George J. Carter
Analyst · Robert Baird
Yes, Dave. If you will allow me, I know Matt Spencer had asked me a couple questions about this and I sort of put them off to this call. If you allow me just a minute, maybe I'll give a broader context to this and then I think that'll maybe give you some metrics to think about and give everybody some things to think about, if that's okay. We acquired this property in 2010 from the Ryan Companies. And Ryan, so you know, is a very close friend of FSP. They are a significant developer. They are based in Minneapolis. Their corporate headquarters is in a building they built for -- that they built, that one of our affiliates owns. This is the Target building, 50 South Tenth Street, so their corporate headquarters is in one of our affiliate's buildings. Ryan owned this property and had a -- [indiscernible] developers and a note was coming due and they had owned these properties primarily for potential further development. They contacted us as friends and convinced us that they were a good buy and we did our underwritings. We underwrote these properties with the idea that the smaller of the 2 properties would be the one that we very well might like to develop if the market got right at the end of the TCF lease. So this was purchased and underwritten by FSP in conjunction with the Ryan Companies. Ryan will, in all likelihood, be very involved in the development. They are very involved right now and us doing the prework on the possibilities for this location. There had been architectural prework done before we bought the property, so we knew the scope of what was potentially available there and while -- Ryan won't have necessarily a financial interest that will have a general contractor-type position and we'll be a close advisor and partner on this whole situation. There are actually 2 adjoining properties. One is a low rise 170,000-square foot property. That's the property we're talking about redeveloping. And the other is a 17-story tower, about 305,000 square feet. We bought these 2 adjoining properties for $85 per square foot or about $40.5 million in 2010. The bigger property, the tower, the 305,000-square foot 17-story tower, our objective, which was a B property when we bought it, was to bring it up to B+, A- and hold it long term. It is a multi-tenant property. We did lobby skyways and conference centers and redid the elevators, parking ramps and modern electronic directories, management offices, a lot of improvements on that property, which are just about completed. And again, that is a long-term hold in a multi-tenant property. The smaller building, which is the 170,000-square foot building, is a 4-story brick building and that was built -- that building was built actually in 1923. And that's the building that is at 801 Marquette Avenue, right next to the historic Foshay Tower, if you know, Minneapolis, which is now a W hotel, and like kitty-corner to the IDS Center, which still, in Minneapolis for offices sort of the center of the universe. And this is the property we originally purchased to potentially redevelop it in the future and the one that we now plan to redevelop, beginning in 2016 upon the expiration of the major tenant's lease, which is TCF. And we believe it is the best development location in the entire Minneapolis CBD. So how is TCF involved, and let me give you a few bullet metrics, which maybe will help you think about this whole picture. So TCF Bank is in both buildings, the tower and the low rise. In the tower, they are one tenant of many, many tenants, but they have the largest position in the tower. They have about 32% of the tower or about 98,000 square feet of the 305,000-square foot tower. And that tower is getting net rents of about $11 to $11.50 triple net per square foot. TCF basically has the entire smaller building, the low-rise 4-story older brick building, about 97% of that building, in fact. And that rent in that building is $4.50 triple net per square foot. So that is sort of a building that we view as sort of just a way to land bank the land, and we bought it at such our basis in that building is about $4.2 million. If you take the entire NOI drop, assuming that we never leased a square foot of the TCF space that would hit in 2016, you would have an NOI drop of about $1.8 million. And if you look at Page 19 of our supplemental, you will see that TCF actually is the #1 tenant in terms of square footage in our portfolio of 263,000 square feet, but it is actually #19 on the gross rent list. So when you gross up that NOI, you gross that NOI up to about $2.9 million. And so if you look at our largest tenant in terms of rent, it'll be Quintiles at about $8.8 million and 19 on the list would be TCF at about $2.9 million. So the $2.9 million gross rent number, I think, is again the one to sort of keep in mind. And while we have no specific plan as yet, the pre-work before we bought and underwrote these properties really shows quite a range of potential bookend opportunities, all the way from simply continuing, if that's what the market dictated sort of a land bank with a small building, leasing it to another tenant or tenants to complete redevelopment of that building. So the smaller building, which we're talking about re-leasing has got an NOI in it from TCF of about $745,000. And the potential high-rise office development for that location can be as high as 600,000 to 800,000 square feet. You are talking about exchanging potentially on the one bookend side, the high side of life here, $745,000 of NOI for upwards of $16-plus million of NOI. Obviously, there'd be a substantial cost to that. But we have such a low basis on that land and that property that I think that with the market bears and what the studies show will really dictate what we do. So the high side of that is a new office tower, the low side of that is simply a redevelopment of the existing building and getting a rent after that redevelopment that is not just a land bank, but is a meaningful rent. So we absolutely think that the tower is very competitive. We will re-lease the 98,000 square feet. We have prospects already for the TCF space in 2016. So we think what we're really talking about is the 170,000 square foot for the low-rise building and we have such a low basis in that and such low rent that we really think we can add tremendous value there depending upon what the market allows us to do. Again, no specific plan yet. We will announce it to the Minneapolis market and to our investor community as soon as we have it finalized. But I can tell you that we will do no spec building. We will have substantial pre-leasing before we turn a shovel. And the earliest that we can turn a shovel there is 2016.