- Meeting Date:
- 05/11/2026
- TITLE
- Sage Tower - Affordable Housing Rehabilitation Funding
- PRESENTED BY:
- Jordan Langton
- Department:
- Planning & Community Services
RECOMMENDATION
EXECUTIVE SUMMARY
BACKGROUND (Consistency with Adopted Plans and Policies, if applicable)
Project Site: The proposed project is a ten-story building located in Downtown Billings at 115 North 24th Street. The building was built in 1974 and rehabilitated using tax credits in 2009. The City also awarded funds to the property in 2008 for work on 20 of the units in the building, but the loan was paid back in 2019 (See Previous City Award Table below). The property is valued at approximately $3,642,058 and was acquired by Homeword in 2019. The property consists of 36 studio and 45 one-bedroom apartments for low-income seniors and people with disabilities. All units utilize either Section 8 Housing Assistance or a Tenant Based Voucher. If awarded, the City of Billings’ CBDG funding will be used for rehabilitation of the property. The property is within walking distance of a variety of services, including medical, retail and a grocery store, making it a great addition to the Downtown area for residential use.
Project Utilization and Beneficiaries: Funding investments in this project will benefit low-income individuals and families with household income up to 80% of the Area Median Income (AMI). Eight (8) units serve less than 30% AMI households; one (1) unit serves a 31 to 50% AMI household; 72 units serve 51 to 80% AMI households. The property’s management company utilizes Homeword’s approved resident selection plan, which includes serving all who are eligible, unless they are a lifetime registered sex offender.
Community Concerns: Recent community concerns have been raised regarding reported bedbug and cockroach infestations at the property. CDBG-funded rehabilitation activities must comply with:
- 24 CFR 570.202 (Eligible Rehabilitation Activities)
- HUD Property Standards (24 CFR 5.703)
- Environmental health and safety standards
Homeword mobilized quickly to implement a comprehensive response to the infestation conditions and supported residents throughout the process. Homeword engaged Montana Pest Solutions to complete two (2) building-wide treatments. Montana Pest Solutions reported a substantial reduction (80 to 90% reduced) from their pre-treatment inspection. Going forward, Homeword will continue monthly treatments for the next six (6) months. Homeword continues to monitor the situation closely and remains committed to ensuring all residents have a safe, healthy living environment. If funding is approved, Homeword will provide pest monitoring reports to the City to ensure compliance with approval contingencies.
Procedural History
- 7/25/2025: A public notice was published in the Yellowstone County News alerting the community of Homeword’s intent to rehabilitate Sage Tower.
- 8/1/2025: A resident meeting was held in the Sage Tower Community Room to garner community feedback and prepare residents for the upcoming rehabilitation work. A second public notice was published in the Yellowstone County News alerting the community of Homeword’s intent to rehabilitate Sage Tower.
- 12/4/2025: The project was awarded $7.5 million in tax credits by the Montana Department of Commerce. This award also includes funding for rehabilitation of Fraser Tower. Of the total award amount, $1,671,000 will be utilized for the rehabilitation of Sage Tower.
- 3/3/2026: Homeword presented the project to the Community Development Board. The Community Development Board recommended the project be taken to City Council for funding allocation.
- 4/8/2026: The City’s Legal Department completed review of legal agreements for the project.
Proximity: The property is in the Downtown area and within Billings city limits. As part of the environmental review process, CD Division staff review locations for proximity to amenities, transportation, employment opportunities, food sources, education resources, etc. The property is near Central High School and Senior High School. It is also close to multiple churches, many employment opportunities at businesses, multiple fast-food restaurants, several branch banks or credit unions and convenience and grocery stores. The Downtown Family Pharmacy and Albertson’s Pharmacy are less than one mile from the property. Public transportation routes include a bus stop at the intersection of 2nd Avenue North and North 24th Street, as well as other bus routes in the vicinity. Billings Clinic Hospital and Intermountain Health Hospital are less than one mile from the property.
Project Management, Developer Qualifications, and Portfolio Assessment
Market Analysis
- To provide decent housing by maintaining the affordable housing stock in the community
- To provide a suitable living environment
- To expand economic opportunities by promoting long-term viability
Financial Analysis
Leveraging: Estimated costs to construct the project total $24,481,100. The City funding request of $750,000 is approximately three (3) percent of the total project budget.
|
PROJECT BUDGET |
||
|
Item |
Bids Received |
Estimated Cost |
|
Land |
Pending |
$10,000 |
|
Existing Structure Work |
$11,320,000 |
|
|
Rehabilitation |
$4,626,800 |
|
|
Contractor and Preconstruction Costs |
$2,373,200 |
|
|
Professional Work & Fees (Architect, Attorney, Engineer) |
$377,600 |
|
|
Construction Interim Fees |
Business fees |
$1,009,700 |
|
Permanent Financing Fees |
$235,200 |
|
|
Soft Costs |
$839,600 |
|
|
Syndication Costs |
$28,000 |
|
|
Developer’s Fees |
$3,100,000 |
|
|
Project Reserves |
$561,000 |
|
|
TOTAL |
$24,481,100 |
|
|
LEVERAGED FUNDING |
||
|
|
Leveraged Resources |
Commitment Date |
|
GO Montana – HMF |
$1,650,000 |
Pending – Expected June 2026 |
|
Sellar Carryback Note |
$9,322,058 |
Pending – Expected Sept 2026 |
|
MT Department of Commerce |
$1,671,000 |
December 2025 |
|
ST Hunt Loan |
$2,007,942 |
December 2019 |
|
Deferred Developer Fee |
$1,072,575 |
Pending – Expected Sept 2026 |
|
HC Equity Non-Competitive |
$8,007,525 |
Pending – Expected May 2026 |
|
TOTAL |
$23,731,100 |
|
Fiscal Health: Funding has been secured to date for $3,678,942 and $20,052,158 has been applied for but not secured to date. The project is being built with the goal of a tight, efficient, and durable building envelope for longevity, lower utility costs and resident safety.
Subsidy Layering Review: The list of proposed costs appears to be thorough and complete. Homeword has management and maintenance plans in place to ensure the property’s long-term viability. The $750,000 in requested funding is a very small percentage of the overall project costs and funding under the maximum subsidy limits. Homeword has experience in developing housing with Federal funds and Low-Income Housing Tax Credits.
Procurement: Bids have not been obtained for the project. If funded, Homeword is required to follow procurement regulations to obtain additional, competitive estimates through a free, open, and competitive process. The U.S. Department of Housing and Urban Development’s (HUD’s) Build America, Buy America (BABA) requirement must also be met.
The overall project budget is reasonable, given the professional expertise available in Billings. There is a workforce and contractor availability shortage, and the cost of materials has greatly increased due to pandemic impacts.
Previous City Awards: The project is in alignment with previous awards granted by the City.
| AFFORDABLE HOUSING PROJECTS | ||||
| Project | Developer | # Units | City Award | Year |
| LB Lofts | HomeFront – Owner, Homeword - Developer | 101 | $1,545,000 | 2025 |
| Mitchell Court | GL Development | 32 | $1,200,000 | 2024 |
| Off The Streets / Western Hotel | HomeFront | 60 | $450,000 | 2021 |
| C & C Community: Infrastructure | NeighborWorks MT | 60 | $540,000 | 2020 |
| Pheasant Home | HomeFront – Owner, Homeword - Developer | 16 | $554,191 | 2014 |
| Sioux Lane: Infrastructure | HomeFront | 32 | $262,000 | 2008 |
| Westchester Square | HomeFront | 3 | $200,000 | 2008 |
| Sage Towers | Menola Land | 20 | $150,000 | 2008 |
| Southern Lights | Homeword | 20 | $500,000 | 2006 |
| Old Town Square | HomeFront | 8 | $242,000 | 2002 |
| Acme Hotel | Homeword | 19 | $143,400 | 2002 |
| YWCA Gateway House | ||||
FISCAL EFFECTS
STAKEHOLDERS
ALTERNATIVES
Attachments
- Sage Tower Presentation
- Homeword Pest Statements
- CDBG Subrecipient Agreement
- Deed Restriction Agreement
- Promissory Note
- Montana Trust Indenture