By the Numbers
New eviction protections add pressure in small multifamily CMBS
This document is intended for institutional investors and is not subject to all of the independence and disclosure standards applicable to debt research reports prepared for retail investors.
The outsized toll of the pandemic on low-to-moderate income tenants has been percolating through to multifamily property owners who rent to them. Eviction moratoriums designed to protect tenants have shifted some of the burden of income loss onto small landlords. That impact has come through clearly in the Freddie Mac small balance program, where loans in forbearance have been migrating into delinquency and default at an accelerated pace. An extension of eviction moratoriums without additional help for small multifamily property owners will likely put additional pressure on this sector.
Freddie Mac’s multifamily small balance loan program only comprises $24 billion or 7.4% of the loan balances outstanding between the FHMS and FRESB shelves (Exhibit 1). Overall $8 billion or 2.5% of the $320 billion unpaid principal balance (UPB) between the two programs has entered or is currently in Covid-19 forbearance. The small balance loan program has 11% of loans outstanding in forbearance compared to only 1.8% of K-series loans securitized on the FHMS shelf.
Exhibit 1: Freddie Mac multifamily loans outstanding
Note: * reflects all loans currently outstanding that are or were in covid-19 related forbearance. Some loans that have already been bought out of the pools are not included in forbearance totals. All loans that are 90+ days delinquent or in special servicing are presumed to default.
Source: Bloomberg, Amherst Pierpont Securities
Of the loans that entered forbearance, over 5% have already fallen 90 days or more delinquent or defaulted, again heavily weighted towards small balance loans. However, many of the K-series loans that entered forbearance and are in some stage of delinquency are also on smaller properties (Exhibit 2). The average number of units for FHMS loans in forbearance is 244 but most of the delinquent loans have between 10 and 130 units. Small balance loans are typically for smaller buildings with 32 units on average for loans in forbearance.
The issue with smaller buildings is that their breakeven occupancy ratios–the percentage of the property that must be leased in order to cover all expenses and debt service obligations–tend to be higher than those of larger buildings. On average, an FHMS loan with 244 units has a breakeven occupancy rate of 78% compared to a FRESB loan with 32 units and a breakeven occupancy rate of 83% (Exhibit 2).
Exhibit 2: Breakeven occupancy ratios are higher for smaller buildings
Note: Breakeven Occupancy Ratio = (Total Operating Expenses + Total Debt Service) / Rental Income at 100% Occupancy. Ratio calculated using data as of cutoff date. Last update as of 1/4/2021.
Source: Bloomberg, Amherst Pierpont Securities
On average, occupancy rates have declined since the cutoff date, but in most cases are still well above the breakeven ratios. The debt service coverage ratios in many cases have declined because eviction moratoriums have kept tenants in place for months although rent is partially or entirely not being paid. Moreover, the impact of the pandemic on the courts combined with the eviction moratoriums in many jurisdictions have brought routine eviction cases nearly to a standstill (Exhibit 3). The historical average of eviction filing cases was 4,000 to 6,000 a week in New York City in from 2016 through 2018. Eviction filings in 2020 were running below average in the early part of the year at about 3,000 a week, but the pandemic dropped filings effectively to zero in April through June.
The New York state moratorium on eviction filings expired on June 20, 2020, but additional protections provided by the Tenant Safe Harbor Act and automatic suspension of newly-filed eviction cases kept filings low throughout the summer and into the fall. Even the execution of writs of eviction on cases filed prior to the pandemic have been suspended until January 2021.
Exhibit 3: Eviction filings by week in New York City
Source: Eviction Lab
Although these protections provide an ongoing safety net for tenants impacted by the pandemic, it does so in part by shifting some economic losses onto multifamily property owners. An extension of eviction moratoriums without providing additional help to small multifamily property owners could raise default rates to 4% of all Freddie Mac small balance loans outstanding resulting in losses of 2.4% of FRESB collateral assuming a 60% loss severity (Exhibit 4). The table shows top 25 deals with largest potential losses. Projected losses across the 74 FRESB deals with loans currently or previously in forbearance total $571 million. This would represent 2.4% of FRESB UPB currently outstanding.
Exhibit 4: Potential losses on FRESB shelf
Note: Projected default rates and loss severities are estimates only and represent a very conservative or “worst case” scenario; this assumes higher than the historical average loss severities of 40% for multifamily loans and high transition rates from loans from delinquency into default. Current cumulative loss amounts are from Bloomberg. Projected losses ($) = potential losses (%) * deal amount currently outstanding ($).
Source: Bloomberg, Amherst Pierpont Securities
Even based on accelerated transition rates from delinquency into default of loans in forbearance, none of the deals would breach the loss absorption capacity of the B class bonds, though a handful of those bonds could suffer significant write-downs.
This material is intended only for institutional investors and does not carry all of the independence and disclosure standards of retail debt research reports. In the preparation of this material, the author may have consulted or otherwise discussed the matters referenced herein with one or more of SCM’s trading desks, any of which may have accumulated or otherwise taken a position, long or short, in any of the financial instruments discussed in or related to this material. Further, SCM may act as a market maker or principal dealer and may have proprietary interests that differ or conflict with the recipient hereof, in connection with any financial instrument discussed in or related to this material.
This message, including any attachments or links contained herein, is subject to important disclaimers, conditions, and disclosures regarding Electronic Communications, which you can find at https://portfolio-strategy.apsec.com/sancap-disclaimers-and-disclosures.
Copyright © 2023 Santander US Capital Markets LLC and its affiliates (“SCM”). All rights reserved. SCM is a member of FINRA and SIPC. This material is intended for limited distribution to institutions only and is not publicly available. Any unauthorized use or disclosure is prohibited.
In making this material available, SCM (i) is not providing any advice to the recipient, including, without limitation, any advice as to investment, legal, accounting, tax and financial matters, (ii) is not acting as an advisor or fiduciary in respect of the recipient, (iii) is not making any predictions or projections and (iv) intends that any recipient to which SCM has provided this material is an “institutional investor” (as defined under applicable law and regulation, including FINRA Rule 4512 and that this material will not be disseminated, in whole or part, to any third party by the recipient.
The author of this material is an economist, desk strategist or trader. In the preparation of this material, the author may have consulted or otherwise discussed the matters referenced herein with one or more of SCM’s trading desks, any of which may have accumulated or otherwise taken a position, long or short, in any of the financial instruments discussed in or related to this material. Further, SCM or any of its affiliates may act as a market maker or principal dealer and may have proprietary interests that differ or conflict with the recipient hereof, in connection with any financial instrument discussed in or related to this material.
This material (i) has been prepared for information purposes only and does not constitute a solicitation or an offer to buy or sell any securities, related investments or other financial instruments, (ii) is neither research, a “research report” as commonly understood under the securities laws and regulations promulgated thereunder nor the product of a research department, (iii) or parts thereof may have been obtained from various sources, the reliability of which has not been verified and cannot be guaranteed by SCM, (iv) should not be reproduced or disclosed to any other person, without SCM’s prior consent and (v) is not intended for distribution in any jurisdiction in which its distribution would be prohibited.
In connection with this material, SCM (i) makes no representation or warranties as to the appropriateness or reliance for use in any transaction or as to the permissibility or legality of any financial instrument in any jurisdiction, (ii) believes the information in this material to be reliable, has not independently verified such information and makes no representation, express or implied, with regard to the accuracy or completeness of such information, (iii) accepts no responsibility or liability as to any reliance placed, or investment decision made, on the basis of such information by the recipient and (iv) does not undertake, and disclaims any duty to undertake, to update or to revise the information contained in this material.
Unless otherwise stated, the views, opinions, forecasts, valuations, or estimates contained in this material are those solely of the author, as of the date of publication of this material, and are subject to change without notice. The recipient of this material should make an independent evaluation of this information and make such other investigations as the recipient considers necessary (including obtaining independent financial advice), before transacting in any financial market or instrument discussed in or related to this material.