Monday, June 18, 2018

Guest Post - Real estate developer (with case study at June 2018)

We have our regular contributor CK who often writes good insight into the industry he has an expertise on.

The last contribution he has is back almost a year ago during Aug in 2017 which you can find the link below:

This is a continuation to the update this year in Jun of 2018.

The business model for a real estate developer is that of building and selling of properties. Hence, the key performance metrics of a developer is the ability to procure all raw materials (land, construction cost etc.) and sell to the end consumer at a reasonable margin (or otherwise known as the developer margin). Developer has to either possess the ability to procure raw materials at a cheaper price or have the ability to price their development at a higher price. Sounds simple?

The typical business cycle of a developer:

Purchase of land which can be done via Government Land Sales or en-bloc.

Land cost is often the most expensive component of property development cost in Singapore. If obtained at an excessive level, it could render the whole development unprofitable. Hence, for property investor (be it investors on the equities of property developer or physical real estate), it would be useful to keep track of how much did the developer pay for the land (often quoted on a dollar per square foot basis).

See below for a scenario analysis on a property development undertaken using some high level assumptions:

Digging back on a guest post done for 3Fs (aka B) about a year back, I did an analysis on the the land cost paid by The Garden Residences (By Keppel and Wing Tai) and Affinity at Serangoon (by Oxley) and price sold for their respective launch in June 2018 based on URA data

Based on the “Bread to Flour Ratio”, it would seem that Oxley is getting better margin compared to Keppel Wing Tai.

Lets dive in greater detail by constructing a project profit or loss statement on the basis all units are able to be sold at the average price psf achieved to-date:

Assumption of cost of construction psf: $500 psf

Assumption on cost of financing: 3%

What does that translate in the profit and loss for the whole development?

The below would be the return on equity projection for the 2 developments.

The high level return analysis is based on the following assumption: 

1.) Equity is based on 20% of land cost 

2.) The developer is able to maintain their pricing for remaining unsold units 

3.) Cost of financing is based on 1 year financing cost. Financing cost will increase if there is slowdown in sales on the assumption the developer use the sales proceeds to repay borrowings undertaken. 

4.) Cost of sales (i.e. agent cost) not factored in. Typically between 1% to 2%. 

5.) The average development period is 3 years from date of obtaining land. 

6.) There are no further unexpected increase in construction cost. 

7.) The development managed to successfully ‘clear stock’ to avoid ABSD charges which amount to 15% of land cost within 5 years from obtaining the land.

Based on the June 2018 URA data both developments are about 9% sold which is relatively low and reflect the cannibalisation of buyers eyeing for property in the same area. This potentially reflect buyer’s insensitiveness towards other factors within a development (e.g.reputation of developer, finishing, layout) compared to the location. With the influx of launch coming through from the huge en-bloc output from 2017, it is possible that the developers of Garden and Affinity cannot ‘clear stock’ without ‘cutting price’. 

Being pragmatic, I would not bet that the developments will be able to rake in the profit numbers shown above. In fact, I will be more concern on the potential worst case scenario where the developers are slapped with ABSD 4 years down the road shown in the table below:

The above charges if eventuates will certainly caused the returns to suffer drastically and probably result in Garden making a loss.

Using the above case study, I would like to summarise the key learning points:

  • Cost of land paid relative to comparable plots is indicative of the project profitability 
  • Excessive supply situation in the vicinity will result in slower sales 
  • General rise in market prices will result in developer being able to increase price at subsequent phases of launch 
  • Cost of financing could impact the project profitability 
  • Cost of financing could be capped when developers use sales proceeds receive to repay borrowings 
  • Ability to launch a project quickly will also alleviate financing costs incurred

Author's take on current real estate market

Personally, I feel the slowdown in sales of new launch at Garden and Affinity is significant. The property bull cycle over the past year has been driven primarily by market sentiments with developers setting record bids with each government land sales or en bloc. The myth that “developer must sell high because land cost is high” is a good sales pitch but must not be the primary indicator of property purchase. The unwillingness of buyers biting the high price that developer is offering at Garden and Affinity provides evidence that other factors such as comparable property pricing, supply situation or simply market forces do play a part. I have no crystal ball over how the property market will pan out. But what I do know is that 4 years down the road, unsold developments from the record en bloc season of 2017/2018 will be due for their ABSD. In such a situation, it will be a more attractive buyer’s market assuming other factors remain the same. In the meantime, interested investors could use the above metrics such as “Bread to Flour ratio” and percentage of units sold to monitor the specific developments and its impact to its owners if you are vested in property stocks.

Thanks to CK for his contribution on the post.


  1. 18, 2018 at 7:11 PM

    Property prices has been on a run higher as there has been a surplus of liquidity from Central Bank's quantitative easing. With Fed's exit and hiking of interest rates, ECB scaling down on QE the party may well come to an end. Income has not kept pace with the property prices run up and at some stage, put a brake on runaway prices.

  2. Are you tired of seeking loans and Mortgages,have you been turned down constantly By your banks and other financial institutions,We offer any form of loan to individuals and corporate bodies at low interest rate.If you are interested in taking a loan,feel free to contact us today,we promise to offer you the best services ever.Just give us a try,because a trial will convince you.What are your Financial needs?Do you need a business loan?Do you need a personal loan?Do you want to buy a car?Do you want to refinance?Do you need a mortgage loan?Do you need a huge capital to start off your business proposal or expansion? Have you lost hope and you think there is no way out, and your financial burdens still persists? Contact us (

    Your Name:...............
    Your Country:...............
    Your Occupation:...............
    Loan Amount Needed:...............
    Loan Duration...............
    Monthly Income:...............
    Your Telephone Number:.....................
    Business Plan/Use Of Your Loan:...............
    Contact Us At :

  3. free trial


    Are you doubting your spouse, your thoughts can be right you know. hacking is what I do try me & see for yourself.

    *Facebook Hacking Tricks
    * Database Hacking
    * G-mail/AOL/Yahoomail/ Inbox Hacks
    *Control Device Remotely Hack
    *University Grade Upgraded
    *Wiping of Credit Cards/ Increase Credit Cards Hacks
    *Western Union & Money
    *Bitcoin Flipping $ mining
    *Gram Hacks
    *Loan Transfer
    *Hacking Card (ATM)
    *Recover your lost Facebook/Gmail/ password etc & Bitcoin Lost
    *Talking SEX DOLL.
    Relate your problem & get it solved by us.

    All you need do just Email:- %100✓ guarantee