Camden Property Trust (CPT) Q4 2019 Earnings Call Transcript

Image source: The Motley Fool.

Camden Property Trust (CPT -1.18%)
Q4 2019 Earnings Call
Jan 31, 2020, 11:00 a.m. ET

Contents:

• Prepared Remarks
• Questions and Answers
• Call Participants

Prepared Remarks:

Operator

Good day, and welcome to the Fourth Quarter 2019 Earnings Conference Call. [Operator Instructions]. Also this event is being recorded.

I would now like to turn the conference over to Kim Callahan, Senior Vice President of Investor Relations. Please go ahead ma'am.

Kim Callahan -- Senior Vice President, Investor Relations

Good morning, and thank you for joining Camden's fourth Quarter 2019 earnings conference call. Before we begin our prepared remarks, I would like to advise everyone that we will be making forward-looking statements based on our current expectations and beliefs. These statements are not guarantees of future performance and involve risks and uncertainties that could cause actual results to differ materially from expectations. Further information about these risks can be found in our filings with the SEC and we encourage you to review them.

Any forward-looking statements made on today's call represent management's current opinions and the Company assumes no obligation to update or supplement these statements because of subsequent events. As a reminder, Camden's complete fourth quarter 2019 earnings release is available in the Investors section of our website at camdenliving.com, and it includes reconciliations to non-GAAP financial measures, which will be discussed on this call.

Joining me today are Ric Campo, Camden's Chairman and Chief Executive Officer; Keith Oden, Executive Vice Chairman; and Alex Jessett, Chief Financial Officer. We will attempt to complete our call within one hour. So we ask that you limit your questions to two, then rejoin the queue if you have additional items to discuss. If we are unable to speak with everyone in the queue today, we'd be happy to respond to additional questions by phone or email after the call concludes.

At this time, I'll turn the call over to Ric Campo.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Good morning, and welcome to the beginning of the new decade. Our on-hold music today featured five seemingly random songs. But there is always a method to our madness. There's also a contest, but with a twist. We know that our success is driven by our Camden colleagues, so the contest is for them. Five songs were selected by our executives on the call today; Kim Callahan, Alex Jessett, Malcolm Stewart, Keith Oden and me. Each was asked to select their favorite song of the last decade that just ended.

Five songs were, Call Me Maybe, by Carly Rae Jepsen; Humble And Kind, by Tim McGraw; Uptown Funk, by Bruno Mars; The Fighter, by Keith Urban and Carrie Underwood; Can't Stop The Feeling, by Justin Timberlake. The first person to email Kim correctly, matching the executive with the song they selected, will get a shoutout and a price. Good luck.

In order to move forward into the next decade, I think it's always important to look back and take stock of our accomplishments in the last decade. Here are a few highlights. We improved the quality of our portfolio and created value for our stakeholders through $3 billion in sales of properties with an average age of 23 years, $2.3 billion of acquisitions with an average age of four years, $3 billion of development creating $1.1 billion of value for stakeholders, $500 million of redevelopment and repositioning of 40,000 of our apartment communities creating $525 million of the value.

We improved our debt to EBITDA from over 8 times to just under 4 times with all assets unencumbered and all debt unsecured. We doubled our AFFO per share and nearly doubled our dividend. We built an amazing culture of employee excellence that was included on the Fortune 100 Best Companies to Work For list every single year in the decade, with a number of Top 10 finishes.

Team Camden ended the decade with a remarkable performance in 2019, exceeding all of our established goals and we are positioned for a strong start to this new decade as we continue to improve the lives of our employees, our customers and our stakeholders one experience at a time. The best is yet to come. Don't believe it, just watch.

D. Keith Oden -- Executive Vice Chairman of the Board

Thanks, Ric. Consistent with prior years, I'm going to use my time on today's call to review the market conditions that we expect to see in Camden's markets during 2020. I'll address the markets in the order of best to worst by assigning a letter grade to each one as well as our view on whether we believe that market is likely to be improving, stable or declining in the year ahead. Following the market overview, I'll provide additional details on our fourth quarter operations and our 2020 same-property guidance.

We anticipate same property revenue growth this year in the range of 2% to 4% in each of our markets, with the exception of Phoenix, which remains our top market and should produce revenue growth in the 5% to 6% range. The weighted average growth rate is 3.2% at the midpoint of our guidance range and all of our markets received a grade of C+ or higher this year.

As I mentioned, our top ranking for 2020 goes to Phoenix. Our Number 1 performer in 2019, with a 5.9% revenue growth and a three-year average revenue growth of 4.9%. We give Phoenix an A rating and a stable outlook. Supply and demand metrics for 2020 looks strong with estimates calling for nearly 50,000 new jobs and only 6,000 new apartments coming online this year.

Up next are Raleigh and Atlanta, both earning an A- rating with stable outlook. In Raleigh, new developments have been coming online steadily with 5,000 new units delivered last year and another 6,000 expected this year. Job growth has also been strong and 20,000 new jobs are projected for 2020. Employment growth was also strong in Atlanta last year with approximately 70,000 new jobs added and projections call for 45,000 additional jobs in 2020. Completions remained steady with 9,000 new apartments delivered last year and 11,000 more scheduled for this year.

Denver received an A- rating with a declining outlook. Our Denver portfolio has been a strong performer, averaging nearly 5% annual same property revenue growth over the last three years, but we expect the market conditions to moderate over the course of 2020 given the somewhat elevated levels of new supply. Over 30,000 new jobs are expected in 2020, with around 9,000 new units scheduled for delivery.

Orlando makes our top five cut again this year, receiving a B+ rating with a stable outlook. Job growth has been strong in Orlando over the past few years and that trend should continue. However, the strength of the Orlando market has attracted more new development activity. So the level of supply is rising. 35,000 new jobs are expected there in 2020 with 8,000 to 10,000 completions.

We gave Southern California and DC Metro each a B+ rating with a declining outlook. Our portfolio in Southern California faces healthy operating conditions with balanced supply and demand metrics. But after several years of relative outperformance, we expect some moderation in pricing power this year. Job growth should be around 130,000 with completions of 25,000 expected in 2020.

Our DC portfolio placed in our Top five revenue growth last year, but elevated levels of supply coupled with uncertain employment growth forecast, political risk and an election year make us a bit more cautious on our outlook for DC this year. Supply should remain steady with completion of around 13,000 units in 2020, but most job forecast are predicting a noticeable slowdown in DC this year, which could impact our pricing power in that market.

In Tampa, conditions are currently a B with an improving outlook. Tampa's new supply should come down slightly to around 4,000 units with 20,000 new jobs projected putting the jobs to completion ratio at a healthy level of around 5 times. Our Tampa portfolio posted 3.1% same property revenue growth last year and we believe the growth rate could accelerate during 2020.

Austin and Charlotte both moved up in our rankings this year from B- grades to Bs, with stable outlooks. Our 2019 budgets for Austin and Charlotte originally call for revenue growth in the low 2% range. However, the market conditions firmed over the course of the year, resulting in actual revenue growth of over 3% for 2019 in each of those markets. We believe that the revenue growth for 2020 will be in a similar range to last year. New supply remained steady in Austin with approximately 10,000 new units anticipated this year, but the economy is strong and the city should add over 30,000 new jobs again this year. Conditions in Charlotte are similar with 25,000 new jobs projected and 8,000 new units expected for 2020.

Conditions in Dallas firmed a bit since last year's report card and the market earned a B- with a stable outlook again this year. New supply has been persistent in Dallas with 20,000 completions recorded in both 2018 and 2019, and another 20,000 units projected to deliver this year. Job growth continues to be a bright spot with 50,000 to 60,000 new jobs expected. But given the current supply and demand metrics, we think the Dallas market will remain very competitive in 2020.

In Southeast Florida, market conditions rate a C+, but with an improving outlook, new supply and job growth have remained steady over the past few years and 2020 estimates call for over 30,000 new jobs and 9,000 new units. Competition from for sale and rental condominiums is still an issue in that market, but we expect slightly better operating conditions in 2020 and an improvement from the 1.4% same property growth achieved -- revenue growth achieved last year.

And Houston receives a C+ rating with a stable outlook, as we expect to see limited revenue growth again this year. Estimates for new supply in 2020 very widely from a low of 9,500 to over 25 -- 20,000 units coming online this year. So the market is definitely going to see an increase over the roughly 6,000 units delivered in 2019. Annual completions in Houston have ranged anywhere from 5,000 units to 22,000 units per year over the past 20 years. So 2020 supply levels will be moving back toward historical long-term averages. Houston's job growth may also revert to its long-term average of around 45,000 new jobs per year resulted in -- resulting in limited pricing power and revenue growth for our portfolio this year. Overall, our portfolio rating is a B+ again this year with most of our markets expected to moderate in revenue growth during 2020.

As I mentioned earlier, all of our markets should achieve between 2% and 4% revenue growth this year, with the exception of Phoenix budgeted slightly higher. And we expect our 2020 total portfolio same-property revenue growth to be at 3.2% at the midpoint of our guidance range.

Now, a few details on our 2019 operating results. Same-property revenue growth was 4.1% for the fourth quarter with -- and 3.7% for the full year. Our top performance for the quarter were Phoenix at 6.3%, Raleigh at 6%, San Diego/Inland Empire at 5.3%, DC Metro at 4.8% and Denver at 4.7%. Rental rate trends for the fourth quarter were as expected with new leases down slightly, 0.2% and renewals up 5.1% for a blended rate of 2.2% growth.

Our preliminary January results indicate 5.4% growth for renewals and 0.8% for new leases for a blend of 3.1%, which is consistent with January 2019. February-March renewal offers are being sent out on an average increase of over 5%. Occupancy averaged 96.2% during the fourth quarter compared to 96.3% last quarter, and 95.8% in the fourth quarter of '18. January occupancy has averaged 96.2% compared to 95.9% in January '19, so we're off to a good start this year.

Annual net turnover for 2019 was 100 basis points lower than 2018 at 43%, move-outs to purchase homes were 15.9% for the quarter and 14.6% for the full year compared to 15.5% for fourth quarter of '18 and 14.8% for the full year of 2018.

At this point, I'd like to turn the call over to Alex Jessett, Camden's Chief Financial Officer.

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Thanks, Keith. Before I move on to our financial results and guidance, a brief update on our recent real estate and capital markets activities. As mentioned on our prior quarter's call, during the fourth quarter, we stabilized our Camden McGowen Station development in Houston, Texas and we began construction on Camden Atlantic, a 269-unit $100 million new development in Plantation, Florida. \

Late in the fourth quarter, we acquired Camden Carolinian, a recently constructed 186-home apartment community located in Raleigh, North Carolina and Camden Highland Village, a 552-home apartment community with an adjacent 2.25 acre development site located in Houston, Texas. The combined purchase price of $222 million for our fourth quarter community acquisitions was significantly below replacement cost and we expect these acquisitions to produce a stabilized yield of approximately 5%.

For full-year 2019, we completed acquisitions of four communities with 1,380 apartment homes for a total cost of approximately $440 million, and we acquired three undeveloped land parcels for a total cost of approximately $37 million. Also, late in the fourth quarter, we completed the sale of our Corpus Christi, Texas portfolio and exited that market. The assets sold included two wholly owned communities with 632 apartment homes and one joint venture community with 270 apartment homes. Our net proceeds were approximately $75 million.

This portfolio had an average age of 22 years with average monthly revenue of $1,300 per door and annual capex of approximately $2,000 per door. Using actual capex, this disposition was completed at a 5.5% AFFO yield, generating a 12.75% unleveraged IRR over a 20-year hold period. Based on a broker cap rate, which assumes $350 per door in capex and a 3% management fee on trailing 12 months NOI, the cap rate would have been 6.25%. Our time in Corpus definitely put sunshine in our investors' pockets. Subsequent to quarter end, we acquired 4.9 acres of land in Raleigh for approximately $18.2 million for the future development of approximately 355 apartment homes.

On the financing side, as previously disclosed, during the fourth quarter, we completed a $300 million, 30-year senior unsecured bond offering with an all-in interest rate of 3.4%. We used the proceeds for the early redemption of our existing $250 million, 4.8% bonds due June of 2021 and the prepayment of our $45 million 4.4% secured mortgage due 2045. These transactions locked in 30-year debt at near all-time low yields and extended the average duration of our debt by approximately three years.

After taking into effect these transactions, 100% of our debt is now unsecured and all of our assets are now unencumbered. In conjunction with the redemption and prepayment, we incurred during the fourth quarter a one-time charge to FFO of approximately $0.12 per share.

Our balance sheet remained strong with net debt-to-EBITDA at 3.9 times and a total fixed charge coverage ratio at 6.4 times. We ended 2019 with only $44 million outstanding on our $900 million unsecured line of credit. Our current line of credit balance after the January 2020 payment of our fourth quarter dividend and the payment of property taxes, which are disproportionately due in January, is approximately $180 million. At quarter end, we had $772 million of wholly owned developments currently under construction with only $359 million remaining to fund over the next two years.

Moving on to financial results. Last night, we reported funds from operations for the fourth quarter of 2019 of $125.6 million or $1.24 per share, exceeding the midpoint of our prior guidance range by $0.01, primarily from higher same-store net operating income resulting from higher levels of occupancy and other property level income and continued lower turnover costs, lower taxes and general cost control measures. For 2019, we delivered full year same store revenue growth of 3.7%, expense growth of 2% and NOI growth of 4.7% as compared to our original same store guidance of 3.3% for revenue, expenses and NOI. You can refer to page 27 of our fourth quarter supplemental package for details on the key assumptions driving our 2020 financial outlook. We expect our 2020 FFO per diluted share to be in the range of $5.30 to $5.50, with a midpoint of $5.40 representing a $0.36 per share increase from our 2019 results.

For 2019, we delivered full year same store revenue growth of 3.7%, expense growth of 2% and NOI growth of 4.7% as compared to our original same store guidance of 3.3% for revenue, expenses and NOI. You can refer to page 27 of our fourth quarter supplemental package for details on the key assumptions driving our 2020 financial outlook. We expect our 2020 FFO per diluted share to be in the range of $5.30 to $5.50, with a midpoint of $5.40 representing a $0.36 per share increase from our 2019 results. After adjusting for the $0.12 non-core prepayment penalty incurred during the fourth quarter of 2019, the midpoint of our 2020 guidance represents a $0.24 per share core increase resulting primarily from an approximate $0.19 per share increase in FFO related to the performance of our same store portfolio. At the midpoint, we are expecting same store net operating income growth of 3.3%, driven by revenue growth of 3.2% and expense growth of 3%.

Each 1% increase in same store NOI is approximately $0.0575 per share in FFO, an approximate $0.17 per share net increase in FFO related to operating income from our non-same store properties, resulting primarily from the incremental contribution of our four acquisitions completed in 2019 and our 10 development communities in lease-up during either 2019 and/or 2020, partially offset by the recently completed disposition of our two wholly owned Corpus Christi communities and an approximate $0.04 per share increase in FFO due to an assumed $300 million of pro forma acquisitions spread throughout the second half of the year at an initial yield of 4.5%. This $0.40 cumulative increase in anticipated FFO per share is partially offset by an approximate $0.02 per share decrease in FFO from an assumed $200 million of pro forma dispositions at the end of 2020, an approximate $0.04 per share decrease in FFO resulting primarily from the combination of lower interest income resulting from lower cash balances and higher corporate depreciation and amortization due to the implementation of a new cloud-based accounting and human resources system.

Our combined general and administrative property management and fee and asset management expenses are effectively flat year-over-year. An approximate $0.07 per share decrease in FFO due to higher net interest expense resulting primarily from actual and projected 2019 and 2020 net acquisition and development activity, partially offset by the 2019 accretive refinancing of debt. At the midpoint, our guidance assumes $300 million of new unsecured debt issued in the first half of the year. And finally, an approximate $0.03 per share decrease in FFO due to the additional shares outstanding for full year 2020, following our first quarter 2019 equity issuance.

At the midpoint of 3% for our expense growth, we are anticipating that most of our expense categories will grow at approximately 3% with a notable exception of property insurance, which is anticipated to increase at approximately 20% due to the currently unfavorable insurance market. Property insurance only comprises 3% of our total operating expenses. Property taxes represent a-third of our total operating expenses and are also projected to increase approximately 3% in 2020, more in line with long-term trends.

The previously discussed savings on Texas property tax rates as a result of the passage of Texas House Bill 3 and Texas Senate Bill 2, which reduced school district tax millage rates by approximately $0.07 in 2019 and an additional $0.06 in 2020 and capped local government's tax revenue increases at 3.5% for cities and counties and a 2.5% for school districts without voter approval are offset by property tax increases in other markets, including Washington DC, North Carolina, Georgia and Florida. Page 27 of our supplemental package also details other assumptions, including the plan for $100 million to $300 million of on-balance sheet development starts spread throughout the year.

We are finalizing our pilot of Chirp, our mobile access solution and we'll update you further as we firm up our deployment schedule. Our 2020 guidance does not assume any incremental FFO impact from this initiative, which we expect to be meaningfully accretive in 2021 and beyond. We expect FFO per share for the first quarter of 2020 to be within the range of $1.29 to $1.33. After excluding the $0.12 per share fourth quarter 2019 prepayment penalty, the midpoint of $1.31 represents a $0.05 per share decrease from the fourth quarter of 2019, which is primarily the result of an approximate $0.02 per share decrease in sequential same store net operating income, resulting primarily from the reset of our annual property tax accruals on January 1st of each year and other expense increases primarily attributable to typical seasonal trends, including the timing of on-site salary increases.

An approximate $0.015 per share decrease in FFO due to a combination of lower interest income resulting from lower cash balances and lower fee and asset management income, an approximate $0.01 per share decrease in FFO due to higher interest expense, an approximate $0.01 per share decrease from our previously disclosed fourth quarter 2019 business interruption insurance recovery and an approximate $0.01 per share decrease from our wholly owned Corpus Christi dispositions. This $0.065 per share aggregate decrease in FFO is partially offset by an approximate $0.015 per share incremental increase in FFO from our recently completed Houston and Raleigh acquisitions.

At this time, we'll open the call up to questions.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Yes. Before we start our first question and answer, we'll let our Camden folks know that we do have a winner to our Camden contest. The first person to correctly identify the songs with the person that submitted them is Loris Brooks, who is our Senior Benefits Administrator here in Houston. She correctly identified Call Me Maybe by Carly Rae Jepsen with Kim Callahan, Humble And Kind by Tim McGraw with Mr. Malcolm Stewart, Can't stop the feeling by Justin Timberlake with Alex Jessett, Uptown Funk by Bruno Mars, Mr. Campo and shockingly The Fighter by Keith Urban and Carrie Underwood with me.

And I will turn it over to open it up to questions. Thank you.

Questions and Answers:

Operator

We will now begin the question-and-answer session. [Operator Instructions] And our first question will come from Nick Joseph with Citi. Please go ahead.

Nick Joseph -- Citi -- Analyst

Thanks. Maybe just starting on Houston, you did 2.1% same-store revenue in 2019. It sounds like you're expecting a similar level of growth this year. But given the increasing supply and the job growth comments that you made, just wondering how you can tie those two on what you're seeing more from your portfolio specifically?

D. Keith Oden -- Executive Vice Chairman of the Board

Yes. Nick, the -- you're correct. Our original guidance last year for Houston included right at 2.1% growth and that's about where we are this year. So the -- one of the challenges on the Houston data is you have estimates from our providers that range all the way from new completions of a low of about 9,500 apartments to on the high end almost 20,000, and that's -- that's a meaningful difference in that spread. We took the average -- or we're sort of planning our game plan around the average of those two outliers. We have five data providers. The average is about 14,000 to 15,000 apartments.

So even that -- so that doesn't seem that unmanageable in an environment, where we think we're still going to get 45,000 to 50,000 new jobs and the estimates on the job growth are much more tightly bunched than the new supply. My guess is the new supply number is still -- there is still a lot of -- fair amount of uncertainty as to the timing of deliveries and -- which seem to always be getting extended further and further out.

So we think that -- and then the second part of that is that our portfolio has a pretty decent mix of urban core and suburban assets.

And even though the -- a fair amount of the supply is more so this year than in previous years is coming into the suburbs, we still think that our balance portfolio is well positioned. Probably going to see a little bit more impact as we did last year in the urban core just because that's where the current lease ups are happening. Probably going to get a little bit more impacted late in the year from some of the suburban assets, but over -- all in all, we still feel pretty good about our ability to grind out another 2% in Houston market.

That's going to continue to be challenged.

And there's nothing new or even very interesting about Houston being counter-cyclical to the rest of our portfolio. This is about the seventh or eighth time in 30 years that we've seen results like this, where Houston is is definitely -- it's just counter-cyclical and people dig into and try to put a lot of analysis around it, but I don't think you really need to overthink it too much. The reality is that -- and it's just as stark as this is that lower oil prices are really good for everybody else in the country and not good for Houston. And the reverse is also true. So we've been -- we had a lot of times in the past where Houston was an outlier to the top end of the range and right now it's an outlier to the bottom.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Let me just add. I think the interesting thing -- this will apply to all markets, including Houston, but I think it supports -- it's really supported better in Houston than the other markets maybe. When we talk to our data providers like Ron Witten for example, I'm going to paraphrase what Ron said on his last client call with us, which we did last week. The -- he said that apartment demand is just disproportionately strong versus the underlying economy.

If you just look at the underlying economy and you look at job growth slowing at -- supply at all-time highs, you would say, well, how can you have revenue growth in apartments when you're -- when you have supply with a backdrop of job growth falling year-over-year. And the answer is that we just have this really interesting demographic tailwind and the tailwind is the term that Ron uses and I think it applies to Houston as well.

You have continued growth in young adults who have a high propensity to rent apartments and you have lifestyle folks, non-couple types that have a higher propensity to lease and there's more of them today. And then when you look at propensity to rent for every demographic age group, all the way up into the 60s, those cohorts have grown dramatically in terms of propensity to rent. When you think about people that were in their 50s before, it's like, well, they're going to buy houses or stay in houses, are already in household formation actually selling houses and renting them. So the rental population is increasing at a faster rate than we would ever expect, given the backdrop of job growth.

One of the other really interesting studies that came out was Freddie Mac, their housing summary in 2019. There was some data and it was reported in The Washington Post just recently that 40% of renters say they will likely never buy a house, and that's up from 23% of renters saying that in 2017. And then 80% of those folks -- that 80% of the 40%, says that rent -- that rent fits them better for their lifestyle. They don't want to be -- they don't want to mortgage, they want flexibility in the optionality of being able to move whenever their lease is up. And so I think that continues to drive all the markets, including Houston. Houston does have more supply coming in on a relative basis than it did in the last few years, so it's keeping that revenue growth muted. But ultimately I think the demand side of the equation is definitely far greater than the economy would sort of indicate.

Nick Joseph -- Citi -- Analyst

Thanks. That's very helpful. And then maybe just quickly on DC. You had mentioned political risk in an election year. What have you seen in DC, I guess, in election years and then maybe the following year that's maybe different than other years?

Ric Campo -- Chairman of the Board & Chief Executive Officer

Well, we have done some analysis on election years versus the overall economy in DC. And interestingly enough, it sort of picks up during the election year and then it sort of depends on who gets elected because if you have an incumbent that gets elected what happens is you don't have a flurry of changes. Right? So you don't have lobbyists now that need to retool because they have a new administration, so that tends to be -- if you have a new administration, you tend to have more growth in DC during that period because you have sort of the existing incumbent lobbyists and business people sort of having to retool and figure out how to improve their position vis-a-vis the new administration. So generally, it's good in the year, leading up to -- it helps the economy in DC and the economy nationally leading up to an election then DC actually benefits if there is a change of administration.

Nick Joseph -- Citi -- Analyst

Thank you.

Operator

And our next question will come from John Kim of BMO Capital Markets. Please go ahead.

John Kim -- BMO Capital Markets -- Analyst

Thank you. Regarding Phoenix, it continues to be a strong market as you're forecasting this year as well. When do you think development will pick up in the market to meet that demand? And why hasn't it occurred yet?

D. Keith Oden -- Executive Vice Chairman of the Board

Well, we've got -- in our Phoenix numbers, John, we've got completions picking up slightly in 2020, we were at about 6,800 delivered units last year. Looks like we're projecting about 7,600 units this year, so that's about a 10% increase. That's probably still not sufficient to get ahead of the demand. One of the things about Phoenix, which is different than a lot of other markets that we operate in is just the lack of competition that we have from public companies and probably a fewer merchant builders that are indigenous to Phoenix than you have in some of the other cities that we build in.

So you just got a different embedded base, a little bit different competitive profile and then you got -- I'm not aware of any other public companies that have anything currently under construction in Phoenix, there may be one or two, but it's minimal, if any, as opposed to some of our more well-traveled markets like Washington DC, Southern California, the Florida markets and even Denver and Dallas. So just a different profile, but my guess is that if you look at what projected job growth is again in Phoenix next year, where the consensus number is somewhere in the 34 -- 35,000 jobs, if we get 7,500 apartments that's roughly equilibrium. But I just don't think the capacity is there to ramp up the way some of the other markets can and have historically, but good results like that ultimately will attract competition.

I mean, I think the good test case of that is Denver, which we operated in with very little outside competition from the public companies for a number of years and that's obviously changing as well. So I'm guessing it will ramp up.

Ric Campo -- Chairman of the Board & Chief Executive Officer

I agree with Keith in the sense that the pipelines in these markets are pretty much as full as they can get. When you look at the sort of the permit data and what have you, we're at peak times in most of these markets and the challenge that we have and other developers have is that it's just really hard to make numbers work in a lots of markets, including Phoenix.

Construction costs continue to go up faster than rent -- rental rate increases go and it's hard to make those numbers work. And I think most people would like to ramp up their business, but they really have a hard time ramping up from this high level already.

John Kim -- BMO Capital Markets -- Analyst

Okay. And my second question is to the JT fan, Alex. What are your views on moving to a core FFO per share guidance number and the pros and cons of reporting NAREIT versus core?

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

It's interesting because I heard yesterday that probably one of the last hanger on not having core FFO has gone over to the dark side. So at this point in time, we plan on reporting FFO based upon the NAREIT white paper. I think there's a lot of importance around doing that. If you think about it, the SEC enables NAREIT to have a non-GAAP measure as long as we're -- it's consistently applied. And so we're going to keep with that and we're going to consistently apply it based upon the white paper at least for the foreseeable future.

John Kim -- BMO Capital Markets -- Analyst

Thank you.

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Thanks.

Operator

And our next question will come from Shirley Wu of Bank of America. Please go ahead.

Shirley Wu -- Bank of America -- Analyst

Hey guys. Thanks for taking the question. So my first question is actually a follow-up to next question on Houston. I think in your last quarter call, you mentioned that historically 40% to 50% of the demand household formation was driven by jobs, but that capture rate actually fell last year to 15%, but you were actually seeing a more positive turnaround. Could we get a little bit of extra color in terms of how that has continued to play it out or if that turnaround has continued to improve?

D. Keith Oden -- Executive Vice Chairman of the Board

We have seen a higher capture rate of multifamily versus single family. And I think when we made that comment on the last call, it was interesting because we've dug down into this data and it was very unusual for the -- for a single family demand to exceed multifamily demand in Houston and in any market because it's been -- multifamily demand has continued to outstrip single family demand from a rental perspective and it was just an aberration. We had our data providers look at it and part of it was that when the job -- the job growth that happened, the people were already here because Houston did have a -- the downturn with the energy business, so you had 80,000 plus jobs that were lost in the energy business and those people -- a lot of those people lived in homes. And then when the new jobs were created, those people took those jobs, they were already in either a rent home or a owned home and the demand for multifamily or the competition for those housing units went to single family as opposed to multifamily. That has turned around now because we've added more jobs that -- and we've also seen the in-mirgration rate from -- for people moving into Houston improve and go up. During 20 -- the 2014 through 2016 time frame, people used to come -- before that, they were coming here because you'd get a job easy than during the energy downturn. It wasn't as easy, they weren't as plentiful.

We did have -- we didn't have negative job growth, but people sort of heard about that and then didn't come to Houston -- didn't move to Houston to take a job. The other thing that was happening at the same time is that you were having -- we have a historically low unemployment rate in every city. And so a young adult can get a job in pretty much any city in America if they want to stay there. So there's a little bit of a decline in migration rates because of that as well. And I think just migration rates overall in the country are down because of this very tight labor market. There's -- so if you can get a job in the city you live in, you don't necessarily move out of the other city or move into another city to get the job. That might be a little different for the coastal cities, where you still do have out-migration in California and New York and other places for tax reasons and high cost of living reasons and things like that. But that -- we have definitely seen the capture rate for multifamily demand increase this year and we think it's going to increase next year and we're not going to have a -- we will continue to outstrip single family demand versus multifamily.

Shirley Wu -- Bank of America -- Analyst

Got it. That's helpful. And so my second question has to do with turnover. So I think turnover hasn't continued to trend down across the board for all your competitors and it's gone so [Indecipherable] do you think there will be a continued deceleration in turnover or do you think it's going to taper off or pick back up?

D. Keith Oden -- Executive Vice Chairman of the Board

I don't know. Shirley, for the last five years, it's ticked down in our portfolio and every year kind of mused out loud that we got to be approaching the limits of what the turnover rate can fall to. But it fell again last year and it's -- I think a lot of the factors that Ric mentioned about just the demographics, we just have to change our thinking about what turnover rates are likely to be in the future because it's -- five years is more than enough to call a trend. So I think we're in a -- probably in a permanently lower turnover part of the cycle, and this is likely to continue. It's hard to know where this -- it's like the following home ownership right? It's hard to know where it stops, but at some point you got to believe that we'll reach some logical endpoint or low point, but we haven't seen it yet.

Shirley Wu -- Bank of America -- Analyst

Got it. Thank you.

Operator

And our next question will come from Rich Anderson of SMBC. Please go ahead.

Rich Anderson -- SMBC -- Analyst

Thanks, good morning. I'm still picturing Ric at a Bruno Mars concert, but anyway.

D. Keith Oden -- Executive Vice Chairman of the Board

I've seen it.

Ric Campo -- Chairman of the Board & Chief Executive Officer

We had him here for Super Bowl and we brought him in Friday night of Super Bowl, and we went to that concert.

Rich Anderson -- SMBC -- Analyst

Okay. Anyway. So the year last year started from a same-store NOI, and just to look at the NOI line at 3.3% and you ended the year, full year 4.7%. It's precisely the same number this year to start for -- again NOI, not revenue at 3.3%. I'm curious how much is 2020 perhaps going to look like 2019 where you set a reasonable, but perhaps beatable same-store profile as we go through the year or do you feel like 2020 is different than 2019 at least in that regard?

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Rich, I'm going to answer your question on the revenue side of things because there are a lot of things that happened on the expense side just sort of random walk sometimes. But on the revenue side of things, you're right, we went out last year with guidance, original guidance was 3.3% and we were basically -- our forecasting and modeling had occupancy rates pretty much in line with what the prior year had been. 2018, we hit 95.8% occupancy portfolio wide, which was the highest occupancy level on same-store that we've ever had. So you go back 20 years, our 20-year average for same-store occupancy is about 94.6% and all of a sudden we get this increase in occupancy rate. We had a peak in what we thought would probably be a peak of 95.8% in 2018. Those were kind of -- we felt like kind of crazy hard numbers and then we sort of repeated, but we thought maybe we could maintain that. So that's what we modeled in 2019.

So that -- the 3.3% had an expectation of somewhere around 95.7%, 95.8%. Well as it turns out, occupancy rate over the course of the year ticked up, we end up averaging 96.1% occupied for the full year of 2019, which explains the lion's share of the difference between a 3.3% revenue growth and a 3.7% revenue growth for the year. There were a few other ins and outs, few outperformances. But the lion's share of that was the increase in the occupancy rate.

So question really is that, are you taking a 30-year high occupancy rate and saying that's going to be repeatable? And in our world, it looked like the 96.1% occupancy rate was a little black swan-ish. And so naturally, there is a little bit of reluctance to repeat that in -- as far as modeling for next year. So we moderated the occupancy rate a little bit in light of two primary facts. We know that deliveries in Camden's portfolio of new supply are going to be up about 15,000 apartments over last year.

That's about a 10% increase. So we know we're going to get more new units than we had last year. The flip side of that is we also know that based on the job growth estimates in Camden's portfolio, job growth in -- across our platform is coming down, somewhere in the 100,000 jobs over the course of the year range. So you're going to get fewer jobs, you're going to get more supply and it just feels to us like we're probably going to have a little bit different supply demand challenge in 2020 than we had last year. So the flip side of that is, is that if we end up catching lightning in a bottle again and we average something in the 96.1% range, that's captured by the high end of our revenue range for this year at 3.7%. So that's how we ended up settling on our guidance for this year.

Rich Anderson -- SMBC -- Analyst

Okay. And then could you then -- based on what everything you just said there, fewer jobs, more supply and in your world decelerating revenue at least from your standpoint today, yet you're ramping development, I think $100 million more projects quarter -- sequentially versus the third quarter on tap now. How does that reconcile based on what you just said? You're showing some confidence on the development side, and yet you're kind of playing it a little closer to the vest on the operating side.

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Well, it's primarily because the development starts are kind of lumpy, right. You put property under contract, it takes you a while to get, especially in California, to get permits and what have you. And so we've been consistent in saying that we'll be at $200 million to $300 million a year development start company. And if you go back to our peak development, we definitely have throttled it back a bit.

But on the other hand, when you look at sort of going forward, the $200 million to $300 million I think is sort of a steady state kind of a not a bullish -- not necessarily an overly bullish view, but just a more moderate view. And when you look at what's happening in the acquisition market, cap rates continue to compress to levels that I can't imagine -- that I never thought I could imagine when people are paying sub-4 cap rates in Dallas and Austin and other markets like that. And so, it really makes -- it makes our spread between what we can -- where we can invest our capital via if we do acquisitions versus the development, that development still gets paid very well from a premium perspective compared to acquisitions.

Rich Anderson -- SMBC -- Analyst

Okay. Fair enough. Thanks very much.

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

You bet.

Operator

Our next question will come from Austin Wurschmidt of KeyBanc Capital Markets. Please go ahead.

Austin Wurschmidt -- KeyBanc Capital Markets -- Analyst

Thank you, and good morning. The other income per occupied unit accelerated this quarter, and I'm interested if that was driven primarily by parking fees and the roll out of the smarthome technology initiatives you've discussed. And then what do you expect other income growth could look like in 2020?

D. Keith Oden -- Executive Vice Chairman of the Board

Yes, absolutely. So we didn't really pick up much from the smart access, we do have our parking initiatives, which we're starting to get some traction on and we're also getting a slightly higher amount of recapture on our utility income and that's what you're seeing in the fourth quarter. If you go into 2020, we're basically assuming that non -- call it, non-apartment rental income will be in line with our apartment rental income. So, you've got other income, which is what we all think about, but we also do have parking revenue, which we're not calling other income, we're calling rental revenue. But when you put that acceleration in there as well, it should all be in line, there should not be a dilutive impact in 2020 from other income.

Austin Wurschmidt -- KeyBanc Capital Markets -- Analyst

Got it. Thank you. Appreciate that. And then maybe sticking with you, Alex. As far as the balance sheet, where do you guys expect to finish the year from a leverage perspective? And what would get you more comfortable levering up from the current levels of around 4 times, call it?

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Yes. I mean, so we've always said that we're comfortable in the 4 times to 5 times range. And so we're here today at 3.9 times. So obviously, we've got a little bit of capacity. When we look at our models, we've got ourselves sort of in the mid 4 times by the end of the year. But obviously, we'll keep watching that closely and make sure that we understand what our capital raising alternatives are throughout the year.

Austin Wurschmidt -- KeyBanc Capital Markets -- Analyst

Thank you.

Operator

Our next question will come from Alexander Goldfarb of Piper Sandler. Please go ahead.

Alexander Goldfarb -- Piper Sandler -- Analyst

Hey, good morning. Good morning down there. So just two questions, but first I mean on the NAREIT FFO versus core, preference would be NAREIT FFO, it just makes comparability easier and the core FFO everyone sort of picks their own metric, makes it tough for comparison.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Hopefully, you got my answer that I agree with you.

Alexander Goldfarb -- Piper Sandler -- Analyst

I -- that was pretty darn clear. We -- so question -- two questions. First, going back to Nick's question on Houston. I hear you Keith, that Houston has gone through booms, costs market over time. But still since they oil bust, it has lagged. And to Ric's point on cap rates and where things are trading, it would seem like, there is an arb here where you can maybe trim some of your Houston exposure and reinvest that in other markets at an accretive spread, whether it's either maybe markets with faster growth -- same cap rate, but faster growth or maybe development. So can you just talk about, whether, almost north of 11% of Camden and Houston makes sense, just given how the market has performed, maybe 8%, I don't know, I mean -- I don't know what the number is, but maybe something lower is better and put that money in markets that are showing more consistent growth?

D. Keith Oden -- Executive Vice Chairman of the Board

Well, when I think of growth, I look at it over a long period of time, Alex. And it's not the variability from year-to-year and a portfolio like ours is not that concerning to me, it's more what's the long-term growth been. And if you go back to 20-year history, Houston has outperformed most of our other markets over that period on just a pure NOI basis. So it tends to be a little bit more volatile, for sure. But in the context of what we're trying to achieve, which is a total shareholder return, grow NOI over a long period of time, it still fits our -- it fits what we're trying to do very well.

Now that -- with regard to the timing and what's your exposure today, where is it going, I think that somewhere around, given the size of the Houston market, somewhere around 11%, 12% makes sense for a long-term target. But that -- having said that, it behooves us to be opportunistic as to when we put money to work in these markets, not necessarily in tune with the underlying, is the market one of the -- at the top of the peer group today, it's more where will it be over the next 10 years.

So if you think about it from a timing standpoint, we just bought an asset in Houston at the end in the fourth quarter that we think was an extraordinary value play. We think we bought that asset at a roughly 30% discount-to-replacement cost. We had a 5%, kind of stabilized yield. Those are numbers that you can't get in most of our -- certainly the replacement cost numbers, you can't touch that in any of our other markets. So if you're thinking about this as a 10-year -- sort of a 10-year horizon, five to 10 years, that's an incredible play.

So to your point of, could you be selling Houston now, lightening up and redeploying the capital. Sure, you could do that. But if Houston right now screens as one of our most attractive -- and I think in 2020 also will screen as one of our most attractive acquisition opportunities, then it's sort of a -- it's almost a -- it would hurt my brain in a really bad way to be thinking of Houston as a fantastic acquisition market and then disposing assets into that. It's hard for me to think of it being a great buy market and a great sell market at the same time.

Having said that, we clearly have the opportunity when Houston is in a more recovered state and people are trading, not necessarily at discounts to replacement cost to sell some of our older assets in Houston at an appropriate time, which is -- we don't think is now, but to do that to bring our exposure back down to the level that we wanted to be at and end up with a newer higher quality portfolio in Houston and just live with the timing aspects that are associated with that.

Alexander Goldfarb -- Piper Sandler -- Analyst

Okay, that's helpful. And then second is on development. You just bought the Raleigh site, you also issued some ATM. So maybe you can talk about where you see new development yields today when you're starting projects, I think your stabilized stuff, you said was sort of five-ish. But maybe where you're underwriting development yields today and just understanding how that compares to where you raised capital in the spread?

Ric Campo -- Chairman of the Board & Chief Executive Officer

Well, the development yields that we're targeting today, we're still targeting suburban development deals in the 6 range and the urban development deals in the low 5s. And the -- in terms of the spread to -- I don't think it might spread to issuing capital today, we think of it on a more broad basis. So the way I think about and we think about our cost of capital is it's our long-term weighted average cost of capital. And with a balance sheet that's about 75% equity, 25% debt spread. When you do sort of a capital asset pricing model analysis of what is your -- what is Camden's cost of capital, it's around a little -- slightly higher than 6%.

So when we look at a development transaction or an acquisition, we look at what our unlevered IRR would be over seven-year period on that development and that needs to be higher than our cost of capital and it needs to be 150 basis points wide of our cost of capital plus or minus. Acquisitions can be tighter than that because you don't have the development risk. So how we manage our balance sheet in the short-term is sort of take -- being opportunistic with debt rates, being opportunistic with equity issuances to try to keep our balance sheet in the right place, given where we are in the market cycle. But I don't think about incremental cost of capital on whether I'm doing a 30-year bond deal, we're issuing equity on the ATM.

Alexander Goldfarb -- Piper Sandler -- Analyst

Thank you, Ric.

Operator

Our next question is coming from Rob Stevenson of Janney. Please go ahead.

Rob Stevenson -- Janney -- Analyst

Good morning, guys. Given that California is roughly 12.5% of your NOI across 12 properties with the legislative, regulatory, ballot issues, etc, how are you guys thinking about capital deployment there beyond the one project you have under development and potentially the one that's in the shadow pipeline?

Ric Campo -- Chairman of the Board & Chief Executive Officer

We still like our California portfolio in spite of legislative issues because where our portfolio -- our portfolio is in probably some of the less risk markets in terms of rent control, the statewide rent cap really doesn't affect us that much because we're -- you're talking about a CPI plus 5 kind of number, which we're right now not getting. And -- so, I think I would be a little bit more nervous, especially with the renewed Costa Hawkins ballot legislation that's likely to be on the ballot in 2020 that would allow cities to get more aggressive. Our portfolios just are not in the cities that are more militant when it comes to rent control. And even with all the sort of negative aspects of California with cost of living and all that, it's still a pretty good market to be a multifamily owner and I like the exposure there.

Rob Stevenson -- Janney -- Analyst

Okay. And then Keith, you were talking before about the turnover being low and can't get much lower, etc. I mean, how much -- I mean, there is obviously positive to that from a same-store perspective, but is that putting a drag on your redevelopment, given the fact that you're getting access to fewer units on an annual basis and how are you guys working around that?

D. Keith Oden -- Executive Vice Chairman of the Board

Yes. At the margins, it matters a little bit, but you're talking about the difference between a 43% and a 44% turnover rate year-over-year between 2018 and 2019. If you had a 5% or 10% delta in any given year, that would probably affect the repositions. But the fact is as Ric gave the numbers in his opening remarks, we've done almost 40,000 apartments and so we are down to -- I think the active reposition pipeline right now is only about 2,900 apartments. So it's -- the vast majority of the reposition activity that was available to happen in our portfolio has already happened.

Rob Stevenson -- Janney -- Analyst

Okay. Thanks, guys.

Operator

Our next question will come from Rich Hightower with Evercore. Please go ahead.

Rich Hightower -- Evercore -- Analyst

Hey. Good morning, everybody.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Good morning.

D. Keith Oden -- Executive Vice Chairman of the Board

Good morning.

Rich Anderson -- SMBC -- Analyst

I guess, you've covered a lot of ground on the call so far, but just along the topic of very low acquisition cap rates and compressing development yields out there. Ric, you've done a good job in the past of sort of laying out what the competitive landscape looks like just in the sense of the typical capital stack for a developer or maybe competitors on the acquisition side, hurdle rates and lender requirements. Can you maybe just walk us through what the average math looks like nowadays? And maybe how that compare to where we were a year ago?

Ric Campo -- Chairman of the Board & Chief Executive Officer

Well, the -- a year ago, rate -- interest rates were higher, right, than they are today. So the capital stack has improved for the acquisition folks because the interest rates are seriously -- are much lower than they were last year at this time. And you did have a really interesting situation, last year when when you had -- coming out of the 2018 cycle, right. And so, we thought that you would have some pressure on merchant builders and pressure on others to -- where you'd have the buy side of the equation having the advantage versus the sell side and that just hasn't manifested itself yet, except for maybe a few markets in some unusual situations that we've been able to uncover.

But cap rates continue to be very, very sticky, if not going down and primarily because of the capital is very, very available. Even though, if you look at private equity trying to raise funds from pension funds, those numbers are pretty -- are down and getting new funds -- new funds being raised in that way is definitely down, but there is still a massive amount of capital that's already been raised, that's unfunded that needs to find them -- find a home. And so, I don't think we lack any capital from the equity or the debt side of the equation, it has actually improved and created more pressure than you would think.

D. Keith Oden -- Executive Vice Chairman of the Board

Yes. Just a follow up on that. We were -- I was in -- we were in Multi Housing Council -- National Multi Housing Council Annual Meeting in Orlando last week, and just to give you an interesting data point is with regard to how many -- the amount of capital and the amount of participants, that is brokers and companies that are in the multifamily field and chasing deals right now. Two years ago with NMHC national meeting, comparable meeting, there were 5,500 credentialed participants. This year, there were 8,000 credentialed participants at the same exact conference.

So in two years, an additional 2,500 people paid a pretty healthy price to show up and spend three days at the NMHC. So I'm inclined to call peak NMHC, and we'll see if they -- where it goes from there. But it's -- there is -- the amount of people interested in the space has grown dramatically, the amount of capital, there is no end in sight. So I think there is more of the same in-store for -- on transactions.

Rich Hightower -- Evercore -- Analyst

Yes. I mean, that's helpful color, guys. I mean, any quick commentary maybe on LTVs or lender requirements, debt service coverage, those sorts of things, just to kind of get a sense of that?

Ric Campo -- Chairman of the Board & Chief Executive Officer

Yes. LTVs are 70% to 80%. And one thing that's been interesting is as the banks have sort of tightened their areas, debt funds have expanded dramatically. Debt funds are now over 20% -- the multifamily fundings are coming from debt funds, both development and acquisitions. And two years, ago debt funds were maybe 5% of the market, now they're 20%. And so it's not just banks or insurance companies, it's these debt funds. So there are mezz programs out there too.

So, I know developers who are putting in 10% equity, 20% mezz and 70% construction loans from debt funds are banks. And so you can get up to 90% financing with the mezz piece and the mezz competition is as aggressive as we've seen in a long time too, it's definitely much wider than treasuries, but it's 500 basis points, 600 basis points above the tenure, you can get a mezz piece to get you to 90% financing.

Rich Hightower -- Evercore -- Analyst

Fascinating, I'm confident it's all going to end well. Thanks.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Well, we have a balance sheet that is structured, that if it doesn't, we will be doing very well.

Rich Hightower -- Evercore -- Analyst

Absolutely. Thanks again.

Operator

Our next question will come from Nick Yulico of Scotiabank. Please go ahead.

Nick Yulico -- Scotiabank -- Analyst

Thanks. Hi, everyone. So just want to go back to the leverage topic. Your leverage is clearly the lowest in the sector and you look at the rest of the multifamily REITs, they tend to have debt-to-EBITDA 5 times or maybe above. And I know your proxy does spell out that having leverage in the low 4 times range is a performance metric for executive comp. And so, I guess I'm just wondering why you feel the need to have a debt low. This was put in place years ago as a performance metric to get your leverage down, it's come down, why do you still feel the need to have your leverage so much lower than the peer group?

Ric Campo -- Chairman of the Board & Chief Executive Officer

It's primarily based on sort of where we are in the cycle. We have called the top of the market a couple of times in the last few years and missed that mark, obviously. But I would point you back to the fourth quarter of 2018 when the world was changing dramatically and the tenure was over three, and all of a sudden people started talking about prices falling and our stock price fell pretty dramatically along with others. And so, we're 10 years into the longest US recovery in the history of -- since the great depression or maybe even the history of America, I'm not sure it's the history of America.

But I think with the unusual and maybe it's usual now with low interest rates and maybe it's going to be low forever, I don't know, but your peak supply, the longest recovery ever, I think you need to be cautious in this area and our Board feels that way and we're going to keep our debt to EBITDA at the low end of the range until there is maybe signs for us that there may be clear sailing. But I can't imagine not having a recession in the next five years. And so if we do, I want to be positioned, I want Camden to be positioned to take advantage of what could be interesting opportunities. And the discussion that we just had on the last question, when you think about people who are rushing into the space today, paying sub-4 cap rates and leveraging 90% with mezz, I'd like to know who they are in the future when we have a recession.

Nick Yulico -- Scotiabank -- Analyst

Yes. That's a fair point, Ric. I guess, I'm just wondering though why it needs to be as low as 4 times, right, which is clearly is a performance metric that you guys hit max payout on that if you keep it at 4. Why is that the magic number? And does at some point the company revisit this and think about, hey, maybe now is the time to be doing more development and so we can do that and we don't need to keep our leverage that low?

D. Keith Oden -- Executive Vice Chairman of the Board

Yes. So, Nick, just a point on the performance metric. The metric is 4% to 5%, which is the range for debt to EBITDA. So it mirrors our guidance to The Street. And I think in Alex's answer earlier in his commentary, if we -- we have a bond transaction modeled, and if we do our book of business as we currently have it laid out with acquisitions, development, funding, etc., we'll end the year at 4.5% and that's right in the middle of the range that we've given guidance to not only the performance metric, but also guidance to the Street. So I don't -- I think by the end of the year, all things being equal, we should be somewhere in the middle -- near the middle of the range of the 4 times to 5 times, which we think is still appropriate, given all the -- all of Ric's commentary.

Nick Yulico -- Scotiabank -- Analyst

All right. Thanks everyone.

Operator

Our next question will come from Drew Babin with Baird. Please go ahead.

Drew Babin -- Baird -- Analyst

Hey, good morning.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Good morning.

Drew Babin -- Baird -- Analyst

I know it's been a long call, so just one for me, a follow-up on Houston supply. It does look based on the data I'm looking at like the number of deliveries or the quantity of deliveries picks up kind of as the year goes on this year. And so, given that there is visibility on the first part of '20, do you maybe worry a little more -- bit more about kind of the back half of the year and how things might shape up for '21? Or do you look at it as supply kind of naturally spreading itself out a little more kind of as things are delayed? Just curious how you're thinking about that.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Yes. So the way we look at Houston, you have to remember, Houston is a vast market, 650 miles -- square miles, right? And so, one of the things that's really interesting about the Houston supply, this kind of just shows you what lenders and merchant builders have done, they are moving out of the core, the urban core and moving into the suburbs pretty dramatically. To give you an example, in KD, there are 3,000 units that will come online this year in KD. We have two joint venture properties in KD and nothing else. There is 3,000 units coming online in the Woodlands. We have one -- two joint venture properties that are up toward the Woodlands, but are not Woodlands proper. So that's 6,000 units that are coming online in Houston that are really not competitive with our sub-markets.

So the way we look at Houston, so number one, I think that it's always -- clearly the back half of the year, there is going to be more pressure than the front half of the year, just always is with the -- especially with the ramp up of the development starting sort of beginning of last year that will bring products on and it's -- and we also have clearly continued slippage of ones that were supposed to be in the first and second quarter that go into the third and fourth quarter. So with that said, the back half of the year will probably be a little more difficult than the front half. But keep in mind that the key is where is that product and how does it affect our product in the suburbs and we think that we're reasonably insulated from a lot of the supply because Houston is so is so big.

Drew Babin -- Baird -- Analyst

Okay. From a timing perspective, you kind of look at it as maybe more of a general overhang that will persist for a certain period of time rather than anything potentially lumpy, given how spread out the market is?

Ric Campo -- Chairman of the Board & Chief Executive Officer

Yes.

Drew Babin -- Baird -- Analyst

Okay. That's all from me. Thank you.

Operator

Our next question will come from Neil Malkin of Capital One Securities. Please go ahead.

Neil Malkin -- Capital One Securities -- Analyst

Hey, guys. Hopefully, we can keep this call going till like 01:00 East Coast Time.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Why not?

Neil Malkin -- Capital One Securities -- Analyst

Yes. So...

Ric Campo -- Chairman of the Board & Chief Executive Officer

We'll recommend in the Senate.

Neil Malkin -- Capital One Securities -- Analyst

So anyways, permits have picked back up in recent months, and you talk about debt funds kind of filling the void there. Just wondering if you think we've kind of reached a structural peak in terms of supply, just given the types of delays and labor constraints, such that even though permits maybe -- might be picking up. We're continuing to see so many delays. Like, is this kind of the most that we can physically produce and we shouldn't really expect anything really acute the rest of the cycle?

D. Keith Oden -- Executive Vice Chairman of the Board

So if you look at our data providers and you look out to 2020 completions versus 2019 both in Camden's markets and nationally, completions are expected to be up about 10% year-over-year. And then if you look at the -- and these are not -- obviously, they have a less of a -- less certainty to them, but in the 2021 numbers, there is a slight uptick from that. So not major. But -- so the answer to your question is, I'm not sure it's -- I'm not -- I don't know if it's a structural capacity, but it could very well be that it's a financial wherewithal and call it developer capacity.

But you do reach a point where even if money is relative -- certainly relatively plentiful, there are aggregate limits on what lenders are willing to -- how much they're willing to play with any particular sponsor. So I think it's -- I don't know if it's structural in terms of the construction providers, we clearly have had, getting the existing book of business completed for everybody and every one of our markets has been challenging for the last five years, and I just don't know how that gets any better in an environment where you have a constraint on skilled labor, but more projected completions, I just think it gets worse.

Neil Malkin -- Capital One Securities -- Analyst

Yes. Okay, that makes sense. And the last one is, in your operating expense guidance, do you bake in any successful real estate tax appeals?

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

We actually do. So if you look at 2019, we got refunds in of about $2.9 million. In 2020, we are anticipating $2.6 million of refunds. So pretty close to what we received in 2019.

Neil Malkin -- Capital One Securities -- Analyst

Thanks, guys.

Operator

Our next question will come from John Pawlowski of Green Street Advisors. Please go ahead.

John Pawlowski -- Green Street Advisors -- Analyst

Hey, thanks. Just one from me. Wanted to go back to your cautious comments on DC for 2020. I guess, are you seeing anything on the ground today in terms of foot traffic, concession trends that suggests that the third-party forecast for still in job growth could come to fruition. Because the declining outlook from 2019 level from the mid 4% revenue growth down from the 4.8% you did, this quarter seems to be like a pretty sharp pivot in terms of the trajectory of pricing power. So is it just caution versus the third party forecast or are you seeing it happen today?

D. Keith Oden -- Executive Vice Chairman of the Board

Well, if you take -- so there's two things on the forecast. Our primary provider is Ron Witten, as everybody knows and his -- he's got 2020 employment growth at 13,000, which is at the low end of everybody else's range and we've challenged that number and -- because it doesn't seem consistent with what we're seeing. But if you look at the average of the data providers that we have, it includes CBRE, RealPage and Marcus & Millichap, it's closer to 25,000. So it just -- it certainly seems like the average is probably -- makes -- it makes more sense when you look at the numbers, but if it's closer to the lower end of that range and then it's going to be a challenging market because we're going to get -- we know we're going to get 11,000 to 12,000 additional apartments in DC Metro now.

Again, the DC Metro story is always a little bit tricky because you got to think about where the footprint is and our footprint is different than most of our competitors and it includes Northern Virginia and Maryland and some suburban assets that we continue to just have incredibly strong results from. Where we do -- the only place we do have challenges is where there is a sub-market where we've got immediate construction or lease-up going on and that we get impacted like anyone else does. But -- so I don't -- I think our game plan next year reflects a fair amount of realism in terms of what we expect to see. Obviously, 2019 was an unexpectedly good year for us in the DC market and I'd love to see it repeat. I'm just not sure that based on the data that it makes much sense to be particularly bullish -- more bullish than we are in our forecast.

John Pawlowski -- Green Street Advisors -- Analyst

Sure. Understood. But on the ground today, the team is not really seeing any recent changes in terms of renewal pricing or concessions or foot traffic?

D. Keith Oden -- Executive Vice Chairman of the Board

No, the -- in fact in our market update call the other day, I would describe them as very optimistic in terms of their game plan for 2020. We ask everybody to give us their -- on a scale of 1 to 10, how achievable is this? And they were in the 9 to 10 range, so they feel very comfortable with their game plan. So, no change, no concerns based on current conditions in DC.

John Pawlowski -- Green Street Advisors -- Analyst

Okay, great. Thank you.

D. Keith Oden -- Executive Vice Chairman of the Board

You bet.

Operator

Our next question will come from Haendel St. Juste of Mizuho. Please go ahead.

Haendel St. Juste -- Mizuho -- Analyst

Hey, good morning out there.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Hey.

Haendel St. Juste -- Mizuho -- Analyst

So a couple of quick ones from me. So first, I guess I'm curious on any updated perspectives on rent control in some of your Sun Belt markets for this year. Per National Multi Housing, it looks like Florida introduced measures last year that would remove the state pre-emption of rent control and those bills are poised for consideration here. And then there's also been some chatter in Atlanta, while Georgia too has a state level pre-emption against rent control, it looks like the city council there recently introduced a resolution encouraging the state to allow cities in that state to pass rent control legislation.

D. Keith Oden -- Executive Vice Chairman of the Board

Yes. Haendel, there is talk and there's chatter and there is activism around the idea of some form of rent control in almost every state that we operate in. The question is how far advanced is it, what's the traction? The market that I would say is more on my radar screen as far as actionable legislation that could impact us would be Denver. I mean, they're pretty -- there has been a lot of conversations, there have been a lot of local initiatives around the idea of rent control. I'm not overly concerned about the other ones you -- Florida, for example.

FIt's possible that some -- that there might be something introduced. It's hard for me to get my head wrapped around a statewide initiative in the State of Florida around rent control at this point, but it's something you got to be aware of. I mean, the ground is shifting on this for sure. And we're having conversations -- having conversations in states that five years ago, you probably would have said, yes, that's not ever going to be a conversation in the State of Florida or Atlanta or Texas. But it's just something you got to be really aware of. And ultimately, the -- how many of them progress to the point where you're actually in a firefight like you're in California over specific initiatives, that remains to be seen.

Ric Campo -- Chairman of the Board & Chief Executive Officer

Yes. And I just don't see it happen in those markets. As Keith pointed out, in Houston for example, there has been discussion of rent control here because housing prices, apartment prices have gone up and affordable housing is really tough here. And the interesting thing is they'll talk about it and then when you get people in a room that understand the politics of the area, they know it's never going to happen. And so I think that there is a lot of talking, but you don't have the same kind of political polarized sort of hardcore blue folks like you do in California, New York and some of these other markets. When you get to the ultimate -- I mean, these are red states and pretty much going to be that way for a long time and -- which would pre-empt a lot of state stuff.

Haendel St. Juste -- Mizuho -- Analyst

Got it. Appreciate that. And can I get you to talk a little bit more about the Chirp mobile servicing platform that you're planning to roll out here. How should we be thinking about that incremental cost? What are the key features or focus areas? And then maybe can you talk broadly about the expected benefits and put some -- maybe some broad numbers around potential expense savings or NOI, margin benefit? You mentioned no accretion this year. Curious what that could look like maybe in two or three years' time.

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Yes, absolutely. So what it is is it's a mobile access solution that would enable both the residents and vendors to -- using their smartphone to enter the premises and also enter the lots of the individual communities. We are in the middle of our pilot. The pilot is going very well and we will have more information for you as we get a real deployment schedule. I will tell you that we have done a lot of studies around this. And when you really look at what our consumers are willing to pay for, there are a lot of smart home technologies out there that are getting a lot of press. But the reality is what our consumers are most interested in access. And so that is what we are primarily focusing on.

And in addition to the fact that we know that our residents are willing to pay for this amenity and it truly is an amenity, we believe that there is going to be efficiencies on the operating side. If you think about the amount of time that we spend, either rekeying locks, letting vendors in, dealing with lockouts, et cetera, there should be some fairly meaningful savings on the expense side. But once again, we're firming all this up. As I said, 2020 is really our year for a rollout and the deployment and our pledge to you guys is that we will update you quarterly as we know more.

Haendel St. Juste -- Mizuho -- Analyst

All right. Fair enough. Thank you.

Operator

Our next question will come from Hardik Goel of Zelman & Associates. Please go ahead.

Hardik Goel -- Zelman & Associates -- Analyst

Hey guys, thanks for taking my question. I'll keep it quick. Just wanted to dig into the other income effect, specifically in the fourth quarter? And just where different things are accounted for. As I think Alex mentioned briefly parking as, you guys account for it a little differently than other traditional other income. If you could share the breakdown of where parking is and maybe the cable bundles and all these other things are accounted for, that would be great?

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Yes, absolutely. So if you are on page seven of our supplemental package, you'll notice that we have property revenues as one line item. If you go down to our footnote, which is footnote (a), we've tried to breakout rental revenue versus other revenue that is tied with the contractual obligation. So if you sort of think about rental revenue, we deem parking revenue because you're effectively renting parking space to be rental revenue, but we certainly think about our tech package, valley waste, etc., that would fall into the other income category.

Hardik Goel -- Zelman & Associates -- Analyst

Got it. And then at the market level, I guess, for the same thing, if I'm looking at the rental rate sequentially, it's up roughly 70 basis points, but the revenue per home is up 40 basis points, so is that just a drag from other income, how do I interpret that at the market level?

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Well, I think what I would look at is if I go to the fourth quarter comparison and I would say that monthly average -- average monthly rental rates were up 3.4%, yet revenue per occupied home was up 3.7%. So if you look, the monthly rental rate is about 3.4% and then you add your occupancy of 0.4%, they get you to 3.8%, which is pretty much in line with the 3.7%. So I would tell you there's really not a drag there from any of our additional other income categories.

Hardik Goel -- Zelman & Associates -- Analyst

Got it. Got it, thanks.

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

You're welcome.

Operator

This concludes our question-and-answer session. I would like to turn the conference back over to Ric Campo, CEO for any closing remarks. Please go ahead, sir.

Ric Campo -- Chairman of the Board & Chief Executive Officer

We appreciate you being on the call and supporting Camden for last decade and look forward to being with you for the next decade. So take care, and thank you.

Operator

[Operator Closing Remarks]

Duration: 85 minutes

Call participants:

Kim Callahan -- Senior Vice President, Investor Relations

Ric Campo -- Chairman of the Board & Chief Executive Officer

D. Keith Oden -- Executive Vice Chairman of the Board

Alex Jessett -- Executive Vice President of Finance, Chief Financial Officer & Treasurer

Nick Joseph -- Citi -- Analyst

John Kim -- BMO Capital Markets -- Analyst

Shirley Wu -- Bank of America -- Analyst

Rich Anderson -- SMBC -- Analyst

Austin Wurschmidt -- KeyBanc Capital Markets -- Analyst

Alexander Goldfarb -- Piper Sandler -- Analyst

Rob Stevenson -- Janney -- Analyst

Rich Hightower -- Evercore -- Analyst

Nick Yulico -- Scotiabank -- Analyst

Drew Babin -- Baird -- Analyst

Neil Malkin -- Capital One Securities -- Analyst

John Pawlowski -- Green Street Advisors -- Analyst

Haendel St. Juste -- Mizuho -- Analyst

Hardik Goel -- Zelman & Associates -- Analyst

More CPT analysis

All earnings call transcripts