LEADERS
Email
SEND
Join 35,000 Commercial Real Estate Pros Who Receive Our Education
Newsletter
Recommended
ALL TOPICS
ADAPTIVE REUSE
BRIEFINGS
BROKERAGE
BUSINESS ISSUES
CANDIDATE SPOTLIGHT
BY THE NUMBERS
CCIM EDUCATION
CCIM FEATURE
CCIM Q&A
CCIM 50TH ANNIVERSARY
" Previous
Next #
Socialize with us
$
%
&
'
EDUCATION
BECOMING A CCIM
INDUSTRY RESOURCES
ABOUT CCIM
Education Overview
CCIM Chapters
About CCIM Institute
Upcoming Courses
Earning the CCIM
Designation
CIRE Magazine
What Is a CCIM?
Instructors
Get Started
CIRE Podcast
Our Programs
CRE Insights Series
Executive Leadership
Press/Media Center
Press/Media Center
Public Policy
Partner With Us
CCIM Instructors
Contact Us
Career Center
Governance & Volunteering
Ward Center for Real Estate
Studies
EVENTS
Continuing Education
Upcoming Events
Tuition & Scholarships
eCampus
Industry Conferences and
Trade Shows
Policies and Program
Guidance
Sponsor an Event
Governance Meetings
MEMBERS ONLY
FIND A CCIM
RENEW
Coronavirus Resources
CCIM Institute
Contact Us
Privacy Policy
Terms of Use
Advertising
Careers
© 2021 CCIM Institute | 430 North Michigan Avenue, Suite 700, Chicago, IL 60611 | (312) 321-4460
Purchase answer to see full
attachment