Eastern Star Masonic Retirement Community (“ESMRC”) owns and operates a senior housing campus featuring independent and assisted living options at both affordable and market rents. Their assisted living building was opened in 1931 and was approaching obsolescence. ESMRC understood that they needed to expand and remodel their existing Assisted Living Campus or face not being able to meet their mission of providing social, physical and spiritual needs to their senior housing residents through high quality, cost-effective housing and services. ESMRC hired Developco to help them evaluate their options and to guide them through the development process to minimize their risk. The expanded facility comprised 64,761 SF (68 dwelling units) and the total project costs equaled $15.8 million.
Assignment Highlights
- Feasibility Study. Developco produced a Feasibility Study that included a detailed development budget and pro forma for the proposed expansion, supporting market data, the likely attainable financing packages, and a schedule with associated cash flows. The feasibility study assured ESMRC that they should move forward with an expansion of their campus.
- Architect/Contractor. Approval of the Feasibility Study led to the board approving funding to competitively hire an architect and contractor for pre-construction services.
- Finance Package. Upon completion of schematic design and associated construction pricing, DA recommended that a loan package be put together and that the owner take the risk of finalizing the design of the project in order to minimize construction inflation. DA created a Loan Package that was sent to 22 different lenders which resulted in six formal lender proposals.
- Entitlement. Developco managed the approval process with the City of Denver that included zoning, subdivision, and construction reviews and approvals.
- Project Management. Managed the architect, general contractor, FF&E, and low voltage requirements.
Results
- Conducted debt sourcing process multiple lenders that generated multiple term sheets. ESMRC closed on a $13.2 million construction/mini-perm debt facility with a permanent option that provided 87% of the funds required to build and lease the project.
- Saved more than $500,000 in construction inflation costs by recommending the client move forward with construction documents prior to final financing commitments.
- Saved $100,000 in construction interest by negotiating a 2.9% interest rate.
- Saved $150,000 in design fees by managing a competitive process with several qualified design firms.
- Negotiated $90,000 of savings in change orders after the pricing was submitted to the owner.
Senior Living - Development
Eastern Star Masonic Retirement Community
Size: 64,761 SF | 68 Apartments