What Is The Rate Of Return Of A Delaware Statutory Trust?

What Is The Rate Of Return Of A Delaware Statutory Trust?

Posted by on Jan 20, 2021


Unlike a direct real estate investment, investing in a DST is less complicated. There isn’t any rehab that investors must spend money on. There’s no closing cost. The cost-basis is easy to figure out. All of that helps simplify the rate of return (ROR) calculation. In this article, we’ll dig into what you need to know for calculating the ROR on a DST.

Rate Of Return Depends On Property Type

The properties that a DST invests in determine the potential ROR that investors can receive. A DST’s annual projected ROR can span 4-9%, while its total rate of return can far exceed this figure depending on the property’s ability to appreciate. In general, returns will be lower for the lower risk properties, and for higher-risk properties, returns will be higher.

Some lower-risk properties include multi-family. Higher risk properties can include certain retail and industrial products. For both segments, property type alone doesn’t determine returns. Anyone who has invested in real estate knows many factors drive returns.

Some of these factors include the location, local market, regulations, interest rates, and potential of the area. While returns on retail may be higher on average than multi-housing, a retail location in a booming part of town with great growth projections and a high credit tenant may have returns equal to multi-housing. These lower returns result from the property's stability, which is another way of saying lower risk.

What Goes Into The Rate Of Return For A DST?

Once the above factors have been analyzed, two components determine the ROR for a DST. These are the annual rate of return, otherwise known as cash on cash (CoC) return, and appreciation, which is realized at the terminal event (i.e., sale of the property). 

DSTs are not held indefinitely. Unlike a direct real estate investment where you might hold a property for 20 years or even until death, DST investments are terminal. Most have a lifespan of 5-10 years, but some may last longer. If everything goes well, at the end of the DST's life, your principal investment is returned to you. If the DST experienced any appreciation in property values, that appreciation will pass-through to you, and you'll realize an additional gain on your principal. This gain, a result of the terminal event, must be factored into the ROR, or total return in this case.

Cash on Cash

The objective of many DSTs is to pay distributions on a monthly return. If you invest $500,000 in a DST that seeks to pay 5.5%, you should expect an annual return of:

(5.5% x $500,000) = $27,500

This amount is called the CoC or cash on cash return because it is based purely on the amount of cash you put into the investment and the amount of cash you’re receiving back on an annualized basis.

Total Return

In addition to cash flow, the total return includes any appreciation of your invested principal, which is tied to the appreciation of the DST's properties. If your initial basis appreciates a total of 20% over five years of holding, your principal will have increased to $600,000, or by $100,000. 

We’ll add the cash flow to the appreciation to get the total return. We multiply our annual cash flow by 5 (years):

Total cash flow: $27,500 x 5 = $137,500

$100,000 appreciation + $137,500 of cash flow = $237,500

We now divide by the original amount invested: 

$237,500 / $500,000 = 47.5%

This provides an investment total return of 47.5%.

But what about fees? Like any investment, there are fees associated with a DST investment. However, the DST fee structure is somewhat unique. All costs and fees for a DST investment are included in the offering. There are no out-of-pocket fees or expenses, which differs from a direct property example where an investor will have to pay closing costs and other transaction-related expenses in addition to the purchase price. Additionally, distributions are based on the full amount of equity invested. For example, if a DST distribution rate is 5.5%, on a $100,000 of equity, the distribution would to the investor would be 5.5% off the full $100,000 invested, or $5,500.

So, for the purposes of our total return calculation, all front-end fees and costs have already been accounted for in the DST offering, thus no adjustments are necessary. On the sale of investment, however, disposition fees can run anywhere from 0% to 3.5% before closing or third-party brokerage costs, and are paid from sale proceeds. For the sake of example, we will use a 3% disposition fee, and 1.5% for closing costs. Below is the calculation:

Disposition fees and closing costs: $600,000 sale price x (3% + 1.5%) = $27,000

$100,000 appreciation + $137,500 of cash flow - $27,000 of disposition fees = $210,500

We’re ready for the total return value:

$210,500 / $500,000 = 42.1%

Our total return on the DST with a five year holding period is 42.1%.

Being able to calculate your rate of return allows you to make a better-informed investment decision. It removes a lot of guesstimation and allows for some fairly accurate back-of-the-napkin type calculations. Of course, you can also plug everything into a spreadsheet and have a ready-to-go template.

When it comes to DSTs, there are a number of potential advantages they have over direct real estate investments, especially for the investor who is looking for a passive investment. Additionally, the simplified ownership structure (one decision-maker), non-recourse debt, and its tax sheltering abilities, when used with a 1031 exchange, make it an attractive alternative to direct real estate for some people. Whether a DST is a good fit for you is best left as a discussion with your financial team or tax advisor.

This material is for general information and educational purposes only. Information is based on data gathered from what we believe are reliable sources. It is not guaranteed as to accuracy, does not purport to be complete and is not intended to be used as a primary basis for investment decisions.

There is no guarantee that the investment objectives of any particular program will be achieved.

The actual amount and timing of distributions paid by programs is not guaranteed and may vary. There is no guarantee that investors will receive distributions or a return of their capital. These programs can give no assurance that it will be able to pay or maintain distributions, or that distributions will increase over time.

Distributions may include a return of principal. Returning principal to investors may result in less money for the program to invest, which may lower its overall return.

Hypothetical results are for illustrative purposes only and are not intended to represent the past or future performance of any specific investment. Investing involves risk, including the loss of principal.


Are DST Investments Right For Me?

Are DST Investments Right For Me?

Download the Free DST Guidebook

Are DST Investments Right For Me?

Are DST Investments Right For Me?