Sale Leaseback

A transaction in commercial real estate where, upon completion of the sale, the seller immediately leases back the property from the new owner (i.e. buyer). The lease is generally NNN and long-term and converts the seller/lessee from an owner to a tenant. This type of transaction typically occurs where the business, financing, accounting, or tax benefits of leasing outweigh the benefits of owning. Some consider this mechanism a hybrid debt product, whereby the seller/lessee decreases its actual debt load while freeing up capital.

Putting ‘Sale Leaseback’ in Context

Overview of the Sale Leaseback Scenario

Silver Oak Capital, a real estate investment firm, has identified an opportunity to acquire a portfolio of 10 retail properties leased to Tractor Supply Co., a well-known retailer specializing in farm, ranch, and home improvement products. Dubbed the “Tractor Supply Southeast Portfolio,” this $60 million transaction spans five states in the Southeast U.S.: Georgia, Florida, Alabama, Tennessee, and South Carolina.

The acquisition is structured as a sale leaseback transaction, meaning that Tractor Supply Co. will sell its ownership interest in the properties to Silver Oak Capital. Simultaneously, Tractor Supply Co. will enter into a long-term 15-year NNN (triple net) lease for each of the 10 properties, thereby converting its role from owner to tenant. This arrangement allows Tractor Supply Co. to free up $60 million in capital while maintaining uninterrupted control of its store operations.

Why a Sale Leaseback?

For Tractor Supply Co., this sale leaseback provides financial flexibility. Instead of having $60 million tied up in real estate, it can deploy that capital toward other business needs, such as inventory expansion, new store development, debt reduction, or strategic growth initiatives. By selling the properties but continuing to occupy them, Tractor Supply maintains operational continuity while improving its balance sheet.

For Silver Oak Capital, this transaction offers access to a portfolio of stabilized, income-producing retail properties leased to a creditworthy tenant. The long-term lease with 15 years of committed occupancy provides a predictable, low-risk cash flow stream. The NNN lease structure shifts the responsibility for property taxes, insurance, and maintenance to the tenant, thereby providing hands-off income for Silver Oak.

Lease Structure and Key Financial Terms

Lease Term: 15 years
Lease Type: NNN (triple net lease)
Base Rent: Assume the rent on the $60 million purchase is set to yield a 6.5% cap rate

Annual Base Rent Calculation

Annual Rent = Purchase Price × Cap Rate

Annual Rent = 60,000,000 × 0.065 = 3,900,000

Initial Base Rent = $3,900,000 annually, or $390,000 per property on average

Rent Escalations

7.5% every five years

Rent Increase Schedule

Years 1-5: $3,900,000 per year
Years 6-10: New Rent = 3,900,000 × 1.075 = 4,192,500 annually
Years 11-15: New Rent = 4,192,500 × 1.075 = 4,506,469 annually

This escalating rent schedule ensures that Silver Oak Capital will see growth in income over the 15-year lease term, increasing the total cash flow received over time.

Investor Returns and Exit Strategy

For Silver Oak Capital, the sale leaseback of the Tractor Supply Southeast Portfolio fits within a core acquisition strategy. The predictable, bond-like cash flow and minimal landlord obligations (since it’s a NNN lease) align with the firm’s risk-averse investment approach.

Return Calculation

Unlevered Cash-on-Cash Return (Year 1):

Cash-on-Cash Return (Year 1) = Annual Rent ÷ Purchase Price

Cash-on-Cash Return (Year 1) = 3,900,000 ÷ 60,000,000 = 0.065 (6.5%)

This is typical for a core, stabilized investment. Over time, thanks to the rent escalations, the yield on cost improves.

Yield on Cost Calculation (Year 11)

Yield on Cost = Annual Rent (Year 11-15) ÷ Purchase Price

Yield on Cost = 4,506,469 ÷ 60,000,000 = 0.0751 (7.51%)

This yield on cost increase from 6.5% to 7.51% highlights the advantage of rent escalations, providing Silver Oak Capital with growing cash flow and returns over the life of the lease.

Summary of Key Benefits for Each Party

Tractor Supply Co. (Seller/Tenant)

Frees up $60 million in capital to reinvest in business operations
Retains control of its store operations with no disruption
Offloads maintenance, insurance, and property tax obligations under the NNN lease

Silver Oak Capital (Buyer/Landlord)

Acquires a portfolio of properties with a single, creditworthy tenant
Earns stable, growing cash flow (6.5% to 7.51% yield on cost)
Enjoys passive income from NNN leases, as Tractor Supply is responsible for property expenses
Long-term 15-year lease offers strong tenant retention and cash flow certainty

Conclusion

The sale leaseback of the Tractor Supply Southeast Portfolio illustrates how both a tenant (Tractor Supply) and a landlord (Silver Oak Capital) can benefit from this transaction structure. Tractor Supply unlocks $60 million in cash while maintaining operational control of its stores, and Silver Oak Capital secures a stable, growing income stream with minimal risk. The long-term NNN lease, coupled with 7.5% escalations every five years, makes this a classic core investment that offers both steady cash flow and growing returns.