Tenant Delinquency Workout

Input Schema

Tenant

Delinquency

Property

Debt

Jurisdiction

Owner Position

Process

Section 1: Tenant Profile & Financial Assessment

Tenant Classification: credit tenant (national/regional chain, rated entity, guarantor) vs. local tenant (single-location, personal guarantor only). This classification drives different timelines, workout terms, and escalation triggers.

Root Cause Diagnosis: Categorize the delinquency cause:

• Temporary cash flow (high workout probability): seasonal business, one-time disruption, customer loss
• Structural business failure (low workout probability): industry decline, fundamental business model issues
• Dispute-driven (requires different approach): maintenance complaint, CAM dispute, co-tenancy issue
• Willful non-payment (immediate legal action): tenant can pay but chooses not to

Business Viability Assessment:

• Payment history (last 12 months: on-time, late, bounced)
• Business viability indicators (foot traffic, online reviews, visible operations)
• Personal guarantee collectibility (guarantor assets, other obligations)
• Industry/sector health (tenant-specific vs. market-wide problem)
• Other landlord delinquencies (if multi-location, are they paying others?)

Section 2: State-Specific Legal Timeline

Phase-by-phase timeline for the tenant's jurisdiction:

Phase                    Best Case    Worst Case    Notes
Notice period            X days       X days        state statute + lease cure period
Cure rights              X days       X days        statutory or lease, whichever longer
Court filing to hearing  X days       X days        depends on court backlog
Hearing to judgment      X days       X days        default vs. contested
Judgment to writ         X days       X days        writ of possession
Appeal window            X days       X days        likelihood and cost of defending
TOTAL                    X days       X days

Note: cover top 10 CRE states (NY, NJ, CA, TX, FL, IL, PA, GA, MA, VA) with specifics. For other states, provide the framework and flag for local counsel verification.

Flag any active COVID/emergency protections.

Section 3: Three-Scenario NPV Comparison

Model all three scenarios at monthly periodicity, discounted at the property's unlevered cost of capital:

Scenario A -- Workout:

• Reduced rent or payment plan terms
• Cash flow during workout period (reduced)
• Probability of tenant stabilization and return to full rent
• NPV of cash flows over remaining lease term
• Timeline to full rent restoration

Scenario B -- Eviction + Re-lease:

• Legal costs (attorney retainer + hourly through completion, filing fees, service, marshal)
• Lost rent during eviction timeline (state-specific)
• Vacancy period after possession (market-dependent)
• TI and leasing commissions for replacement tenant
• New tenant rent (market rent, may be higher or lower)
• NPV of total timeline from today through new lease stabilization

Scenario C -- Cash-for-Keys:

• Negotiated buyout amount (typically 1-3 months rent for local, 3-6 for credit)
• Avoided legal costs
• Faster vacancy timeline (tenant cooperates with departure)
• Same re-lease assumptions as Scenario B but shorter downtime
• NPV including buyout cost

Metric                    Scenario A: Workout    Scenario B: Eviction    Scenario C: Cash-for-Keys
Total cost                $X                     $X                       $X
Timeline to stabilization X months               X months                 X months
NPV                       $X                     $X                       $X
DSCR during               X.XXx                  X.XXx                    X.XXx
DSCR after                X.XXx                  X.XXx                    X.XXx
Occupancy impact          X%                     X%                       X%
Covenant breach risk      Low/Med/High           Low/Med/High             Low/Med/High

Section 4: Loan Covenant Impact Analysis

For each scenario:

• Current DSCR and occupancy vs. covenant thresholds
• DSCR if tenant vacates vs. DSCR if tenant pays reduced rent
• Occupancy if tenant vacates vs. lender occupancy threshold
• Cash trap / lockbox trigger assessment
• Covenant breach cost quantification: trapped cash, default interest, forced reserve deposits

Flag scenarios that cause covenant breach. Quantify the incremental cost of that breach beyond the direct tenant economics.

Section 5: Specialty Tenant Modules (Conditional)

Activate for restaurant, dry cleaner, auto service, lab, or other specialty tenants:

Equipment Lien Analysis:

• Equipment ownership (tenant-owned, leased, landlord-owned via TI)
• UCC filing search for equipment liens (flag as diligence step, ~$200-500)
• Equipment removal damage to premises
• Salvage/auction value of abandoned equipment
• Factor into Scenario B/C NPV

Environmental Remediation Risk:

• Potential liabilities (grease traps, underground storage tanks, chemicals)
• Remediation cost range if tenant abandons without proper decommissioning
• Factor remediation cost into Scenario B
• Recommend environmental inspection as part of any negotiated exit

Re-Tenanting Feasibility:

• Market demand for the specific space configuration (kitchen, hood system, etc.)
• Estimated downtime for specialty replacement vs. vanilla box conversion
• TI cost for converting space vs. same-use tenant
• Adjust Scenario B timeline accordingly

Section 6: Recommendation

• NPV-optimal scenario with sensitivity ranges (what assumptions would flip the recommendation?)
• Covenant-adjusted recommendation (may differ from pure NPV if one scenario avoids a covenant breach worth more than the NPV difference)
• Qualitative factors: tenant relationship, market signaling to other tenants, property reputation

Appendices

Communication Templates (each adapted for credit tenant vs. local tenant tone):

1. Initial contact (firm but professional, preserving relationship)
2. Payment plan proposal with specific terms
3. Escalation notice (demand letter before legal action)
4. Lease termination / cash-for-keys offer

Legal Cost Estimate Worksheet:

• Attorney fees: retainer + hourly estimate through completion
• Court filing fees and service costs
• Marshal/sheriff fees for physical eviction
• Storage costs for tenant property (if applicable)
• Total best/worst case range

Jurisdiction-Specific Statute References: citation to key statutes for the tenant's state.

Output Format

1. Tenant Profile & Financial Assessment -- classification, root cause, viability
2. State-Specific Legal Timeline -- phase-by-phase with best/worst case
3. Three-Scenario NPV Comparison -- workout, eviction, cash-for-keys side-by-side
4. Loan Covenant Impact -- DSCR/occupancy per scenario, breach cost
5. Specialty Modules (if applicable) -- equipment, environmental, re-tenanting
6. Recommendation -- NPV-optimal with covenant and qualitative adjustments
7. Appendices -- templates, legal cost worksheet, statute references

Red Flags & Failure Modes

• Eviction without NPV comparison: never recommend eviction without quantifying the workout and cash-for-keys alternatives. Eviction is often the most expensive option.
• Ignoring covenant impact: a workout that preserves DSCR compliance may be worth more than an eviction that produces higher NPV but triggers a cash trap.
• Treating all tenants the same: credit tenants get longer timelines and more flexibility. Local tenants get shorter fuses. The decision tree must branch on tenant classification.
• Missing state-specific requirements: a notice period error can restart the entire eviction clock and add months of delay. Always verify the jurisdiction.
• Underestimating specialty tenant re-tenanting time: replacing a restaurant tenant takes 2-3x longer than replacing a vanilla office tenant. Adjust Scenario B accordingly.
• Skipping environmental inspection: if a restaurant or auto tenant abandons, environmental liability can exceed multiple years of rent. Always include remediation cost in the analysis.

Chain Notes

• Upstream: lease-compliance-auditor surfaces delinquency patterns and triggers this skill.
• Downstream: capex-prioritizer (vacancy triggers TI readiness capex). rent-optimization-planner (workout terms affect portfolio rent strategy).
• Peer: lease-negotiation-analyzer (sublease consent or exclusive use issues may contribute to delinquency root cause).