Translation of Japanese Original
September 22, 2021
To All Concerned Parties
REIT Issuer:
Kenedix Retail REIT Corporation
Representative: Moyuru Watanabe, Executive Director
(Securities Code: 3453)
As se t M an ag e r:
Kenedix Real Estate Fund Management, Inc.
Representative: Masahiko Tajima, President & CEO
Contact:Koichiro Nobata, Head of Planning Division,
Retail REIT Department
TEL:+81-3-5157-6013
Notice Concerning Acquisition of Property (Kitera Town Fukuoka Nagahama)
Kenedix Retail REIT Corporation ("KRR") announced today that Kenedix Real Estate Fund Management, Inc. ("the Asset Manager"), the asset manager for KRR, has decided to acquire the following property.
1. Outline of the acquisition | ||
(1) | Type of acquisition: | Trust beneficiary interest in real estate |
(2) | Property name: | Kitera Town Fukuoka Nagahama |
(3) | Acquisition price (Note 1): | 6,000,000,000 yen |
- Appraisal NOI yield (Note 2): 4.7%
(5) | Date of contract: | September 22, 2021 |
(6) | Acquisition date: | October 1, 2021 |
(7) | Seller: | Please refer to Item 4. Seller's profile for details |
(8) | Acquisition funds: | Borrowings and cash on hand (Note 3) |
(9) | Settlement method: | Payment in full at settlement |
(Note 1) | Excluding acquisition costs, adjustment amount of property tax and city-planning tax, consumption tax, etc. | |
(Note 2) | "Appraisal NOI yield" is calculated by dividing the appraisal NOI of the anticipated property as on the appraisal report as of | |
September 1, 2021 by the acquisition price for the property and rounded to the first decimal place. | ||
"Appraisal NOI" refers to the net operating income before depreciation expenses, which is calculated by deducting the operating | ||
expenses from the operating revenues described in the appraisal report, and thus, differs from NCF (Net Cash Flow) which is | ||
calculated by adding the profit from the investment of tenant deposits to and deducting capital expenditures from NOI. The appraisal | ||
NOI here is the NOI calculated using the direct capitalization method. | ||
(Note 3) | Matters concerning the new borrowings shall be announced after details decided. |
2. Reason for the acquisition
KRR makes focused investment in shopping centers for daily needs while it has expanded its investment targets to distribution centers. The acquisition is made to diversify and enhance the portfolio to realize the growth of asset size and secure stable revenues, in accordance with KRR's investment targets and policies as set forth in its Articles of Incorporation.
The leasing of this property has been sluggish and the occupancy rate is 82.8% as of September 10, 2021. This is due to the timing of its completion in November 2020 amid the COVID-19 pandemic. However, the decision to acquire the property was made based on the following reasons. (1) The core tenant is a grocery supermarket, which is stable even amid the pandemic. (2) The property incorporates delivery function as a distribution center for an online supermarket partnered with the grocery supermarket as an example of integration of retail and
1
logistics facilities, providing the facility a potential to leverage e-commerce demand. (3) The property is located within 1.5km radius from Tenjin Station and in the catchment area with high population growth rate.
Acquisition highlight:
An NSC that opened in February 2020 in an area with high population growth, neighboring Tenjin area in Fukuoka
- Features of the building
- The property is located in Nagahama area, approximately 1.5km northwest of Tenjin Station. The number of families with young children is increasing with active housing developments in the surrounding area.
- The property features a grocery supermarket, Sunny, on the first floor. Tenants on the second and third floors include a drugstore, a baby and children's store, a dollar shop, a karaoke lounge and a health club.
- Sunny, Seiyu's brand in Fukuoka prefecture, is open 24-hours and provides delivery service for its online supermarket, meeting the demand of urban consumers and young families working in central business district.
- Overview of the surrounding area
- Location and access
- The property is located in a convenient area within walking distance of Akasaka Station (approximately 7-minute subway ride to Hakata Station) and Ohorikoen Station on the Kuko Line of Fukuoka City Subway. Active housing developments have contributed to the area's recent high population growth while the area is categorized as a harbor district where Fukuoka City Central Wholesale Market Fresh Fish Market, companies associated with the market and logistics companies are located.
- Characteristics of the surrounding area
- Based on the 2015 Population Census, the population in the catchment area was approximately 9,800 people in the 0.5km radius, approximately 32,000 people in the 1km radius, and 123,000 people in the 2km radius. Compared to population numbers in 2010, the population in 2015 within the 0.5km, 1km and 2km radius were 109.5%, 109.7% and 108.1%, respectively, showing a high growth rate backed by abundant households with young workers.
3. Details of the property
Property name | Kitera Town Fukuoka Nagahama | |
Acquisition date | October 1, 2021 | |
Property type (Note 1) | NSC | |
Type of specified asset | Trust beneficiary interest in real estate | |
Trustee | Mitsubishi UFJ Trust and Banking Corporation | |
Trust period | December 15, 2017 to March 31, 2041 (planned) | |
Seller | GK FRP | |
Location | 1-10-1, Minato, Chuo-ku, Fukuoka, Fukuoka | |
Form of ownership | Proprietary ownership | |
Land area | 3,471.10 m2 | |
Land | Zoning | Commercial area |
Building coverage ratio | 80% | |
Floor-area ratio | 400% | |
Form of ownership | Proprietary ownership | |
Building | Gross floor area | 10,217.38 m2 |
Date constructed | November 28, 2020 | |
2 |
Use | Retail store, parking lots | ||||||
Structure/No. of floors | S-structure/flat-roofed4-story building | ||||||
Architect | Nikkisekkei Co., Ltd. | ||||||
Construction company | Ichiken Co., Ltd. Kyushu Branch | ||||||
Construction confirmation authority | The Building Center of Japan | ||||||
Master lessee | ITOCHU Urban Community Ltd. (planned) | ||||||
Type of master lease | Pass-through type (planned) | ||||||
PM | Kenedix Real Estate Fund Management, Inc. (planned) | ||||||
Sub-PM | ITOCHU Urban Community Ltd. (planned) | ||||||
PML | 0.4% | ||||||
Acquisition price | 6,000,000,000 yen | ||||||
Appraisal value | 6,100,000,000 yen (as of September 1, 2021) | ||||||
Real estate appraiser | Japan Real Estate Institute | ||||||
Appraisal NOI yield | 4.7% (Note 2) | ||||||
Collateral | None | ||||||
Lease summary | (as of September 10, 2021) | ||||||
Number of tenants | 13 | ||||||
Annual rent | 280,215 thousand yen | ||||||
Tenant deposits | 150,075 thousand yen | ||||||
Leased area | 5,265.50 m2 | ||||||
Leasable area | 6,355.66 m2 | ||||||
Occupancy rate | 82.8% | ||||||
Part of this property is not in compliance with the Building | |||||||
Remarks | Standards Act and the Fire Service Act. KRR, however, has agreed | ||||||
with the seller that renovation and improvement will be completed | |||||||
at the expense and responsibility of the seller. | |||||||
Notes: | |||||||
1. Properties are categorized into the following six types of | |||||||
properties: NSC (Neighborhood Shopping Center), SM | |||||||
(Supermarket), CSC (Community Shopping Center), Urban | |||||||
Station-Front SC (Urban Station-Front Shopping Center), SS | |||||||
(Specialty Store) and L (Logistics facility). | |||||||
2. "Appraisal NOI yield" is calculated by dividing the appraisal | |||||||
NOI of the anticipated property as on the appraisal report as of | |||||||
Others | September 1, 2021 by the acquisition price for the property and | ||||||
rounded to the first decimal place. | |||||||
"Appraisal NOI" refers to the net operating income before | |||||||
depreciation expenses, which is calculated by deducting the | |||||||
operating expenses from the operating revenues described in the | |||||||
appraisal report, and thus, differs from NCF (Net Cash Flow) | |||||||
which is calculated by adding the profit from the investment of | |||||||
tenant deposits to and deducting capital expenditures from NOI. | |||||||
The appraisal NOI here is the NOI calculated using the direct | |||||||
capitalization method. | |||||||
4. Overview of the seller | |||||||
Name | GK FRP | ||||||
Address | 2-1-6 Uchisaiwaicho Chiyoda-ku, Tokyo | ||||||
3 |
Name and title of | Representative Partner: General Incorporated Association FRP Holdings | ||||||||
representative | Executive Kazumasa Hongo | ||||||||
Description of business | 1. Acquisition, holding, disposition, leasing, and management of real estate | ||||||||
2. | Acquisition, holding, and disposition of trust beneficiary interest in real estate | ||||||||
3. | Tasks related to the above | ||||||||
Capital | 100,000 yen | ||||||||
Incorporation | September 22, 2017 | ||||||||
Net assets | Undisclosed, as consent has not been obtained from the seller. | ||||||||
Total assets | Undisclosed, as consent has not been obtained from the seller. | ||||||||
Relationship between KRR/the Asset Manager and the seller | |||||||||
Capital relationship | Kenedix Inc., the Asset Manager's 100% owner and parent company, etc. under | ||||||||
the Financial Instruments and Exchange Act of Japan (the "FIEA"), contributes | |||||||||
to the funds of the general incorporated association holding 0.27% equity | |||||||||
interests of the seller. | |||||||||
Personnel relationship | No special personnel relationship between KRR/the Asset Manager and the | ||||||||
seller. Also, no special personnel relationship between the related parties/ | |||||||||
affiliates of KRR/the Asset Manager and the related parties/affiliates of the | |||||||||
seller. | |||||||||
Business relationship | No special business relationship between KRR/the Asset Manager and the seller. | ||||||||
However, Kenedix Investment Partners, Inc. is entrusted with asset management | |||||||||
business by the seller. | |||||||||
Related party | The seller is deemed a related party under the "Retail REIT Division on Related- | ||||||||
transactions | Party Transactions Rules" of the Asset Manager. | ||||||||
5. Status of property acquirer and previous owners | |||||||||
Name (location) | Kitera Town Fukuoka Nagahama (Fukuoka, Fukuoka) | ||||||||
Status of property owner | Previous owner | Owner prior to previous owner | |||||||
Name | GK FRP | - | |||||||
A private property fund in which | |||||||||
Kenedix, Inc., the 100% parent | |||||||||
company of the Asset Manager and the | |||||||||
Relationship with | parent company, etc. under the FIEA, | ||||||||
holds 0.27% of the total amount of | Not a related party | ||||||||
related party | |||||||||
contributions of Tokumei Kumiai, and | |||||||||
to which Kenedix Investment Partners, | |||||||||
Inc. has been entrusted to provide the | |||||||||
asset management business services. | |||||||||
Background and | |||||||||
purpose of | Acquired as an investment | - | |||||||
acquisition | |||||||||
Acquisition price | Omitted (Note 1) | - | |||||||
Acquisition timing | Land: December 2017 | - | |||||||
Building: November 2020 (Note 2) | |||||||||
(Note 1) The acquisition price is omitted because the previous owner has owned it for more than one year, and the building is a development
project for the previous owner.
(Note 2) The acquisition timing of the building is based on its completion date.
6. Details of brokerage
Not applicable.
4
7. Transactions with related parties
-
Acquisition
The seller of the acquisition is deemed a related party under the Retail REIT Division Related-party Transactions Rules. The Asset Manager submitted the transaction for deliberation and resolution by the Compliance Committee. Following the approval by the Compliance Committee, the transaction was submitted to the Retail REIT Division's Asset Management Committee for resolution. - Delegation of property management to the Asset Manager
KRR concluded a property management agreement with the Asset Manager. Fees to the Asset Manager regarding the property are at the same level as that of existing properties.
[Details of property management fee]
Property management fee (annual): Total income from properties × 1.5% + on-site personnel expenses Fees associated with the management of construction projects:
Construction price | Fees | |||
Less than 1 million yen | None | |||
1 million yen to less than 2 million yen | 6% | |||
2 million yen to less than 5 million yen | 120,000 yen + 5% on the portion exceeding 2 million yen | |||
5 million yen to less than 10 million yen | 270,000 yen + 4% on the portion exceeding 5 million yen | |||
10 million yen to less than 100 million yen | 470,000 yen + 3% on the portion exceeding 10 million yen | |||
100 million yen to less than 200 million yen | 3,170,000 yen + 2% on the portion exceeding 100 million yen | |||
200 million yen or more | 5,170,000 yen + 1% on the portion exceeding 200 million yen | |||
8. Acquisition schedule | ||||
Acquisition decision date | September 22, 2021 | |||
Contract date | September 22, 2021 | |||
Payment date / delivery date | October 1, 2021 | |||
9. Future outlook
There are no changes to the forecasts of fiscal periods ending September 30, 2021 and March 31, 2022 as the impact of the acquisition on the financial results is minimal.
10. Summary of real estate appraisal report
Summary of real estate appraisal report
Appraisal value | 6,100,000,000 yen | |||||
Appraiser | Japan Real Estate Institute | |||||
Date of appraisal | September 1, 2021 | |||||
Item | Content | Basis | ||||
Income capitalization approach value | 6,100,000,000 yen | Calculated by the DCF method, with the results verified using the | ||||
direct-capitalization method | ||||||
Value based on direct capitalization method | 6,170,000,000 yen | Calculated by dividing the standardized NCF that is expected to | ||||
remain stable over the medium term by the cap rate | ||||||
(1) | Gross operating revenue | 390,203,000 yen | ||||
Effective gross operating revenue | 397,977,000 yen | |||||
Calculated based on occupancy rates and supply-demand trends of | ||||||
similar properties that have replacement competition relationships | ||||||
Loss from vacancy, etc. | 7,774,000 yen | and other relationships in similar areas in the same supply-demand | ||||
area, the occupancy rates of the property in the past, and expected | ||||||
future trends and posted losses from vacancies |
5
This is an excerpt of the original content. To continue reading it, access the original document here.
Attachments
- Original document
- Permalink
Disclaimer
Kenedix Retail REIT Corporation published this content on 22 September 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 22 September 2021 06:31:04 UTC.