Case Study · Virginia · Industrial and Warehouse · SBA 504

Industrial Warehouse Feasibility Study Case: Chesapeake, Virginia, SBA 504

Representative worked example. The site, sponsor and project are hypothetical. The market evidence comes from the public sources listed below, with their dates. This page shows how the market analysis is built and how it sets the loan. It is not a client engagement.

Hampton Roads counted 832.9 thousand nonfarm jobs in September 2026 [1] and its industrial leasing topped 2.3 million square feet in three quarters [11], but the broker prints no industrial rent or vacancy, so the loan rests on the operator's margin. Coverage is 0.75x in Year 2 at the minimum contribution and reaches the floor only when the sponsor funds 42.2% of cost. Feasibility Study Company prepares industrial warehouse feasibility studies for owners, developers and their lenders.

Study at a Glance

A new owner-occupied distribution building in Chesapeake, tested against the SBA 504 rules.

Feasibility Study Company is an industrial warehouse feasibility study company: we prepare these studies for owners, developers and their lenders. A warehouse study answers four questions in order: what the market shows, who else supplies it, what the building costs, and how much debt the operation can carry. This page puts those questions to one hypothetical project, an owner-occupied distribution warehouse financed with an SBA 504 loan in Chesapeake, Virginia. If you are looking for an industrial warehouse feasibility study consultant for a site of your own, ask us to run the same work.

The subject is generic: a single-story, unrefrigerated building of about 60,000 square feet on about 4.5 acres in southern Chesapeake, built for an established regional wholesale distributor that is leaving leased space. Each market figure is a dated public record. Each model figure is engine output on the input table near the foot of the page, where every line is tagged as sourced or assumed. This work sits in our industrial and warehouse practice, the city is part of the Hampton Roads market of Virginia, and the 504 rules the page applies are summarized on our SBA 7(a) and 504 page.

ItemFinding
Town, county and corridorChesapeake, an independent city in the Hampton Roads market of Virginia; the research names no corridor, so the road, interchange and parcel are lender conditions; site, owner and operator not specified
Subject (hypothetical)New owner-occupied dry distribution building of about 60,000 sq ft on about 4.5 acres, for an established regional wholesale distributor moving out of leased space
ProgramSBA 504: bank first lien, CDC debenture and borrower contribution; an established operator in a general-purpose building takes the standard equity tier [17]
Total project cost$11,178,557 as proposed; $11,160,553 as restructured (the debenture fee, added to project cost, moves with the debenture)
FinancingBank first lien of $5,580,276 and a debenture of $870,523 (under the program limit) as restructured
Equity10.0% proposed; 42.2% ($4,709,753) as restructured
DSCR in the test year (Year 2)0.75x as proposed; 1.15x as restructured; floor 1.15x
Stabilized year (Year 3)1.57x on the restructured loan; net operating income $891,688 on $21,150,000 of sales
Break-evenYear 3 covers debt service down to 438 active accounts (6.8% below the 470 underwritten)
Market conclusionA 832.9 thousand-job metro with active industrial leasing and sales supports a distributor, but the record prints no industrial rent or vacancy, so the loan rests on the operator's margin [1][11]
DeterminationAs proposed (10.0% equity): fails the 1.15x test, 0.75x in Year 2. As restructured (42.2% equity, $6,450,799 of debt): meets it
Market Conclusion

Hampton Roads can feed a distribution building. The research cannot price one, so the loan rests on the operator.

The demand answer is yes, with a limit on what the public record can say. In September 2026 the Virginia Beach-Chesapeake-Norfolk metro counted 832.9 thousand nonfarm jobs, drawing on a civilian labor force of 864,565 [1]. In March 2026 Chesapeake had 105,954 jobs in covered establishments [3]. A broker's Hampton Roads industrial report says leasing for the first three quarters of 2026 topped 2.3 million square feet and sales volume was above $600 million [11]. A market that trades and leases at that pace is not a market without industrial users.

The limit is price. The same broker page prints no vacancy rate, no asking rent and no absorption for Hampton Roads industrial space [11], and no other dated industrial rent for the metro is in the research. A study that sizes a loan on a rent the record does not contain would be guessing. This case therefore does not underwrite the building as a rental property. It underwrites the operating company that will sit in it, and it lists the missing rent, vacancy and land evidence as lender conditions so that a lender, a broker and an appraiser can fill them with signed leases and sale records.

The competitive answer is also thin. The research confirms one operator with its own website that shapes where cargo and warehousing demand goes: the state's port authority, which finished a harbor deepening in February 2026 and describes terminal capacity still to come [15]. It names no private warehouse owner, third-party logistics provider or developer with a page the study could verify. Those names are a lender condition, and the competitor census below says so.

The financing answer follows from the operator's numbers. Under the sponsor's 10.0% equity proposal the project costs $11,178,557, the bank lends $5,589,279 and the debenture is $4,471,423. The equity tier and the debenture limit both pass. Coverage does not: Year 2 debt service is covered 0.75x against a floor of 1.15x. Restructured, the sponsor brings $4,709,753, 42.2% of project cost, the debenture falls to $870,523, and Year 2 coverage reaches 1.15x. Stabilized coverage is 1.57x in Year 3.

Demand

A port-anchored labor market, a lean wage base and housing that workers can still find.

Employers and labor

Hampton Roads has the labor force a distribution operator hires from. The metro's nonfarm payroll of 832.9 thousand includes 53.5 thousand manufacturing jobs and 164.5 thousand government jobs, a composition that mixes defense and civil service with industry [1]. The area BLS publishes includes counties across the North Carolina line, so every metro-wide number in this case includes them, while the city figures do not [1]. A site is underwritten on the city it sits in, and this case reads Chesapeake first.

Chesapeake's covered employment was 105,954 in March 2026, Virginia Beach's 180,830 and Norfolk's 142,220 [3]. Average weekly wages in the first quarter of 2026 were $1,201 in Chesapeake, $1,215 in Virginia Beach and $1,531 in Norfolk [3]. Chesapeake's wage sits below Norfolk's by a wide margin, which matters to a labor-intensive business: a warehouse operator competes for dock and driver labor against every employer in the metro, not against Chesapeake's average. Across all occupations the metro's mean hourly wage was $30.83 in May 2025, and construction and extraction trades alone employed 41,190 people [2]. The second figure matters because a new building competes for the same trades as every other project in the metro while it is being built.

The state context is large. Virginia had an estimated 8.88 million residents on July 1, 2025 [4], an average weekly wage of $1,665 across 324,758 establishments in the first quarter of 2026 [3], and a 2025 gross domestic product of 807,925.0 million dollars [5]. The metro's own output was 127,459.149 million dollars for 2023, the last year of a series BEA has since discontinued [6]. The state numbers frame the customer base a regional distributor sells to; they do not size one operator's sales.

Workforce housing

Workers need somewhere to live within reach of the building. Median listing prices in September 2026 were $487,250 in Chesapeake, $487,000 in Virginia Beach and $349,900 in Norfolk, relayed from Realtor.com by FRED [8][7][9]. By the second quarter of 2026 the federal house price index for the metro stood at 388.95 [10]. The broker's apartment report counts vacancy of 4.4% and annual rent growth of 6.4% for the third quarter, while 2,156 units sit in its pipeline and more than 6,680 have been absorbed since 2024 began [12]. Tight apartments and high listing prices argue that a distributor must pay enough to draw labor from beyond the immediate neighborhood, which is why the model carries a payroll burden and a wage above the entry level.

The broker's retail report shows the same tightness from another side: vacancy of 4.1% and net absorption just under 310,000 square feet for the first three quarters of 2026 [13]. A distributor that sells to retailers and contractors depends on those customers staying busy.

Cargo, air traffic and power

The harbor is the reason a distribution building in Chesapeake is more than a local convenience. The state port authority reports a harbor depth of 55 feet after the deepening completed in February 2026, and a throughput capacity of 5.8 million TEUs once its North Berth work is complete [15]. The same release puts the deepening at $450 million and a rail capacity expansion at 2 million TEUs a year for $83 million [15]. Those are single projects and capacity statements, not volumes handled. The research found no 2025 or fiscal 2026 TEU total from the port, so this case does not claim that cargo volume is rising. It says that the infrastructure exists and is being extended.

Norfolk International Airport carried 4,892,594 passengers in 2025, up 0.6%, and 396,470 in December 2025 [14]. That is a measure of regional activity and not of air cargo, which the research does not report for Norfolk. Power is a cost line: Virginia's average retail electricity price was 10.62 cents per kilowatt-hour in 2024 on retail sales of 138,044,772 megawatt-hours [16]. That is an all-sector average, not an industrial tariff, and the model uses it as a placeholder for the utility's rate schedule.

The register view of Chesapeake

The table below shows Chesapeake from the federal series the site holds in its market register.

IndicatorFigureSource
Chesapeake, civilian labor force124,823Civilian labor force (B23025), 2020-2024 (ACS 5-year). U.S. Census Bureau, American Community Survey, American Community Survey 5-Year Estimates, Detailed Tables, 2020-2024 (Census Data API acs/acs5). https://api.census.gov/data/2024/acs/acs5
Chesapeake, unemployment rate4.9%Unemployment rate: unemployed over civilian labor force (B23025), 2020-2024 (ACS 5-year). U.S. Census Bureau, American Community Survey, American Community Survey 5-Year Estimates, Detailed Tables, 2020-2024 (Census Data API acs/acs5). https://api.census.gov/data/2024/acs/acs5
Chesapeake, median household income$95,373Median household income, inflation-adjusted dollars (B19013), 2020-2024 (ACS 5-year). U.S. Census Bureau, American Community Survey, American Community Survey 5-Year Estimates, Detailed Tables, 2020-2024 (Census Data API acs/acs5). https://api.census.gov/data/2024/acs/acs5
Chesapeake, per capita income (ACS)$44,985Per capita income, inflation-adjusted dollars (B19301; for a set of areas, B19313 aggregate income over B01003 population), 2020-2024 (ACS 5-year). U.S. Census Bureau, American Community Survey, American Community Survey 5-Year Estimates, Detailed Tables, 2020-2024 (Census Data API acs/acs5). https://api.census.gov/data/2024/acs/acs5
Chesapeake, per capita personal income$65,771Per capita personal income, 2024 (CAINC1 line 3 for a single area; for a set of areas, summed line 1 over summed line 2). U.S. Bureau of Economic Analysis, Regional dataset, table CAINC1, line codes 1 to 3 (BEA API GetData). https://www.bea.gov/data/income-saving/personal-income-by-county
Chesapeake, population254,997Population, BEA midyear, 2024 (CAINC1 line 2). U.S. Bureau of Economic Analysis, Regional dataset, table CAINC1, line codes 1 to 3 (BEA API GetData). https://www.bea.gov/data/income-saving/personal-income-by-county
Chesapeake, households93,626Households (B11001), 2020-2024 (ACS 5-year). U.S. Census Bureau, American Community Survey, American Community Survey 5-Year Estimates, Detailed Tables, 2020-2024 (Census Data API acs/acs5). https://api.census.gov/data/2024/acs/acs5

The household figures describe a middle-income city: its median household income is above the Hampton Roads metro's, and its labor force is a seventh of the metro's.

Competitor Census

No research document names a competitor, so the census is a lender condition and the supply table stands in.

A census of competitors lists each operator that would bid for the same customers, with a page the operator controls. The research for this case contains no news item, broker report or agency list naming a Chesapeake distribution warehouse, third-party logistics provider or competing wholesaler. The only operator the research documents with its own release is the state port authority, which moves cargo through marine terminals and is the reason cargo reaches the region at all; it is not a competitor to a wholesale distributor's warehouse, and this study does not list it as one. Naming a business the record does not name would be invention. The census therefore becomes a lender condition, a roster of competing operators, each linked to its own website or to the county assessor's parcel record.

In its place the table below counts the establishments the federal County Business Patterns series places in the class. The class is a proxy. The census codes for general warehousing and for lessors of nonresidential buildings come closest to industrial property but none isolates it, so the counts show that the industry is present and how many establishments carry it, not how much building space is empty or who competes for the subject's customers. Each row carries the register's source line and link.

Supply measureFigureSource
Chesapeake, industrial and warehouse establishments (proxy)36Establishments, County Business Patterns 2023. U.S. Census Bureau, County Business Patterns, 2023 County Business Patterns, all industries (Census Data API cbp, NAICS2017=*). https://api.census.gov/data/2023/cbp
Chesapeake, industrial and warehouse paid employees (proxy)2,093Paid employees, pay period including March 12, County Business Patterns 2023 (noise-infused; EMP_N per code in the raw files). U.S. Census Bureau, County Business Patterns, 2023 County Business Patterns, all industries (Census Data API cbp, NAICS2017=*). https://api.census.gov/data/2023/cbp
Hampton Roads metro (North Carolina counties included), industrial and warehouse establishments (proxy)195Establishments, County Business Patterns 2023. U.S. Census Bureau, County Business Patterns, 2023 County Business Patterns, all industries (Census Data API cbp, NAICS2017=*). https://api.census.gov/data/2023/cbp

Each row comes from the register's County Business Patterns series, and no competitor's own site supports it. The metro row includes the North Carolina counties in the federal metro definition.

What the supply table tells a newcomer

The class is small in Chesapeake's own count and larger across the metro. A distributor that builds a new building adds to the stock of a market with a modest number of establishments in the proxy class and a much larger number of other industrial users. That says nothing about vacancy. The broker's industrial page for the metro reports leasing and sales totals but no vacancy or rent [11], so the competitive field is known only as a count of businesses and a pace of deals. The lender conditions ask for the missing field: the names, buildings, vacancy and asking rents of competing space within a short drive of the site, and the third-party logistics providers that would bid for the subject's customers.

One useful reading does come from the record. When a broker reports leasing above two million square feet and sales above six hundred million dollars in three quarters, owners and users are both active [11]. An owner-occupant that builds takes one user out of the leasing pool and puts a building into the sales pool when it leaves. That is a point for the lender's appraiser, who will ask what the building is worth to a user other than this operator.

Site

A generic southern Chesapeake industrial site: use, flood zone and utilities are still unknown.

The subject site is hypothetical. It is assumed to be an industrial parcel in southern Chesapeake with road access to an interstate or primary highway, large enough for the building, a truck court and trailer parking. The study names no parcel, street, owner or listing, and the research holds no Chesapeake site record. The land is a round assumption of about 4.5 acres at $250,000 an acre, set out in the inputs, and a purchase contract and appraisal replace it.

Several site facts decide whether the project can be built and none is in the research. Zoning must permit warehousing and distribution with outdoor truck movements, and the city's determination for the parcel is a lender condition. The flood zone matters more here than in many markets, because low ground is common near the water, and a building in a special flood hazard area carries insurance cost and elevation cost the model does not price beyond its allowances. The utility providers, the water and sewer capacity, the cost of taps and the stormwater rules are not in the research either. The only utility price the record gives is the state's average retail electricity price of 10.62 cents per kilowatt-hour [16], which the model uses for the power line.

Traffic is the third unknown. A distribution site lives on truck access: the distance to the nearest interchange, the weight limits and bridge clearances on the routes to the port and the customers, and the turning movements at the site entrance. The research holds no count station or route data for Chesapeake. The harbor depth of 55 feet and the planned terminal capacity of 5.8 million TEUs describe the port [15], not the roads between the port and the site. The lender conditions ask for a traffic count, a truck route plan and the interchange distance.

Labor is the last site factor. The workforce lives across the metro, and Chesapeake's covered employment of 105,954 in March 2026 [3] is smaller than Virginia Beach's 180,830 and Norfolk's 142,220 [3]. A site that can be reached from all three cities draws on the whole metro's labor force of 864,565 [1]. A site with poor commuting access would not.

Revenue Build

Customer accounts, average sales per account and the gross margin that pays for the building.

The operator is a regional wholesale distributor, an existing business that sells from inventory to contractors, retailers and institutions and delivers by its own trucks. It is not a start-up, and it is not a rental owner. Its revenue is the sales it makes, less the cost of the goods. That is why the case does not need a Hampton Roads industrial rent: the building is a cost of doing business for the operator, not an income property, and the rent the operator pays today in leased space disappears when it moves in.

Sales are the number of active accounts times the average sales per account. The model carries 470 accounts in the stabilized year, rising from a smaller base in Year 1, with $45,000 of sales per account and a gross margin of 23.0%. All three are assumptions. The research holds no wholesale sales, margin or account data for the market, and the study uses no figure from any operator's books. What the research does show is that the region supports activity: payroll in the metro stands at 832.9 thousand jobs [1], and the broker reports active leasing and sales of industrial property [11]. That is a reason to believe a distributor can grow accounts in the larger building. It is not a measure of how fast.

LineBasisYear 1Year 3Year 5
Wholesale salesaccounts x average sales per account$17,100,000$21,150,000$22,950,000
Total revenue$17,100,000$21,150,000$22,950,000
Cost of goods soldsales x (1 - gross margin)$13,167,000$16,285,500$17,671,500
Gross profit$3,933,000$4,864,500$5,278,500

Revenue per account is held flat through Year 5, so every dollar of growth comes from accounts, and the table shows sales of $17,100,000 in Year 1, $21,150,000 in Year 3 and $22,950,000 in Year 5. A lender should read the account ramp as the key judgment in the file, and ask for the operator's trailing sales by account and by customer to test it. Nothing in this page replaces those records.

Operating Expenses

Payroll and trucks are the costs that follow sales; the building adds power, tax and upkeep.

A distributor's costs are mostly people and vehicles. The model carries warehouse payroll, driver payroll, a management and sales allowance, and a cost per delivery truck that covers its lease, fuel and repairs, so no truck is in the project budget. Payroll takes a burden for taxes, workers' compensation and benefits, and every cost except the building's own grows at the assumed inflation rate. The wage assumptions are deliberately lower than the area's all-occupation averages, which are $30.83 an hour for the metro [2] and $1,201 a week for Chesapeake [3], because those averages include every profession. The lender conditions ask for wage quotes from the trade area for dock and driver work.

The building's own costs are smaller but real. Electricity is the building area times a planning load times the state average price of 10.62 cents a kilowatt-hour [16]. Insurance, repairs, the replacement reserve and other utilities are allowances. Property tax is a planning share of cost because the research holds no Chesapeake rate or assessment ratio, so the real levy is a lender condition. Bad debt is a small share of sales, because a distributor extends trade credit.

LineBasisYear 1Year 3Year 5
Warehouse payroll with costsfull-time equivalents x wage$805,200$1,025,084$1,147,929
Driver payroll with costsdrivers x wage$444,080$538,428$642,621
Management and sales payroll with costsallowance$1,195,600$1,268,412$1,345,658
Delivery trucks: lease, fuel and repairstrucks x cost per truck$406,000$492,258$587,516
Electricitysq ft x kWh x state average price [16]$41,418$43,940$46,616
Water, sewer, gas and telecomallowance$30,000$31,827$33,765
Insuranceallowance$120,000$127,308$135,061
Repairs and maintenancesq ft x allowance$54,000$57,289$60,777
Forklift power, service and suppliesallowance$70,000$74,263$78,786
Software, accounting, marketing and administrationallowance$120,000$127,308$135,061
Bad debtshare of sales$68,400$84,600$91,800
Property taxcost basis x planning rate$84,095$84,095$84,095
Replacement reservesq ft x allowance$18,000$18,000$18,000
Total operating expenses$3,456,793$3,972,812$4,407,685
Net operating income$476,207$891,688$870,815

Operating costs grow from $3,456,793 in Year 1 to $4,407,685 in Year 5, while gross profit grows from $3,933,000 to $5,278,500. Net operating income is $476,207 in Year 1 and $891,688 in Year 3. It slips slightly after Year 3 because revenue per account is held flat while costs rise with inflation.

Sources and Uses

A dry distribution building, racking and a working capital reserve, funded before the move.

Use of fundsBasisAmountShare
Landacres x assumed price per acre$1,125,00010.1%
Buildingsq ft x assumed hard cost$5,520,00049.5%
Site work, paving, truck court and utility tapsallowance$1,000,0009.0%
Hard-cost contingency6% of building and site work$391,2003.5%
Design, survey, Phase I, permits and legalallowance$650,0005.8%
Racking, dock equipment and forkliftsallowance$950,0008.5%
Inventory system, network and securityallowance$170,0001.5%
Move-in, hiring and stock transferallowance$250,0002.2%
Working capital and ramp reserveabout three weeks of Year 2 sales$1,100,0009.9%
SBA 504 upfront fee on the debenture (added to project cost)[18]$4,3530.0%
Total project cost$11,160,553100.0%
Source of fundsAs proposedShareAs restructuredShare
Third-party first lien$5,589,27950.0%$5,580,27650.0%
SBA 504 debenture$4,471,42340.0%$870,5237.8%
Sponsor equity$1,117,85610.0%$4,709,75342.2%
Total sources$11,178,557100.0%$11,160,553100.0%

Land, building and site work make up most of the budget, and all three are assumptions. The research has no Chesapeake land sale or construction cost, so land is carried at $250,000 an acre and the building at $92 a square foot, with site work of $1,000,000 for paving and utilities. Racking, dock equipment and forklifts add $950,000, and the inventory system adds $170,000. The working capital reserve of $1,100,000 funds the stock and receivables the larger building brings, and the move-in allowance of $250,000 funds the weeks when the operator pays for two buildings at once.

As proposed, the sponsor puts in $1,117,856, the bank lends $5,589,279 and the debenture is $4,471,423. As restructured, equity rises to $4,709,753, the bank lends $5,580,276 and the debenture falls to $870,523. The upfront fee on the debenture is added to project cost and moves with it, so total project cost is $11,160,553 as restructured and $11,178,557 as proposed.

Loan Structure

Two liens and a borrower contribution, sized by the 504 rules for an established operator.

TrancheLenderAmountRateAmortizationAnnual debt service
Third-party first lienBank$5,580,2767.50%25 years$494,853
SBA 504 debentureCDC (SBA-guaranteed debenture)$870,5236.50%25 years$70,534
Total debt$6,450,799$565,387

Bank rate: Assumption: Prime of 7.00% on the October 9, 2026 H.15 release [19] plus a half point. No published 2026 bank terms for industrial real estate in Chesapeake were found; the bank sets the rate at pricing, and SBA caps the third-party spread.. Debenture rate: Assumption: The research holds no debenture pricing. The study carries a round 6.5% for a 25-year debenture; the actual rate is set when the debenture is sold, and a CDC quote replaces it..

Three layers fund a 504 project. Under the rules in force from (SOP 50 10 8.1 with Technical Policy Updates) set the standard split at Third Party Lender 50%, debenture 40%, borrower 10%; debenture 35% at a 15% contribution and 30% at 20% [17]. The borrower's contribution starts at 10%, rises to 15% for a new business or for limited or special purpose property, and to 20% when the project is both [17].

The subject takes the standard tier on two readings the lender must confirm. The operator is an established company, not a business of two years or less. And a general-purpose dry distribution building is not the kind of property SBA describes as special purpose: a limited-market property with a unique physical design, special construction materials, or a layout that restricts its utility to the use for which it was built [17]. A building with ordinary docks, racking and an office can be used by many distributors. A plan that added refrigeration over most of the floor would change that reading, and so would a newly formed operating company, so both are lender conditions.

The equity tier and the size limit pass at the sponsor's 10.0%. The debenture of $4,471,423 is under the $5 million limit for a project that is not a small manufacturer [17]. Coverage is what fails. As restructured, the debenture is $870,523, under the program limit, and the bank lends $5,580,276, 50.0% of cost. Maturities of 10, 20 or 25 years are offered, with the choice tied to whichever asset category holds the larger share of proceeds. Real estate dominates this budget, so the model picks the longest term and gives the bank loan an equal amortization.

Owner occupancy also shapes the design: the operating borrower has to fill 60% of a new building and 51% of an existing one [17]. The model has the operator use the whole building, so the test is met on its face, and a lender will check the plan for any space that might be sublet.

The debenture rate of 6.50% is an assumption, since the research holds no debenture pricing and the CDC fixes the real rate at sale. The bank rate of 7.50% is also an assumption: Prime was 7.00% in the October 9, 2026 H.15 release [19] plus a half point, and SBA limits the third-party spread to 6% over New York Prime [17]. The FY2027 upfront fee, 0.50%, is charged on the debenture and rolled into project cost [18]. SBA's jobs standard is one job per $95,000 of debenture for loans approved on or after October 1, 2025; at the restructured debenture the operator's payroll is far above what that standard asks, and a CDC confirms the count. A CDC serving Hampton Roads is a lender condition, since the research names none.

Pro Forma

Five years on the restructured loan.

LineYear 1Year 2Year 3Year 4Year 5
Wholesale sales$17,100,000$19,350,000$21,150,000$22,275,000$22,950,000
Total revenue$17,100,000$19,350,000$21,150,000$22,275,000$22,950,000
Cost of goods sold($13,167,000)($14,899,500)($16,285,500)($17,151,750)($17,671,500)
Gross profit$3,933,000$4,450,500$4,864,500$5,123,250$5,278,500
Warehouse payroll with costs($805,200)($939,937)($1,025,084)($1,114,494)($1,147,929)
Driver payroll with costs($444,080)($522,746)($538,428)($623,903)($642,621)
Management and sales payroll with costs($1,195,600)($1,231,468)($1,268,412)($1,306,464)($1,345,658)
Delivery trucks: lease, fuel and repairs($406,000)($477,920)($492,258)($570,403)($587,516)
Electricity($41,418)($42,661)($43,940)($45,259)($46,616)
Water, sewer, gas and telecom($30,000)($30,900)($31,827)($32,782)($33,765)
Insurance($120,000)($123,600)($127,308)($131,127)($135,061)
Repairs and maintenance($54,000)($55,620)($57,289)($59,007)($60,777)
Forklift power, service and supplies($70,000)($72,100)($74,263)($76,491)($78,786)
Software, accounting, marketing and administration($120,000)($123,600)($127,308)($131,127)($135,061)
Bad debt($68,400)($77,400)($84,600)($89,100)($91,800)
Property tax($84,095)($84,095)($84,095)($84,095)($84,095)
Replacement reserve($18,000)($18,000)($18,000)($18,000)($18,000)
Net operating income$476,207$650,454$891,688$840,997$870,815
Debt service (as restructured)($565,387)($565,387)($565,387)($565,387)($565,387)
Cash flow after debt service($89,180)$85,067$326,301$275,610$305,428
DSCR0.84x1.15x1.57x1.48x1.54x

The table runs the operator's sales, gross profit, costs and debt service for five years. Coverage in Year 1 is 0.84x, below the floor, because the move costs money and accounts are still arriving. The 504 projection test is applied in Year 2, when coverage is 1.15x. It rises to 1.57x in Year 3 and is 1.54x in Year 5. A lender should fund an opening reserve for the Year 1 gap, and the sponsor should treat the Year 2 pass as the minimum the program accepts, not as a comfortable cushion.

Debt Service Coverage

At the sponsor's equity the coverage test fails. At the engine's equity Year 2 clears it.

YearNOIDebt service, proposedDSCR, proposedDebt service, restructuredDSCR, restructuredFloor
Year 1$476,207$857,9480.55x$565,3870.84x1.15x
Year 2 (test year)$650,454$857,9480.75x$565,3871.15x1.15x
Year 3$891,688$857,9481.03x$565,3871.57x1.15x
Year 4$840,997$857,9480.98x$565,3871.48x1.15x
Year 5$870,815$857,9481.01x$565,3871.54x1.15x
TestRuleAs proposedAs restructured
Equity injectionSOP 50 10 8.1: 10% [17]10.0% (meets)42.2% (meets)
Program size limitSOP 50 10 8.1: $5 million [17]$4,471,423 (meets)$870,523 (meets)
Debt service coverageSOP 50 10 8.1: 1.15x [17] Basis: historical EBITDA over combined post-transaction debt service, last fiscal year-end or two-year average; projections analysed only where history falls short.0.75x on Year 2 (fails)1.15x on Year 2 (meets)

As proposed: the sponsor applies the standard tier and asks for the full 504 split, with 10.0% equity ($1,117,856) and $10,060,701 of debt. The structure does not qualify: coverage falls below the floor.

As restructured: 42.2% equity ($4,709,753) and $6,450,799 of debt with $565,387 of annual debt service. Every test is met.

The 504 coverage standard is 1.15x. As proposed, at 10.0% equity, the equity tier and the size limit pass, and Year 2 coverage is 0.75x. Debt service of $857,948 a year is too heavy for the second-year earnings of a distributor whose sales are still growing into a larger building. Demand is not the problem here. Operating income of this size cannot carry a building of this cost.

As restructured, the engine searches for the contribution at which Year 2 coverage meets the floor. At 42.2% equity, debt service falls to $565,387, Year 2 coverage reaches 1.15x and Year 3 reaches 1.57x. The bank's share stays at half of cost, so additional equity is taken from the debenture, the longest and cheapest layer. The margin over the floor in the test year is narrow, which makes this the least equity that works and a poor target for underwriting.

A sponsor has three routes to a structure like this. One is cash, perhaps from selling the operator's current property. Another is a smaller building, or a lease, either of which shrinks the budget; the case does not model a lease. The third is evidence, in signed customer commitments and trailing sales, that accounts and margin run above the model. The original request is not one of the routes. Contact Feasibility Study Company if you want an industrial warehouse feasibility study company to test your own distribution project against the coverage floor ahead of the lender's review. The lender reads the work; the decision stays with the lender.

Break-Even

How far the account base can fall in Year 3.

MeasureValue
Underwritten active customer accounts, Year 3470
Annual debt service (as restructured)$565,387
Active customer accounts at which NOI equals debt service (1.00x)438 (93.2% of underwritten)
Cushion before cash break-even6.8%
Active customer accounts at which coverage equals the 1.15x floor446 (94.9% of underwritten)

Break-even is the account count at which Year 3 operating income equals debt service of $565,387. On the restructured loan the table shows how far accounts can fall before coverage drops to one and to the floor. The cushion is 6.8% against the 470 accounts underwritten. A distributor with concentrated customers can lose that many accounts to a single competitor or a single bankruptcy, so the lender will want a customer concentration report.

Sensitivity

Customer accounts and gross margin.

Active accounts \ Gross margin-10%-5%0%+5%+10%
-20%-0.81x-0.46x-0.12x0.23x0.57x
-10%-0.05x0.34x0.73x1.11x1.50x
0%0.71x1.14x1.57x2.00x2.43x
+10%1.47x1.94x2.42x2.89x3.36x
+20%2.23x2.75x3.26x3.78x4.30x

DSCR in Year 3 on the restructured loan. Rows change active accounts; columns change gross margin. Green meets the 1.15x floor, amber covers debt service but misses the floor, red does not cover debt service. The outlined cell is the underwritten case.

The matrix tests Year 3 coverage on the restructured loan across five steps of active accounts and five of gross margin. Coverage ranges from -0.81x to 4.30x. The two steps are applied the same way, as a percentage change to the input, so accounts and margin move coverage by similar amounts per step, and the lender should test both against the operator's own records.

Model Inputs

The inputs behind each model figure, and what sets them.

InputValueBasis
Land area, acres (hypothetical site in southern Chesapeake)4.5Assumption: A round hypothetical site of about four and a half acres: room for a single-story building of the size below, a truck court, trailer and van parking, employee parking and a stormwater area. The research holds no Chesapeake site or parcel record, so the study sizes the site from the building. The site plan, not this study, fixes the dock count and the parking.
Land cost per acre, improved industrial land$250,000Assumption: No Chesapeake land sale, assessment or listing is in the research, and the broker page that reports metro industrial sales volume prints no price per acre [11]. The study carries a round $250,000 an acre as a planning figure; the appraisal and an executed land contract replace it.
Building, gross square feet60,000Assumption: A round size for a single-story, dry (unrefrigerated) distribution building with a small office and sales counter. The research holds no size for a comparable owner-occupied building; the one facility size it prints for the metro is a single project of a different scale [11] and is not used. The size is a design assumption.
Building hard cost per square foot, shell, slab, docks and office finish$92Assumption: No Chesapeake construction cost, and no cost index against the national level, was found. The study carries a round $92 a square foot for a tilt-wall or metal shell with a reinforced slab, dock doors and a small office. A contractor bid replaces it.
Site work, paving, truck court, utility taps, lighting and stormwater$1,000,000Assumption: An allowance for a site with heavy paving for trucks and trailers. The research found no Chesapeake utility territory, tap fee or stormwater requirement, so the allowance carries paving, drainage, lighting, any line extension and fill. Low ground in the city may raise it; the flood zone is a lender condition.
Hard-cost contingency6.0%Assumption: Six percent of building and site work, a round allowance for a priced but unbid project.
Design, engineering, survey, Phase I, permits and legal$650,000Assumption: Allowance for the architect and engineers, the survey, a Phase I environmental assessment, city plan review and permits and loan-closing legal work. The research found no Chesapeake permit fee schedule, so the figure is round.
Racking, dock equipment and forklifts$950,000Assumption: Allowance for selective racking, dock levelers and seals, a small forklift fleet and handheld scanners. No equipment quote was found; a vendor quote replaces it.
Inventory and order system, network and security$170,000Assumption: Allowance for the inventory system, network, cameras and access control.
Move-in: moving stock, hiring, training and licences$250,000Assumption: Allowance for the weeks in which the building is staffed and stock is moved from the operator's leased space, with overlapping rent and payroll.
Working capital and ramp reserve (inventory and receivables)$1,100,000Assumption: Roughly three weeks of Year 2 sales financed in inventory and receivables as stock is added for new accounts. The research holds no inventory-turn or days-sales figure for the market.
Active customer accounts380 / 430 / 470 / 495 / 510Assumption: The operator is an existing regional wholesale distributor that moves its current customers into the building, so Year 1 opens with most of its accounts. It then adds accounts as the larger building lets it stock more lines. The research gives no vacancy, absorption or demand count for distribution in the market, only a metro leasing total [11], so the ramp is a planning assumption.
Average annual sales per account$45,000Assumption: A round planning figure for a mixed account base of contractors, retailers and institutions. The research holds no wholesale sales figure for the market, and the study uses no figure from any operator's books; the operator's trailing sales by account replace it.
Gross margin on sales23.0%Assumption: A round planning margin for general-line distribution. No margin series for the market is in the research; the operator's own gross margin by product line replaces it.
Warehouse and dock full-time equivalents15 / 17 / 18 / 19 / 19Assumption: Receiving, put-away, picking and loading, scaled with sales. The research holds no staffing ratio for distribution.
Average warehouse wage, before payroll costs$44,000Assumption: A round planning wage for dock and warehouse labor. The metro's mean hourly wage across all occupations was $30.83 in May 2025 [2] and Chesapeake's average weekly wage across all covered industries was $1,201 in the first quarter of 2026 [3]; both include every occupation and industry, so the study carries a warehouse wage well below them. The research has no warehouse occupation wage; a local wage survey replaces it.
Drivers and delivery trucks7 / 8 / 8 / 9 / 9Assumption: One driver for each delivery truck. The count follows sales and is a planning assumption.
Average driver wage, before payroll costs$52,000Assumption: A round planning wage for local delivery drivers. The research holds no driver occupation wage for the metro.
Management, sales, purchasing, customer service and billing payroll, before payroll costs$980,000Assumption: One allowance for a general manager, a purchasing lead, outside and inside sales staff, customer service and billing. A market salary is charged even where an owner fills a role, so earnings are not inflated by unpaid owner labor.
Delivery truck cost per truck per year: lease, fuel, repairs and insurance$58,000Assumption: A round planning cost per truck. Trucks are leased, so none is in the project budget. The research holds no fuel, lease or insurance cost for the market.
Payroll taxes, workers' compensation and benefits22.0%Assumption: Employer payroll taxes, workers' compensation (which runs high for warehouse work) and a basic benefit package. No Virginia figure was in the research.
Annual growth in wages and operating costs3.0%Assumption: A round 3% a year; no inflation series is in the research. Storage and handling rates are held flat, so the model does not assume that customers pay more each year.
Electricity use, kilowatt-hours per square foot per year6.5Assumption: A planning load for lighting, dock doors, chargers for electric forklifts and an office, in a building that is not refrigerated. No Chesapeake or Virginia consumption benchmark is in the research.
Electricity price, dollars per kilowatt-hour$0.11Source [16]
Water, sewer, gas and telecom$30,000Assumption: Allowance, per year. The research found no Chesapeake water or sewer rate.
Property, liability and cargo-legal liability insurance$120,000Assumption: Allowance for a distribution building and a warehouse operator's liability cover. A broker's quote replaces it. Coastal wind and flood cover may cost more in this market; the research found no premium figure.
Repairs, maintenance, snow-free paving and roof upkeep, dollars per square foot per year$0.90Assumption: A round allowance for a new building in its early years.
Forklift power, equipment service and supplies$70,000Assumption: Allowance, per year, for battery or propane power, service contracts, pallets and wrap.
Software licences, accounting, marketing and other administration$120,000Assumption: One allowance, per year, for the inventory system's licence, the accountant, marketing to new accounts and small recurring costs.
Bad debt and credit losses, share of sales0.40%Assumption: A round allowance for a trade-credit business.
Property tax, share of land, building and site cost1.10%Assumption: A planning level of about one percent of cost. The research holds no Chesapeake real estate tax rate, assessment ratio or assessed value for industrial property, so the levy cannot be computed. The actual levy is a lender condition.
Replacement reserve, dollars per building square foot per year$0.30Assumption: Funds roof, paving and dock equipment replacement over a long cycle.
Bank first-lien rate7.50%Assumption: Prime of 7.00% on the October 9, 2026 H.15 release [19] plus a half point. No published 2026 bank terms for industrial real estate in Chesapeake were found; the bank sets the rate at pricing, and SBA caps the third-party spread.
Bank first-lien amortization25 yearsAssumption: 25 years, matching the debenture. The bank may require a shorter amortization, which would raise debt service.
504 debenture effective rate, 25-year6.50%Assumption: The research holds no debenture pricing. The study carries a round 6.5% for a 25-year debenture; the actual rate is set when the debenture is sold, and a CDC quote replaces it.
Debenture term25 yearsAssumption: The 25-year debenture, available because land, building and site work are the majority of project cost.
Risks

What could break the Chesapeake projection.

  1. No industrial rent or vacancy in the record

    The broker's metro industrial page prints leasing and sales totals but no rent, vacancy or absorption [11]. If the market is soft, the building's resale value to another user is lower than cost, and the lender's collateral is weaker than this page can show.

  2. Gross margin

    The model rests on an assumed gross margin. Supplier price increases that cannot be passed to customers reduce coverage as surely as a loss of accounts does.

  3. Customer concentration and the account ramp

    A distributor that loses a large customer loses sales at once. The ramp in accounts is an assumption, not a market measure.

  4. Labor cost and availability

    The metro's mean wage is $30.83 an hour across occupations [2], and warehouse and driver labor competes with every employer in the metro. A wage higher than the model's raises payroll, the largest cost.

  5. Flood, wind and insurance

    Low ground and coastal exposure may add elevation, insurance and construction cost that the allowances do not capture. The research holds no premium or flood record for the site.

  6. Construction cost and timing

    The building cost is an assumption, and the metro competes for trades: construction and extraction occupations employed 41,190 people in the metro in May 2025 [2]. A bid above the model raises the project cost and the debt.

  7. Rates

    The bank rate is set at pricing and the debenture rate at sale. A higher rate raises debt service and lowers coverage in the same proportion.

  8. Port and trade exposure

    The port is an engine of regional logistics, but the research found no cargo volume [15]. A distributor that sells domestically leans on local construction, retail and institutions more than on the harbor.

Lender Conditions

Conditions before commitment.

These conditions name what the public record did not supply.

  1. Named competitor census

    A census naming each competing operator, linked to its own website or county assessor record: competing distributors, third-party logistics providers and the warehouse owners within a short drive of the site.

  2. Industrial rent, vacancy and absorption

    A broker opinion with Hampton Roads or Chesapeake industrial vacancy, asking rent and absorption for the building size. The broker page used here prints none [11].

  3. Site, title and zoning

    The assessor's parcel number, a written zoning letter, the land's appraisal, survey and sales record, the FEMA flood map panel and a Phase I environmental report.

  4. Traffic and access

    A traffic count for the access road, the nearest interchange distance, truck route and weight limits to the port and the main customers.

  5. Utilities, fees and taxes

    The utilities that serve the parcel, the industrial rate schedule, capacity fees, the adopted real estate tax rate and the assessment method.

  6. Operator records

    Trailing sales by account and customer, gross margin by product line, customer concentration, inventory turns, receivables aging and current lease terms, to replace the account, margin and cost assumptions.

  7. Costs and equipment

    Contractor bids, a construction cost comparison, racking and equipment quotes, and insurance quotes covering property, liability and flood.

  8. Program eligibility

    Confirmation that the operator is not a business of two years or less, that the building is not special purpose, that no refrigerated area is planned, and the operator's use of the whole building. The CDC and bank terms are set at pricing, along with the jobs standard for the debenture.

  9. Opening reserve

    Cash held back at closing for Year 1, when operating income will not yet reach debt service.

  10. Port cargo volume

    The port's cargo volumes for the most recent year, which the research did not find, to test whether regional logistics demand is growing [15].

Chesapeake Questions

What lenders ask about the Chesapeake warehouse case.

Why does a warehouse case have no market rent?

The research holds none. The broker's Hampton Roads industrial page prints leasing of more than 2.3 million square feet and sales above $600 million for the first three quarters of 2026 but no rent or vacancy [11]. The case underwrites the operator's sales and margin instead, and makes a broker's rent and vacancy opinion a lender condition.

Is Chesapeake the right place for a distribution building?

The record supports the region more than the city. Chesapeake had 105,954 covered jobs in March 2026 [3] inside a metro of 832.9 thousand jobs [1], and the port reports a harbor depth of 55 feet [15]. Site access, flood exposure and zoning decide the specific parcel, and none of them is in the research.

What makes the equity this warehouse needs so much higher than the minimum?

Two tests apply, and the second binds. An established operator contributes at least 10% of project cost [17], and projected coverage must also reach 1.15x [17]. A distributor still filling a larger building cannot service a loan sized at the minimum out of second-year earnings, so the engine adds equity until coverage reaches the floor.

Is a distribution warehouse special purpose property?

Not on its face. SBA defines the term as a limited-market property with a unique physical design, special construction materials, or a layout that restricts its utility to the use for which it was built [17]. A dry building with ordinary docks and racking suits many users, but a lender and the CDC decide, and a plan with refrigeration over most of the floor would change the answer.

Is a feasibility study mandatory for a warehouse loan?

Not as a blanket rule: the regulation reads 13 CFR 120.160(b): SBA may require professional appraisals, a survey, or a feasibility study [20], and the research note on that wording explains why "may" is not "must". Where a ground-up building has no market rent in the record, a lender often asks anyway, and an industrial warehouse feasibility study consultant can hand over the market read and the coverage test at the start.

Which site unknowns could end the project early?

The research holds no zoning, flood zone, utility or truck-route record for a Chesapeake parcel, and any one of them can end a site. Cost and rate assumptions then decide how much of the project the operator must fund.

Planning a distribution building? Run the numbers before you commit to a site.

Feasibility Study Company, an industrial warehouse feasibility study company, reads the Hampton Roads labor market, counts the establishments and runs the coverage test, each step from a public record with a date on it, for owners, developers and the banks behind them.

Request a methodology briefing

Data sources and dates

Each figure carries its publisher, date and link below. Operator economics the research could not source appear in the model as labelled assumptions.

  1. U.S. Bureau of Labor Statistics, Virginia Beach-Chesapeake-Norfolk, VA-NC: Nonfarm employment and labor force data, listed with the BLS metro area data tables of October 2026 (September 2026, preliminary).
  2. U.S. Bureau of Labor Statistics, Occupational Employment and Wages in Virginia Beach-Chesapeake-Norfolk, May 2025, July 10, 2026 (May 2025).
  3. U.S. Bureau of Labor Statistics, County Employment and Wages in Virginia, First Quarter 2026, September 2, 2026 (employment for March 2026; wages for the first quarter of 2026).
  4. Weldon Cooper Center for Public Service, University of Virginia, 2025 Virginia Population Estimates, February 24, 2026 (population as of July 1, 2025).
  5. Federal Reserve Bank of St. Louis (FRED), relaying the U.S. Bureau of Economic Analysis, Gross Domestic Product: All Industry Total in Virginia, last updated September 30, 2026 (2025 annual).
  6. Federal Reserve Bank of St. Louis (FRED), relaying the U.S. Bureau of Economic Analysis, Total Gross Domestic Product for Virginia Beach-Norfolk-Newport News, VA-NC (MSA) (DISCONTINUED), last updated December 4, 2024 (2023 annual; series discontinued).
  7. Federal Reserve Bank of St. Louis (FRED), relaying Realtor.com, Housing Inventory: Median Listing Price in Virginia Beach City, VA, last updated October 1, 2026 (September 2026).
  8. Federal Reserve Bank of St. Louis (FRED), relaying Realtor.com, Housing Inventory: Median Listing Price in Chesapeake City, VA, last updated October 1, 2026 (September 2026).
  9. Federal Reserve Bank of St. Louis (FRED), relaying Realtor.com, Housing Inventory: Median Listing Price in Norfolk City, VA, last updated October 1, 2026 (September 2026).
  10. Federal Reserve Bank of St. Louis (FRED), relaying the U.S. Federal Housing Finance Agency, All-Transactions House Price Index for Virginia Beach-Norfolk-Newport News, VA-NC (MSA), last updated August 25, 2026 (second quarter 2026).
  11. Cushman & Wakefield, Hampton Roads Industrial MarketBeat, October 16, 2026, listing date (first three quarters of 2026).
  12. Cushman & Wakefield, Hampton Roads Multifamily MarketBeat, Q3 2026, October 15, 2026, listing date (third quarter 2026).
  13. Cushman & Wakefield, Hampton Roads Retail MarketBeat, October 21, 2026 (first three quarters of 2026).
  14. AviationPros (secondary, reporting a Norfolk Airport Authority release), Norfolk International Airport Posts Fourth Straight Year of Record Passenger Traffic in 2025, Airport Authority Says, January 15, 2026 (calendar 2025 and December 2025).
  15. The Port of Virginia, Port Debuts the Deepest Harbor on US East Coast, Marks Progress on North Berth Project, June 18, 2026 (deepening work complete February 2026).
  16. U.S. Energy Information Administration, Virginia Electricity Profile, 2024, November 10, 2025 (calendar 2024).
  17. U.S. Small Business Administration, SOP 50 10 8.1, Lender and Development Company Loan Programs, with Technical Policy Updates, Effective October 1, 2026.
  18. U.S. Small Business Administration, Information Notice 5000-881796: FY 2027 504 Program Fees, Fiscal year 2027 (loans approved October 1, 2026 through September 30, 2027).
  19. Board of Governors of the Federal Reserve System, H.15 Selected Interest Rates, Release of October 9, 2026.
  20. eCFR, 13 CFR 120.160, Loan conditions, Current to October 7, 2026.