March 10, 1999
To:Corporate Services Committee
From:Chief Executive Officer, Toronto Housing Company
Subject:A Plan for the Property House Portfolio: Maximizing Housing Opportunities
for Low Income Tenants
Purpose:
This report identifies options to maximize use of the City-owned Property House portfolio to
house families with low incomes. The proposed approaches build on the 1992 business plan
and seek to address issues raised by the Community and Neighbourhood Services Committee,
the Toronto Housing Company Board of Directors, the Corporate Services Committee and
City Council at its meeting on November 27 to 29, 1998.
Financial Implications:
The 1998 current value assessment of the Property House portfolio is approximately $11
million.
Recommendations:
It is recommended that:
1.The existing leases between the Toronto Housing Company (former Cityhome) and the
Corporation of the City of Toronto be terminated;
2.On termination of the leases, ownership of all of the Property Houses be transferred
immediately to the Toronto Housing Company by the City of Toronto;
3.City Council endorse option 2, described in more detail in the report, consisting of the
following actions by the Toronto Housing Company:
(a)a portion of the Property Houses portfolio containing 66 units of affordable family
housing is retained by Toronto Housing Company;
(b)the properties with a higher market value and/or smaller unit sizes are sold; and
(c)a portion of the proceeds of the sale is used to pay down the mortgage on the Property
House portfolio, another portion is used to complete planned renovations on the retained
portion of the portfolio (including properties managed within the property houses portfolio but
owned by the Toronto Housing Company), another portion is used to seed a capital and an
RGI reserve for the retained portion of the portfolio: and
(d)the Toronto Housing Company report to the Community Services Committee on the use
of any surplus proceeds from sales of properties or any operating surpluses not required for
the uses listed above.
4.The properties not sold shall be retained for affordable housing purposes, and managed on
a cost pass-through basis while maximizing RGI assistance according to a business plan to be
submitted to the Board of Directors of the Toronto Housing Company;
5.All property to be sold shall be disposed of in conformance with the City's property
disposal policy;
6.Subject to the terms set out in the City's property disposal policy, the first right to
purchase be given to the current tenants of the properties to be sold; and
7.The appropriate City officials be given the authority to implement these recommendations.
Background:
At its meeting of November 27 - 29,1998, City Council requested that the Chief Operating
Officer of the Toronto Housing Company submit a report on the number and type of houses
that would have to be retained in the Property House portfolio in order that as many units as
possible could be rented to tenants with low incomes.
The Property House portfolio consists of 60 properties, comprising 106 units, which were
acquired between 1930 and 1974 for Parks purposes. These properties have never been used
for Parks purposes and, in 1975, an informal arrangement was entered into with Cityhome for
the management of the portfolio. In 1992, City Council adopted a business plan which leased
these properties to Cityhome.
The 1992 business plan had the following objectives:
·the plan was to be self-financing;
·the properties were to be mortgaged to finance a capital rehabilitation program to bring the
units up to standard;
·the rent structure was to be rationalized and rents were to be increased to
low-end-of-market levels;
·rent increases were to be phased-in to reduce hardship for tenants and rent assistance
provided to eligible households which would otherwise face economic eviction; and
·revenues generated were to be used to pay down the mortgage and to provide rent
assistance to eligible households.
The 1992 business plan was only partially implemented. The phase in plan for the low end of
market rent structure has another year to go before it is fully implemented and some of the
properties are yet to be renovated as planned. Until full funding was available from the low
end of market rent structure, RGI subsidies could only be provided for 12 households and the
replacement reserve could not be funded to the full required amount.
Throughout 1998 reports on the disposition of the Property House portfolio were prepared for
the Community and Neighbourhood Services Committee, the Corporate Services Committee,
the Strategic Policies and Priorities Committee and City Council. In November 1998 Council
requested the Chief Executive Officer of the Toronto Housing Company to present this report
to the Corporate Services Committee.
Indicators of Housing Need in the City of Toronto
Meeting the need for affordable housing has been identified as an important objective by City
Council. A number of key indicators have suggested the level of housing need in the City of
Toronto, including:
·a vacancy rate (1998) of 0.9% in buildings with 3 or more units;
·average rent increases of between 5.9% and 7.4% depending on unit type from 1997 and
1998;
·a waiting list of 50,000 households seeking subsidized accommodation, which has grown
from 41,000 since 1997 (Toronto Social Housing Connections);
·approximately 50% of the households on the Housing Connections waiting list are families
but the supply of appropriately sized apartment units consists only of the annual turnover of
3+ bedroom units (about 850 units/year - this is the total annual turnover of 3+ Br units in all
of the social housing stock in the city including MTHA); and
·increasing levels of homelessness, including a rising incidence of homelessness among
families with children.
In presenting its Fall 1998 rental market survey results, CMHC identified two factors which
have contributed to increasing rent levels in the Toronto area. These are:
(i)Toronto's prolonged tight rental market has enabled most landlords to increase rents in
occupied units up to the legal maximum of 3% in 1998. In some instances, unused past
increases have been applied; and
(ii)changes to the Tenant Protection Act allow landlords to charge market rent once units
become vacant.
At its meeting held on June 22, 1998, the Board of Directors of the Toronto Housing
Company received a report which provided a profile of the amalgamated housing company's
portfolio. Included in the report was a discussion of mismatches between the supply of
housing units through turnover in its exiting portfolio and the demand for housing identified
through waiting list information.
The report concluded that, based on its existing housing stock, the Toronto Housing Company
is primarily geared to meet the housing needs of seniors, singles and couples. The portfolio
has only a limited number of larger family size units (approximately 1,750 - 3 and 4 Br Units)
and the Toronto Housing Company plays only a very small role in the supply of family units.
It has been recommended that the new Toronto Housing Company seek opportunities to adjust
its stock to respond to broader community need.
The Property House portfolio provides an opportunity for the Toronto Housing Company to
ensure that the housing stock under its management addresses the needs of larger family
households. To achieve this objective the company needs flexibility to adjust the portfolio
composition so that housing is maximized for low income families.
Using the Property House Portfolio to Respond to Housing Need
With 60 houses located across the central area, the Property Houses make up a diverse
portfolio. Units vary greatly according to size, price, location and other amenities. Taking into
account the high level of demand for affordable housing, the following multiple criteria were
developed to identify those properties which could best be used to respond to current housing
needs as well as meet the operating needs of the amalgamated housing company. They are:
·larger properties with average family size units (2+ bedrooms);
·properties presently being managed in partnership with a community agency;
·properties which would have lower operating costs including:
·properties which have lower property values and lower taxes; and
·properties which are in close proximity to the Toronto Housing Company's portfolio of
units for greater potential operating efficiencies.
Properties which do not meet these criteria are deemed to have a lower value to the Toronto
Housing Company in responding to current housing need.
Operating Plan for the Property Houses
To respond to Council's question of how many and what type of houses would have to be
retained to rent to as many low income households as possible, three options were developed.
Options for Maximizing Assistance to Low Income Households with the Property
Houses
A simplified cash flow model of each option is shown in Table 1. These options reflect the
housing need patterns discussed earlier in this report. To develop these options, a number of
assumptions were made. Operating costs are estimated using 1998 actuals and vacancy loss
was estimated at 2% of full market revenue (industry benchmark). Revenue was estimated
using the low end of market rent structure for market units as of Jan. 1, 1999 and RGI revenue
was estimated using average RGI revenue from similar unit sizes in the former Cityhome
portfolio. Interest is calculated at 6% on funds held for the purposes of a capital repair reserve
or RGI fund. In the absence of documented property appraisals, the current value assessment (
CVA) was used to estimate the value of each property. Each option is described in more detail
as follows:
Option 1
What is proposed by this option?
·All properties are retained.
·The $2,500,000 mortgage is renewed.
·Renovation of the seven properties which require capital work to reduce operating costs and
improve marketability. All properties would be renovated within 18 months of transfer of
ownership.
How is housing for low income tenants maximized?
·Initially the maximum number of RGI units is limited by cash flow to 35. This would be an
increase of 23 larger families receiving RGI assistance from the current 12 households
receiving RGI. (RGI assistance would be provided as required to current tenants. On turn over
units rented to low income households).
·As market revenue increases, more units can be subsidized. Once the existing mortgage is
paid, an additional 30 units could be subsidized. Alternatively, revenues not required for RGI
assistance in the Property Houses portfolio can be used to extend assistance within other
components of the Toronto Housing Company portfolio.
Other comments:
·This option represents a lost opportunity by not selling high value properties and
reinvesting in more modest cost housing or investing the proceeds to generate an income
stream to support affordable housing initiatives.
·This option while maximizing the number of units and the number of RGI subsidies also
retains the less needed small units and units with high operating costs.
Cthis option produces 35 units of housing appropriately sized for families (3+ bedrooms)
Option 2
What is proposed by this option?
·Sell 12 high value properties with 22 units (See Appendix 1 for list).
·Sell 3 properties with 20 1-bed or smaller units (See Appendix 2 for list).
·Principal remaining on $2,500,000 mortgage is discharged.
- Renovation of the seven properties which require capital work to reduce operating
costs and improve marketability. All properties would be renovated within 18
months of transfer of ownership.
·Proceeds of sales are invested to provide revenue stream for on-going RGI subsidies.
·Any additional revenues from sales can be used for capital repairs and to increase housing
affordability in the company portfolio.
How is housing for low income tenants maximized?
·A total of 66 units of affordable housing would be provided.
·Because 8 units are occupied by community agencies, a maximum of 58 units are left to
provide RGI assistance to Toronto Housing Company tenants.
·Initially the number of RGI units is limited by cash flow to 50; however, 8 more units could
be added as the RGI reserve is built.
Other comments:
·The total of 58 units of RGI housing would be achieved over time, at turn-over of units
some market tenants will be replaced with tenants needing RGI.
Cthis option produces 33 units of housing appropriately sized for families (3+ bedrooms)
Option 3
What is proposed by this option?
·Sell 12 high value properties.
·Sell 3 properties with only 1-bed or smaller units.
·Appendix 3 lists properties in which some of the tenants have indicated an interest in
purchasing their building or in the formation of a coop which would own their building.
Under Option 3 it is proposed to sell up to 12 properties with 19 units in which the tenants
have indicated interest in purchasing.
·Retain at least 28 properties plus the properties occupied by agencies.
- Renovation of the seven properties which require capital work to reduce operating
costs and improve marketability. All properties would be renovated within 18
months of transfer of ownership.
·Principal remaining on $2,500,000 mortgage is discharged.
·Proceeds of sales invested to provide revenue stream for RGI subsidies and future
affordable family housing initiatives.
·Any additional revenues from sales can be used for capital repairs and to increase housing
affordability in the company portfolio (rent bank, emergency assistance, low level subsidies to
in-situ tenants within market component of portfolio, limited internal rent-supplement
program).
How is housing for low income tenants maximized?
·Maximum number of RGI units is limited by number of units remaining. This may be as
low as 38 if all tenants exercise their option to purchase. It is expected the number of units
could be 42 units based on current tenant preferences.
·Only a fixed number of households (38 or more depending on total number of units in the
portfolio) will receive RGI subsidies; however, some of the proceeds can be used for capital
repairs and to increase housing affordability in the company portfolio.
Other comments:
·This option generates a surplus from the sales revenue. A detailed plan will be required to
identify how these funds would be used.
Cthis option produces 25 units of housing appropriately sized for families (3+ bedrooms)
Limitations of the Analysis of Options
CVA was used to estimate sale value. Real estate appraisals will be done on each property to
be sold in conformance with the City's disposal policy - this will be a more accurate gauge of
the value of the properties to be sold.
The proceeds of the sale may be reduced by approximately 10 per cent of the total selling
price to offset the costs of preparing the properties for sale. Costs which may be incurred are
appraisal fees, real estate fees, surveys, severance applications and fees and some capital work
to facilitate sales (e.g. where one furnace serves both halves of a semi-detached property).
RGI revenue may be more or less than estimated depending on the incomes of tenants selected
from Housing Connections waiting list; tenant incomes vary over time, and therefore the RGI
costs will vary accordingly. A reserve is required to ensure funds are available where incomes
are less than expected.
Table 1Cash Flow Comparisons of the 3 Options |
|
Option 1
Keep All |
Option 2
Sell High Value |
Option 3
Sell High Value and some to
Tenants |
Rental Revenue |
|
|
|
Market |
789,240 |
180,300 |
101,772 |
RGI |
134,796 |
185,964 |
145,008 |
Vacancy Loss |
-24,308 |
-15,907 |
-11,218 |
Interest |
0 |
87,617 |
231,677 |
Total Revenue |
899,728 |
437,974 |
467,239 |
Expenses |
|
|
|
Mortgage |
238,620 |
0 |
0 |
Taxes |
151,124 |
103,007 |
72,456 |
Utilities |
56,268 |
37,388 |
18,388 |
Other Operating Costs
(inc. Maintenance) |
261,059 |
162,546 |
113,289 |
Annual Contribution to Reserves |
119,250 |
74,250 |
51,750 |
Total expenses |
828,321 |
377,191 |
255,883 |
|
|
|
|
Net Surplus/(deficit) |
71,407 |
60,783 |
211,356 |
|
|
|
|
Estimated maximum RGI units |
60 |
58 |
38 |
Total Units left in portfolio |
106 |
66 |
46 |
Total Family Size Units in Portfolio |
35 |
33 |
25 |
Potential for adding new units to stock |
very limited until mortgage
paid off |
limited unless funds
diverted from RGI
assistance |
up to about 16 immediately
after all sales completed |
|
|
|
|
Estimated sale value based on CVA |
$ 0 |
$ 3,974,000 |
$ 5,774,000 |
Assumptions in Table 1:
·Operating costs are estimated using 1998 actuals.
·Vacancy loss at 2% of full market revenue.
·Revenue estimated using low end of market rent structure for market units as of Jan. 1, 1999 and RGI revenue is estimated using average RGI revenue
from similar unit sizes in the former Cityhome portfolio.
·Interest calculated at 6% on proceeds of sale after repaying principal of $2,312,221 on 2,500,000 mortgage.
·Reserves contribution $1125 per unit per year.
CValue realized on sales is based on current CVA.
Sales revenue for Option 3 is variable with the number of units that will be sold to tenants
|
1. One-time capital upgrading
Of the 60 properties in the portfolio, 44 were rehabilitated through the original 1992 business
plan. Funds are required to complete the capital improvements to the properties retained.
Depending on which option is chosen, the number of properties will vary but in all options at
least seven properties will need capital improvement immediately to decrease operating costs
and improve marketability A preliminary estimate suggests that $30,000/property, or a total of
$210,000, should be placed in a reserve fund to upgrade the first seven properties. It is
proposed that all of this work be completed as quickly as possible after the transfer of
ownership of the Property Houses to the Toronto Housing Company
2. Establishment of a Reserve Fund for capital repairs
In addition, an on-going capital reserve fund is required to ensure the availability of resources
to replace major building components which have a fixed life-span (e.g. roofs, furnaces).
These expenditures are not included in the annual property operating budgets; over time work
will be required to all of the properties retained. An annual per unit contribution to a capital
reserve is proposed as is a one time seeding of the capital reserve from the revenue generated
from the sale of properties. Both the annual contribution rate and the one time funding level
required would be determined by a reserves study.
3. Maximizing RGI Assistance
A new business plan will be required to establish the maximum subsidy level that can be
sustained as properties are sold. However, vacancies in the immediate future should be rented
from Housing Connections list until the maximum RGI proportion is reached. Careful
monitoring will be required to maintain cost-pass through, funding for RGI, funding for
repairs, and funding for capital.
4. Value of portfolio and amount of sale proceeds
The total value of the Property Houses portfolio is $ 11,874,320 based on CVA. It is generally
known that the CVA values under-represent the actual market, or sale value of the properties.
In addition, in options 2 and 3 above, the total number of properties to be sold is not known at
this time as it is in part dependent on tenant decisions. Therefore, the total amount of proceeds
from sales is not known. For this reason it is recommended that the Toronto Housing
Company report to Community Services Committee on the options for the use of proceeds
from sales of the properties, once these transactions are effected, capital repair requirements
are known, and the RGI and capital repair funds have been established. The Toronto Housing
Company can provide the Committee with status reports in six and twelve months.
5. Protection of tenures
In options 2 and 3 above, where it is proposed to sell a property, the current tenancy of
residents will be ensured until such time as they choose to terminate their tenancy, or the
Housing Company provides alternative accomdation, and that this option be solely exercised
by the Housing Company. This may have the effect of delaying some sales and therefore
stretching the time frame from realizing the proceeds of such sales.
Recommended Option
Option 2 is recommended as it responds to the request of Council to provide information on
the number and type of properties that would have to be retained in the portfolio to allow the
Company to rent as many units as possible to low income tenants. This option also balances
the interests of the Toronto Housing Company in structuring the portfolio to better address the
needs of families, and withdraw from the operation of high cost properties. It should be noted
that it is probable that many current tenants will remain in situ, and therefore the retention of
the 66 units proposed will not mean that all such units will be available for low income houses
in the near term.
Option 2 provides the most flexibility to allow the Toronto Housing Company to rent units to
low income tenants. This option provides at least 66 units (50 RGI, 8 market and 8 rented to
community agencies) and may allow for the addition of additional assistance for low income
households within the overall portfolio. This option will also ensure that sufficient funds are
available for immediate repairs.
Option 3 is a viable option. In this option a significant number of units are retained and made
available for low income households. In addition, funds may be available to direct to housing
affordability issues elsewhere in the Toronto Housing Company portfolio and to address other
capital funding issues. Tenants were previously contacted and expressed an interest in the
purchase of their unit. This option may allow these tenants to do so. The market value of the
properties sold would be based upon a real estate appraisal.
Option 1 is not recommended as high value properties and properties which do not match
Toronto Housing Company applicant needs would be retained.
Next Steps
Once this report is approved by City Council, the Toronto Housing Company's Board of
Directors will need to terminate the existing leases, authorize the acquisition and adopt the
strategy contained in Option 2.
A satisfactory disposal process was previously recommended in the June 11, 1998 and the
October 26, 1998 reports to the Corporate Services Committee by the Commissioner of
Corporate Services; however, the Toronto Housing Company may wish to review the disposal
strategy to ensure the Company's interests are protected as well. The disposal process will
also need to include real estate appraisals, property surveys, severances and capital work. The
disposal process will also need to address the issue of flipping and obtaining fair market
value. As well, any tenants in receipt of RGI assistance in the Property Houses which are sold
will need to incorporated into a tenant relocation plan.
Once the Toronto Housing Company has completed the disposal, the Board of Directors of the
Toronto Housing Company will need to approve a new business plan for the ongoing
management of the Property House portfolio.
Conclusion
This report sets out a plan to more effectively use the City-owned Property House portfolio to
house families with low incomes. The proposed approach builds on the 1992 business plan
and seeks to address issues raised by various stakeholders during 1998 discussions of the fate
of this portfolio.
Option 2, as described earlier in this report, is recommended as the proposed approach
whereby the properties that do not meet the Toronto Housing Company's needs will be
disposed of according to City policies giving the tenants first right to purchase and the balance
of the properties would be managed according to a business plan approved by the Toronto
Housing Company's Board of Directors. This approach would satisfy most of the stakeholders
while maximizing the housing available to low income households.
Contact Name:
Bob Dryden, Director, Asset Management
Toronto Housing Company
Telephone: 392-3723; Fax: 392-3037
Derek Ballantyne
Chief Executive Officer
Toronto Housing Company
Appendix 1
List of High Value Properties
125 |
Roxborough |
St. |
1 |
Hubbard |
Blvd. |
3 |
Hubbard |
Blvd. |
5 |
Hubbard |
Blvd. |
7 |
Hubbard |
Blvd. |
9 |
Hubbard |
Blvd. |
11 |
Hubbard |
Blvd. |
13 |
Hubbard |
Blvd. |
2 |
Wineva |
Ave. |
4 |
Wineva |
Ave. |
6 |
Wineva |
Ave. |
8 |
Wineva |
Ave. |
Appendix 2
List of Properties with Only 1-Bed or Smaller Units
15 |
Hubbard |
Blvd. |
205 |
Crawford |
St. |
215 |
Crawford |
St. |
NOTE:Sale of Listed Properties would occur only after tenant relocation plan is
implemented
Appendix 3
List of Properties Where Tenants Indicated a Desire to Purchase Their Unit or Their
Building When Surveyed in September 1998
Address |
No of Units |
Interest in
Purchasing |
Interest in Coop
Formation |
176 Bain Ave |
1 - 3 Br |
1 |
0 |
144 Balsam Ave |
2 - 1 Br |
1 |
0 |
11 Coady Ave |
1- 4 Br |
1 |
0 |
35 Coady Ave |
1 - 3 Br |
1 |
1 |
37 Coady Ave |
1 - 3 Br |
1 |
0 |
185 Crawford St |
1 - 1 Br, 1 - 3 Br |
2 |
2 |
187 Crawford St |
1 - 4 Br |
0 |
1 |
195 Crawford St |
1 - 4 Br |
1 |
1 |
201 Crawford St |
2 - 1 Br, 3 - 2 Br |
1 |
3 |
205 Crawford St |
2 - 1 Br |
0 |
2 |
213 Crawford St |
1 - 4 Br |
1 |
0 |
215 Crawford St |
2 - 1 Br |
0 |
1 |
217 Crawford St |
1 - 4 Br |
1 |
0 |
221 Crawford St |
1-1Br, 1-2Br |
1 |
0 |
223 Crawford St |
1-1Br, 1-3Br |
1 |
0 |
225 Crawford St |
1 - 5+ Br |
0 |
1 |
229 Crawford St |
1 - 5+ Br |
1 |
1 |
237 Crawford St |
1 - 5+ Br |
1 |
0 |
949 Dundas St |
1 - 5+ Br |
1 |
0 |
959 Dundas St |
1 - 1 Br, 1 - 2 Br |
1 |
0 |
981 Dundas St |
1-1Br, 1-2 Br |
0 |
0 |
987 Dundas St |
1 - 5+ Br |
1 |
1 |
989 Dundas St |
1- 1 Br, 1-2 Br |
0 |
0 |
112 Havelock St |
1 - 4 Br |
1 |
0 |
114 Havelock St |
1 - 4 Br |
0 |
0 |
1 Hubbard Blvd |
2 - 2 Br |
2 |
2 |
3 Hubbard Blvd |
2 - 2 Br |
2 |
1 |
5 Hubbard Blvd |
2 - 2 Br |
2 |
2
|
7 Hubbard Blvd |
2 - 2 Br |
1 |
2 |
9 Hubbard Blvd |
2 - 2 Br |
2 |
1 |
11 Hubbard Blvd |
2 - 2 Br |
1 |
0 |
13 Hubbard Blvd |
1 - 4 Br |
1 |
0 |
15 Hubbard Blvd |
17 Bach |
1 |
3 |
2 Sylvan Ave |
1-3 Br |
0 |
0 |
2a+b Sylvan Ave |
2 -2 Br |
1 |
0 |
4 Sylvan Ave |
2 - 2 Br |
0 |
1 |
6 Sylvan Ave |
1 - 1 Br, 1 - 3 Br |
2 |
0 |
10 Sylvan Ave |
2 - 2 Br |
0 |
0 |
14 Sylvan Ave |
2-2 Br |
1 |
0 |
15 Tiverton Ave |
1 - 2 Br |
1 |
0 |
2 Wineva Ave |
2 - 2 Br |
2 |
1 |
4 Wineva Ave |
2 - 2 Br |
2 |
0 |
6 Wineva Ave |
2-2 Br |
1 |
0 |
8 Wineva Ave |
2-2 Br |
0 |
0 |
NOTE: Decision to withhold individual Property Houses from sale based upon
operating costs, unit size and property location. Those units to be sold will be offered
first to building tenants.