Marina 87 Developer's Resumes

Size: px
Start display at page:

Download "Marina 87 Developer's Resumes"

Transcription

1 , Downtown Des Moines in the Marina District, on-site parking, secure building, tons of amenities, close 200th Link. Walking distance to all major services, restaurants, Waterfront Beach Park, Des Moines Marina. Several studios, 1 bedrooms and 1 bedrooms w/den and several two bedrooms, outdoor courtyard with hot tub. Sky Lounge on the Penthouse with big screen T.V., lounge, water features, huge roof-top terrace & even open grass area. Chad@REISinvest.com John T Lewis Director of Development John@REISinvest.com 1100 Dexter Ave N #100 Seattle, WA (253) (p) (253) (f)

2 Section Title

3 Property Description Marina 87 multifamily Welcome to the NEXT up-coming Waterfront Community! AmmGen Development Group L.L.C. (AmmGen) owns a site in downtown Des Moines a block and a half up from the Des Moines Marina, Beach Park & Beach Park Events Center. AmmGen has reviewed the site for development of an 87 unit apartment building with 2,500 square feet in retail. The current plan is to build a high-end five floor wood-frame apartment building, over a concrete parking garage. The units themselves will have higher-end counters, fixtures and the top two floors facing west have sweeping marine views. Floor two contains a 2,710 square foot open courtyard facing west containing hot tub, trellis covered garden area and bar for special occasions. The fifth floor has a Sky Lounge with large screen T.V., lounge area, wi-fi and a large deck looking out over the water (410 square feet). From the Sky Lounge, one may take a spiral staircase up to the rooftop terrace. Which some consider the highlight of the Marina Club. With a 15,000 square foot area dedicated to enjoying the great outdoors with lush planters, lounge areas,indoor hot tub & sauna, cabana's, outdoor kitchen and barbecue area. The Marina Club is the tallest building in the area so all tenants will have territorial views. The lot itself is 23,520 square feet. (ALTA survey available). The zoning (DC) allows building up to a height of 55 feet on sites over 20,000 square feet in a narrow four block area within the Marina District. All utilities are to the site. The site is relatively level, sloping slightly towards the marina to the West from 7th Ave. to the alley behind (3 foot drop). The parking spaces total 88. Full floor parking in basement and two thirds of the floor at 7th Ave. level behind the retail and office. Set up a tour to view your own private club. page 3 of 68

4 Property Photos Des Moines 2016, 2017 projects & attractions! Des Moines Marina District & Waterfront! Marina th of July fireworks show on pier! Des Moines FAA Headquarters rendering. The Sounder 200th St. Link Extension rendering. Waterfront Farmers Market & Car Show! Waterfront Beach Park & Event Center! Waterfront Wedding Receptions available! page 4 of 68

5 Aerial Map page 5 of 68

6 Location Map page 6 of 68

7 Maps and Aerials Highlighted Site Map Topography Map page 7 of 68

8 Maps and Aerials USGS Topgraphy Map page 8 of 68

9 Regional Map page 9 of 68

10 Executive Summary ACQUISITION COSTS Purchase Price, Points and Closing Costs $28,913,319 Investment - Cash $13,068,319 First Loan $15,895,000 INVESTMENT INFORMATION Purchase Price $28,709,369 Price per Unit $329,993 Price per Sq. Ft. $ Income per Unit $27,147 Expenses per Unit ($9,443) INCOME, EXPENSES & CASH FLOW Gross Scheduled Income $2,361,780 Total Vacancy and Credits ($104,745) Operating Expenses ($821,567) Net Operating Income $1,435,468 Debt Service ($966,452) Cash Flow Before Taxes $469,017 FINANCIAL INDICATORS Cash on Cash Return Before Taxes 3.59% Debt Coverage Ratio 1.49 Capitalization Rate 5.00% Gross Rent Multiplier Gross Income / Square Feet $34.23 Gross Expenses / Square Feet ($11.91) Operating Expense Ratio 36.40% page 10 of 68

11 Resale Report NET PROCEEDS FROM SALE Adjusted Basis Basis At Acquisition $28,754,369 -Depreciation $19,951,745 Adjusted Basis at Sale $8,802,624 Capital Gain Sale Price $58,403,879 -Sale Expenses ($1,168,078) -Adjusted Basis at Sale $8,802,624 Gain or (Loss) $48,433,177 -Depreciation (limited to gain) $19,951,745 Capital Gain from Appreciation $28,481,432 Ordinary Taxable Income Unamortized Loan Costs/Fees ($52,983) Interest Earned on Capital Reserves $11,010 Sales Proceeds After Tax Sale Price $58,403,879 -Sale Expenses $1,168,078 -Mortgage Balance $7,771,021 +Balance of Capital Reserves $61,010 +Balance of Replacement Reserves $1,000,000 Sale Proceeds Before Tax $50,525,789 -Tax On Depreciation $4,987,936 -Tax On Capital Gain Sale Proceeds After Tax $45,537,853 page 11 of 68

12 Unit Mix Report UNIT MIXES Units Type Approx. SqFt Avg. Rents Monthly Mkt Rents Monthly 4 (studio) small 435 $1,065 $4,260 $1,065 $4, (studio) medium 450 $1,147 $27,528 $1,139 $27,324 4 (studio) large 465 $1,185 $4,740 $1,186 $4,744 4 (1 bd) small 600 $1,530 $6,120 $1,357 $5,428 2 (1 bd) medium 610 $1,555 $3,110 $1,452 $2,904 8 (1 bd) large 635 $1,619 $12,954 $1,524 $12,192 2 (1 bd) extra large 645 $1,645 $3,290 $1,555 $3,110 1 (1 bd) max 750 $1,913 $1,913 $1,400 $1,400 8 (1 bd + den) small 800 $2,040 $16,320 $1,760 $14,080 4 (1 bd + den) 810 $1,985 $7,940 $1,985 $7,940 4 (1 bd + den) large 825 $2,065 $8,260 $2,005 $8,020 2 (1 bd + den) larger 875 $2,231 $4,463 $2,109 $4,218 3 (1 bd + den) super 880 $2,244 $6,732 $2,288 $6,864 4 (1 bd+ den) 900 $2,295 $9,180 $2,196 $8,784 4 (2 bd) small 1015 $2,588 $10,353 $2,132 $8,528 8 (2 bd) medium 1105 $2,817 $22,536 $2,486 $19,888 1 (2 bd) large 1035 $2,639 $2,639 $2,070 $2, ,005 $152,337 $141,754 UNIT MIX UNIT MIX SQUARE FEET UNIT MIX INCOME (studio) small (studio) medium (studio) large (1 bd) small (1 bd) medium (1 bd) large (1 bd) extra large (1 bd) max (1 bd + den) small (1 bd + den) medium (1 bd + den) large (1 bd + den) larger (studio) small (studio) medium (studio) large (1 bd) small (1 bd) medium (1 bd) large (1 bd) extra large (1 bd) max (1 bd + den) small (1 bd + den) medium UNIT MIX MARKET INCOME (1 bd + den) large (1 bd + den) larger (1 bd + den) super large (1 (studio) bd+ den) small maxipad (2 (studio) bd) small medium (2 (studio) bd) medium large (2 (1 bd) large small (1 bd + den) super large (1 (studio) bd+ den) small maxipad (2 (studio) bd) small medium (2 (studio) bd) medium large (2 (1 bd) large small (1 bd) medium (1 bd) medium (1 bd) large page 12 of 68 (1 bd) large

13 Internal Rate of Return Analysis BEFORE TAX IRR Time Future Cash Flows Initial Investment ($13,068,319) End of Year 1 $469,017 End of Year 11 $1,140,221 End of Year 2 $526,981 End of Year 12 $1,219,723 End of Year 3 $586,818 End of Year 13 $1,301,758 End of Year 4 $648,585 End of Year 14 $1,386,404 End of Year 5 $712,342 End of Year 15 $1,473,740 End of Year 6 $778,150 End of Year 16 $1,563,849 End of Year 7 $846,072 End of Year 17 $1,656,815 End of Year 8 $916,172 End of Year 18 $1,752,725 End of Year 9 $988,517 End of Year 19 $1,851,670 End of Year 10 $1,063,177 End of Year 20* $52,479,532 IRR = 11.19% * ($1,953,742 + $50,525,789) AFTER TAX IRR Time Future Cash Flows Initial Investment ($13,068,319) End of Year 1 $469,017 End of Year 11 $1,140,221 End of Year 2 $526,981 End of Year 12 $1,219,723 End of Year 3 $586,818 End of Year 13 $1,301,758 End of Year 4 $648,585 End of Year 14 $1,386,404 End of Year 5 $712,342 End of Year 15 $1,473,740 End of Year 6 $778,150 End of Year 16 $1,563,849 End of Year 7 $846,072 End of Year 17 $1,656,815 End of Year 8 $916,172 End of Year 18 $1,752,725 End of Year 9 $988,517 End of Year 19 $1,851,670 End of Year 10 $1,063,177 End of Year 20* $47,491,595 IRR = 10.82% * ($1,953,742 + $45,537,853) page 13 of 68

14 Pro Forma Income/Expense INCOME Actual Per Unit Market Per Unit Gross Potential Rent $1,828,041 $21,012 $1,701,048 $19,552 Less: Vacancy ($104,745) ($1,204) $0 $0 Misc. Income $266,880 $3,068 $1,404,288 $16,141 Effective Gross Income $1,990,176 $22,876 $3,105,336 $35,694 OPERATING EXPENSES Actual Per Unit Market Per Unit Property Management Fee $101,567 $1,167 $0 $0 Replacement Reserves $50,000 $575 $0 $0 Management Fees $0 $0 $89,000 $1,023 Total Expenses ($151,567) ($1,742) ($89,000) ($1,023) Net Operating Income $1,838,609 $21,133 $3,016,336 $34,671 page 14 of 68

15 Pro Forma Income/Expense UNIT MIX & ANNUAL SCHEDULED INCOME Type Units Actual Total Market Total TOTALS 87 $1,828,041 $1,701,048 INVESTMENT SUMMARY Price: $28,709,369 Year Built: 2016 Units: 87 Price/Unit: $329,993 RSF: 69,000 Price/RSF: $ ANNUALIZED INCOME Actual Market Gross Potential Rent $1,828,041 $1,701,048 Less: Vacancy ($104,745) $0 Misc. Income $266,880 $1,404,288 Effective Gross Income $1,990,176 $3,105,336 Less: Expenses ($151,567) ($89,000) Net Operating Income $1,838,609 $3,016,336 Debt Service ($966,452) ($966,452) Net Cash Flow after Debt Service $872,158 $2,049,884 Principal Reduction $256,422 $256,422 Total Return $1,128,580 $2,306,307 Lot Size: 23,520 sf Floors: 6 Parking Spaces: Cap Rate: 6.4% Market Cap Rate: 10.51% GRM: 13.7 Market GRM: 9.25 FINANCING SUMMARY Loan Amount: $15,895,000 ANNUALIZED EXPENSES Actual Market Property Management Fee $101,567 $0 Replacement Reserves $50,000 $0 Management Fees $0 $89,000 Total Expenses $151,567 $89,000 Expenses Per RSF $2.20 $1.29 Expenses Per Unit $1,742 $1,023 Down Payment: $12,814,369 Loan Type: Fixed Interest Rate: 4.5% Term: 30 years Monthly Payment: $80,538 DCR: 1.9 page 15 of 68

16 Cash Flow Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 GROSS SCHEDULED INCOME $2,361,780 $2,432,633 $2,505,612 $2,580,781 $2,658,204 $2,737,950 $2,820,089 $2,904,691 $2,991,832 $3,081,587 Turnover Vacancy ($104,745) ($107,887) ($111,124) ($114,458) ($117,891) ($121,428) ($125,071) ($128,823) ($132,688) ($136,668) Total Operating Expenses ($821,567) ($831,314) ($841,219) ($851,286) ($861,519) ($871,920) ($882,494) ($893,245) ($904,175) ($915,290) NET OPERATING INCOME $1,435,468 $1,493,432 $1,553,269 $1,615,037 $1,678,794 $1,744,602 $1,812,524 $1,882,624 $1,954,969 $2,029,628 Loan Payment ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) NET CASH FLOW (b/t) $469,017 $526,981 $586,818 $648,585 $712,342 $778,150 $846,072 $916,172 $988,517 $1,063,177 Cash On Cash Return b/t 3.59% 4.03% 4.49% 4.96% 5.45% 5.95% 6.47% 7.01% 7.56% 8.14% Footnotes: b/t = before taxes;a/t = after taxes page 16 of 68

17 Cash Flow Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 GROSS SCHEDULED INCOME $3,174,035 $3,269,256 $3,367,334 $3,468,354 $3,572,404 $3,679,576 $3,789,964 $3,903,662 $4,020,772 $4,141,396 Turnover Vacancy ($140,769) ($144,992) ($149,341) ($153,822) ($158,436) ($163,189) ($168,085) ($173,128) ($178,321) ($183,671) Total Operating Expenses ($926,594) ($938,090) ($949,782) ($961,676) ($973,776) ($986,087) ($998,612) ($1,011,358) ($1,024,329) ($1,037,531) NET OPERATING INCOME $2,106,672 $2,186,175 $2,268,210 $2,352,856 $2,440,192 $2,530,300 $2,623,266 $2,719,177 $2,818,122 $2,920,194 Loan Payment ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) ($966,452) NET CASH FLOW (b/t) $1,140,221 $1,219,723 $1,301,758 $1,386,404 $1,473,740 $1,563,849 $1,656,815 $1,752,725 $1,851,670 $1,953,742 Cash On Cash Return b/t 8.73% 9.33% 9.96% 10.61% 11.28% 11.97% 12.68% 13.41% 14.17% 14.95% Footnotes: b/t = before taxes;a/t = after taxes page 17 of 68

18 Financial Indicators Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Gross Rent Multiplier Capitalization Rate 5.00% 5.20% 5.41% 5.63% 5.85% 6.08% 6.31% 6.56% 6.81% 7.07% Cash On Cash Return b/t 3.59% 4.03% 4.49% 4.96% 5.45% 5.95% 6.47% 7.01% 7.56% 8.14% Cash On Cash Return a/t 3.59% 4.03% 4.49% 4.96% 5.45% 5.95% 6.47% 7.01% 7.56% 8.14% Debt Coverage Ratio Gross Income per Sq. Ft. $34.23 $35.26 $36.31 $37.40 $38.52 $39.68 $40.87 $42.10 $43.36 $44.66 Expenses per Sq. Ft. ($11.91) ($12.05) ($12.19) ($12.34) ($12.49) ($12.64) ($12.79) ($12.95) ($13.10) ($13.27) Net Income Multiplier Operating Expense Ratio 36.40% 35.76% 35.13% 34.52% 33.91% 33.32% 32.75% 32.18% 31.62% 31.08% Loan To Value Ratio 54.47% 51.46% 48.57% 45.81% 43.15% 40.61% 38.16% 35.81% 33.54% 31.36% Footnotes: b/t = before taxes; a/t = after taxes page 18 of 68

19 Financial Indicators Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Gross Rent Multiplier Capitalization Rate 7.34% 7.61% 7.90% 8.20% 8.50% 8.81% 9.14% 9.47% 9.82% 10.17% Cash On Cash Return b/t 8.73% 9.33% 9.96% 10.61% 11.28% 11.97% 12.68% 13.41% 14.17% 14.95% Cash On Cash Return a/t 8.73% 9.33% 9.96% 10.61% 11.28% 11.97% 12.68% 13.41% 14.17% 14.95% Debt Coverage Ratio Gross Income per Sq. Ft. $46.00 $47.38 $48.80 $50.27 $51.77 $53.33 $54.93 $56.57 $58.27 $60.02 Expenses per Sq. Ft. ($13.43) ($13.60) ($13.76) ($13.94) ($14.11) ($14.29) ($14.47) ($14.66) ($14.85) ($15.04) Net Income Multiplier Operating Expense Ratio 30.55% 30.03% 29.51% 29.01% 28.52% 28.04% 27.57% 27.11% 26.66% 26.22% Loan To Value Ratio 29.26% 27.24% 25.28% 23.39% 21.57% 19.81% 18.10% 16.45% 14.86% 13.31% Footnotes: b/t = before taxes; a/t = after taxes page 19 of 68

20 Cumulative Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Equity (appreciation) ($1) $1,159,281 $2,356,020 $3,591,369 $4,866,511 $6,182,670 $7,541,101 $8,943,103 $10,390,009 $11,883,196 Equity (loan reduction) $256,422 $524,625 $805,148 $1,098,559 $1,405,449 $1,726,438 $2,062,172 $2,413,330 $2,780,621 $3,164,784 CASH FLOW (a/t) $469,017 $995,998 $1,582,816 $2,231,401 $2,943,743 $3,721,894 $4,567,966 $5,484,138 $6,472,655 $7,535,832 Totals - To Date $725,439 $2,679,903 $4,743,984 $6,921,329 $9,215,704 $11,631,001 $14,171,239 $16,840,571 $19,643,285 $22,583,813 Invested Capital ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ROIC - To Date 5.55% 20.51% 36.30% 52.96% 70.52% 89.00% % % % % Footnotes: a/t = after taxes; ROIC = Return On Invested Capital page 20 of 68

21 Cumulative Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Equity (appreciation) $13,424,081 $15,014,123 $16,654,827 $18,347,742 $20,094,464 $21,896,638 $23,755,958 $25,674,169 $27,653,069 $29,694,510 Equity (loan reduction) $3,566,596 $3,986,868 $4,426,446 $4,886,218 $5,367,113 $5,870,099 $6,396,193 $6,946,456 $7,521,997 $8,123,979 CASH FLOW (a/t) $8,676,053 $9,895,776 $11,197,534 $12,583,938 $14,057,678 $15,621,527 $17,278,342 $19,031,067 $20,882,738 $22,836,480 Totals - To Date $25,666,730 $28,896,767 $32,278,807 $35,817,899 $39,519,255 $43,388,265 $47,430,493 $51,651,692 $56,057,803 $60,654,968 Invested Capital ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ROIC - To Date % % % % % % % % % % Footnotes: a/t = after taxes; ROIC = Return On Invested Capital page 21 of 68

22 Detailed General Expenses Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total Expenses ($821,567) ($831,314) ($841,219) ($851,286) ($861,519) ($871,920) ($882,494) ($893,245) ($904,175) ($915,290) Property Management Fee ($101,567) ($104,614) ($107,752) ($110,985) ($114,314) ($117,743) ($121,276) ($124,914) ($128,661) ($132,521) Replacement Reserves ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) Speed Analysis Expenses ($670,000) ($676,700) ($683,467) ($690,302) ($697,205) ($704,177) ($711,219) ($718,331) ($725,514) ($732,769) page 22 of 68

23 Detailed General Expenses Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Total Expenses ($926,594) ($938,090) ($949,782) ($961,676) ($973,776) ($986,087) ($998,612) ($1,011,358) ($1,024,329) ($1,037,531) Property Management Fee ($136,497) ($140,592) ($144,810) ($149,154) ($153,629) ($158,237) ($162,985) ($167,874) ($172,910) ($178,098) Replacement Reserves ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) Speed Analysis Expenses ($740,097) ($747,498) ($754,973) ($762,522) ($770,148) ($777,849) ($785,628) ($793,484) ($801,419) ($809,433) page 23 of 68

24 Annual Property Operating Data Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Rental Income $2,094,900 $2,157,747 $2,222,479 $2,289,154 $2,357,828 $2,428,563 $2,501,420 $2,576,463 $2,653,757 $2,733,369 commercial and sky lounge $126,720 $130,522 $134,437 $138,470 $142,624 $146,903 $151,310 $155,850 $160,525 $165,341 parking $89,760 $92,453 $95,226 $98,083 $101,026 $104,056 $107,178 $110,393 $113,705 $117,116 vending and AC rentals $18,960 $19,529 $20,115 $20,718 $21,340 $21,980 $22,639 $23,318 $24,018 $24,738 storage $23,340 $24,040 $24,761 $25,504 $26,269 $27,057 $27,869 $28,705 $29,566 $30,453 office rent reis sales and MGMT $8,100 $8,343 $8,593 $8,851 $9,117 $9,390 $9,672 $9,962 $10,261 $10,569 GROSS SCHEDULED INCOME $2,361,780 $2,432,633 $2,505,612 $2,580,781 $2,658,204 $2,737,950 $2,820,089 $2,904,691 $2,991,832 $3,081,587 Turnover Vacancy ($104,745) ($107,887) ($111,124) ($114,458) ($117,891) ($121,428) ($125,071) ($128,823) ($132,688) ($136,668) GROSS OPERATING INCOME $2,257,035 $2,324,746 $2,394,488 $2,466,323 $2,540,313 $2,616,522 $2,695,018 $2,775,868 $2,859,144 $2,944,919 Expenses Property Management Fee ($101,567) ($104,614) ($107,752) ($110,985) ($114,314) ($117,743) ($121,276) ($124,914) ($128,661) ($132,521) Replacement Reserves ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) Speed Analysis Expenses ($670,000) ($676,700) ($683,467) ($690,302) ($697,205) ($704,177) ($711,219) ($718,331) ($725,514) ($732,769) TOTAL OPERATING EXPENSES ($821,567) ($831,314) ($841,219) ($851,286) ($861,519) ($871,920) ($882,494) ($893,245) ($904,175) ($915,290) NET OPERATING INCOME $1,435,468 $1,493,432 $1,553,269 $1,615,037 $1,678,794 $1,744,602 $1,812,524 $1,882,624 $1,954,969 $2,029,628 page 24 of 68

25 Annual Property Operating Data Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Rental Income $2,815,370 $2,899,832 $2,986,826 $3,076,431 $3,168,724 $3,263,786 $3,361,700 $3,462,551 $3,566,427 $3,673,420 commercial and sky lounge $170,301 $175,410 $180,672 $186,093 $191,675 $197,426 $203,348 $209,449 $215,732 $222,204 parking $120,630 $124,249 $127,976 $131,816 $135,770 $139,843 $144,038 $148,360 $152,810 $157,395 vending and AC rentals $25,481 $26,245 $27,032 $27,843 $28,679 $29,539 $30,425 $31,338 $32,278 $33,246 storage $31,367 $32,308 $33,277 $34,276 $35,304 $36,363 $37,454 $38,577 $39,735 $40,927 office rent reis sales and MGMT $10,886 $11,212 $11,549 $11,895 $12,252 $12,620 $12,998 $13,388 $13,790 $14,203 GROSS SCHEDULED INCOME $3,174,035 $3,269,256 $3,367,334 $3,468,354 $3,572,404 $3,679,576 $3,789,964 $3,903,662 $4,020,772 $4,141,396 Turnover Vacancy ($140,769) ($144,992) ($149,341) ($153,822) ($158,436) ($163,189) ($168,085) ($173,128) ($178,321) ($183,671) GROSS OPERATING INCOME $3,033,266 $3,124,264 $3,217,992 $3,314,532 $3,413,968 $3,516,387 $3,621,879 $3,730,535 $3,842,451 $3,957,725 Expenses Property Management Fee ($136,497) ($140,592) ($144,810) ($149,154) ($153,629) ($158,237) ($162,985) ($167,874) ($172,910) ($178,098) Replacement Reserves ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) Speed Analysis Expenses ($740,097) ($747,498) ($754,973) ($762,522) ($770,148) ($777,849) ($785,628) ($793,484) ($801,419) ($809,433) TOTAL OPERATING EXPENSES ($926,594) ($938,090) ($949,782) ($961,676) ($973,776) ($986,087) ($998,612) ($1,011,358) ($1,024,329) ($1,037,531) NET OPERATING INCOME $2,106,672 $2,186,175 $2,268,210 $2,352,856 $2,440,192 $2,530,300 $2,623,266 $2,719,177 $2,818,122 $2,920,194 page 25 of 68

26 Loan Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 LOAN 1 Debt Service Analysis Principal Payments $256,422 $268,202 $280,524 $293,411 $306,890 $320,988 $335,735 $351,158 $367,290 $384,164 Interest Payments $710,029 $698,249 $685,928 $673,041 $659,562 $645,463 $630,717 $615,293 $599,161 $582,288 Total Debt Service $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 Principal Balance Analysis Beginning Principal Balance $15,895,000 $15,638,578 $15,370,375 $15,089,852 $14,796,441 $14,489,551 $14,168,562 $13,832,828 $13,481,670 $13,114,379 Principal Reductions $256,422 $268,202 $280,524 $293,411 $306,890 $320,988 $335,735 $351,158 $367,290 $384,164 Ending Principal Balance $15,638,578 $15,370,375 $15,089,852 $14,796,441 $14,489,551 $14,168,562 $13,832,828 $13,481,670 $13,114,379 $12,730,216 page 26 of 68

27 Loan Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 LOAN 1 Debt Service Analysis Principal Payments $401,812 $420,271 $439,578 $459,773 $480,894 $502,987 $526,094 $550,262 $575,541 $601,982 Interest Payments $564,640 $546,180 $526,873 $506,679 $485,557 $463,465 $440,358 $416,189 $390,910 $364,470 Total Debt Service $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 $966,452 Principal Balance Analysis Beginning Principal Balance $12,730,216 $12,328,404 $11,908,132 $11,468,554 $11,008,782 $10,527,887 $10,024,901 $9,498,807 $8,948,544 $8,373,003 Principal Reductions $401,812 $420,271 $439,578 $459,773 $480,894 $502,987 $526,094 $550,262 $575,541 $601,982 Ending Principal Balance $12,328,404 $11,908,132 $11,468,554 $11,008,782 $10,527,887 $10,024,901 $9,498,807 $8,948,544 $8,373,003 $7,771,021 page 27 of 68

28 Cash In Cash Out Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Rental Income $2,094,900 $2,157,747 $2,222,479 $2,289,154 $2,357,828 $2,428,563 $2,501,420 $2,576,463 $2,653,757 $2,733,369 commercial and sky lounge $126,720 $130,522 $134,437 $138,470 $142,624 $146,903 $151,310 $155,850 $160,525 $165,341 parking $89,760 $92,453 $95,226 $98,083 $101,026 $104,056 $107,178 $110,393 $113,705 $117,116 vending and AC rentals $18,960 $19,529 $20,115 $20,718 $21,340 $21,980 $22,639 $23,318 $24,018 $24,738 storage $23,340 $24,040 $24,761 $25,504 $26,269 $27,057 $27,869 $28,705 $29,566 $30,453 office rent reis sales and MGMT $8,100 $8,343 $8,593 $8,851 $9,117 $9,390 $9,672 $9,962 $10,261 $10,569 GROSS SCHEDULED INCOME $2,361,780 $2,432,633 $2,505,612 $2,580,781 $2,658,204 $2,737,950 $2,820,089 $2,904,691 $2,991,832 $3,081,587 Turnover Vacancy ($104,745) ($107,887) ($111,124) ($114,458) ($117,891) ($121,428) ($125,071) ($128,823) ($132,688) ($136,668) GROSS OPERATING INCOME $2,257,035 $2,324,746 $2,394,488 $2,466,323 $2,540,313 $2,616,522 $2,695,018 $2,775,868 $2,859,144 $2,944,919 Expenses Property Management Fee ($101,567) ($104,614) ($107,752) ($110,985) ($114,314) ($117,743) ($121,276) ($124,914) ($128,661) ($132,521) Replacement Reserves ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) Speed Analysis Expenses ($670,000) ($676,700) ($683,467) ($690,302) ($697,205) ($704,177) ($711,219) ($718,331) ($725,514) ($732,769) TOTAL OPERATING EXPENSES ($821,567) ($831,314) ($841,219) ($851,286) ($861,519) ($871,920) ($882,494) ($893,245) ($904,175) ($915,290) NET OPERATING INCOME $1,435,468 $1,493,432 $1,553,269 $1,615,037 $1,678,794 $1,744,602 $1,812,524 $1,882,624 $1,954,969 $2,029,628 Debt Service Loan Interest ($710,029) ($698,249) ($685,928) ($673,041) ($659,562) ($645,463) ($630,717) ($615,293) ($599,161) ($582,288) Footnotes: Cash Flow IRR based upon net cash flow and principal payments page 28 of 68

29 Cash In Cash Out Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Principal Payments ($256,422) ($268,202) ($280,524) ($293,411) ($306,890) ($320,988) ($335,735) ($351,158) ($367,290) ($384,164) NET CASH FLOW (b/t) $469,017 $526,981 $586,818 $648,585 $712,342 $778,150 $846,072 $916,172 $988,517 $1,063,177 Cash Flow IRR N/A N/A N/A N/A N/A N/A N/A N/A N/A N/A Projected Property Value $28,709,369 $29,868,650 $31,065,389 $32,300,738 $33,575,880 $34,892,039 $36,250,470 $37,652,472 $39,099,378 $40,592,565 Resale Expenses ($574,187) ($597,373) ($621,308) ($646,015) ($671,518) ($697,841) ($725,009) ($753,049) ($781,988) ($811,851) Proceeds b/f Debt Payoff $28,135,181 $29,271,277 $30,444,081 $31,654,723 $32,904,363 $34,194,198 $35,525,461 $36,899,423 $38,317,391 $39,780,714 Loan Principal Balance ($15,638,578 ($15,370,375 ($15,089,852 ($14,796,441 ($14,489,551 ($14,168,562 ($13,832,828 ($13,481,670 ($13,114,379 ($12,730,216 Capital Reserves Remaining $50,500 $51,005 $51,515 $52,030 $52,551 $53,076 $53,607 $54,143 $54,684 $55,231 Replacement Reserves $50,000 $100,000 $150,000 $200,000 $250,000 $300,000 $350,000 $400,000 $450,000 $500,000 Net Proceeds From Sale $12,597,104 $14,051,906 $15,555,745 $17,110,312 $18,717,362 $20,378,711 $22,096,240 $23,871,896 $25,707,696 $27,605,729 Net Resale IRR N/A 7.43% 9.77% 10.80% 11.31% 11.57% 11.70% 11.75% 11.76% 11.74% Footnotes: Cash Flow IRR based upon net cash flow and principal payments page 29 of 68

30 Cash In Cash Out Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Rental Income $2,815,370 $2,899,832 $2,986,826 $3,076,431 $3,168,724 $3,263,786 $3,361,700 $3,462,551 $3,566,427 $3,673,420 commercial and sky lounge $170,301 $175,410 $180,672 $186,093 $191,675 $197,426 $203,348 $209,449 $215,732 $222,204 parking $120,630 $124,249 $127,976 $131,816 $135,770 $139,843 $144,038 $148,360 $152,810 $157,395 vending and AC rentals $25,481 $26,245 $27,032 $27,843 $28,679 $29,539 $30,425 $31,338 $32,278 $33,246 storage $31,367 $32,308 $33,277 $34,276 $35,304 $36,363 $37,454 $38,577 $39,735 $40,927 office rent reis sales and MGMT $10,886 $11,212 $11,549 $11,895 $12,252 $12,620 $12,998 $13,388 $13,790 $14,203 GROSS SCHEDULED INCOME $3,174,035 $3,269,256 $3,367,334 $3,468,354 $3,572,404 $3,679,576 $3,789,964 $3,903,662 $4,020,772 $4,141,396 Turnover Vacancy ($140,769) ($144,992) ($149,341) ($153,822) ($158,436) ($163,189) ($168,085) ($173,128) ($178,321) ($183,671) GROSS OPERATING INCOME $3,033,266 $3,124,264 $3,217,992 $3,314,532 $3,413,968 $3,516,387 $3,621,879 $3,730,535 $3,842,451 $3,957,725 Expenses Property Management Fee ($136,497) ($140,592) ($144,810) ($149,154) ($153,629) ($158,237) ($162,985) ($167,874) ($172,910) ($178,098) Replacement Reserves ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) ($50,000) Speed Analysis Expenses ($740,097) ($747,498) ($754,973) ($762,522) ($770,148) ($777,849) ($785,628) ($793,484) ($801,419) ($809,433) TOTAL OPERATING EXPENSES ($926,594) ($938,090) ($949,782) ($961,676) ($973,776) ($986,087) ($998,612) ($1,011,358) ($1,024,329) ($1,037,531) NET OPERATING INCOME $2,106,672 $2,186,175 $2,268,210 $2,352,856 $2,440,192 $2,530,300 $2,623,266 $2,719,177 $2,818,122 $2,920,194 Debt Service Loan Interest ($564,640) ($546,180) ($526,873) ($506,679) ($485,557) ($463,465) ($440,358) ($416,189) ($390,910) ($364,470) Footnotes: Cash Flow IRR based upon net cash flow and principal payments page 30 of 68

31 Cash In Cash Out Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Principal Payments ($401,812) ($420,271) ($439,578) ($459,773) ($480,894) ($502,987) ($526,094) ($550,262) ($575,541) ($601,982) NET CASH FLOW (b/t) $1,140,221 $1,219,723 $1,301,758 $1,386,404 $1,473,740 $1,563,849 $1,656,815 $1,752,725 $1,851,670 $1,953,742 Cash Flow IRR N/A 0.83% 2.31% 3.54% 4.57% 5.45% 6.20% 6.84% 7.40% 7.88% Projected Property Value $42,133,450 $43,723,492 $45,364,196 $47,057,111 $48,803,833 $50,606,007 $52,465,327 $54,383,538 $56,362,438 $58,403,879 Resale Expenses ($842,669) ($874,470) ($907,284) ($941,142) ($976,077) ($1,012,120) ($1,049,307) ($1,087,671) ($1,127,249) ($1,168,078) Proceeds b/f Debt Payoff $41,290,781 $42,849,022 $44,456,912 $46,115,969 $47,827,757 $49,593,887 $51,416,021 $53,295,868 $55,235,189 $57,235,801 Loan Principal Balance ($12,328,404 ($11,908,132 ($11,468,554 ($11,008,782 ($10,527,887 ($10,024,901 ($9,498,807) ($8,948,544) ($8,373,003) ($7,771,021) Capital Reserves Remaining $55,783 $56,341 $56,905 $57,474 $58,048 $58,629 $59,215 $59,807 $60,405 $61,010 Replacement Reserves $550,000 $600,000 $650,000 $700,000 $750,000 $800,000 $850,000 $900,000 $950,000 $1,000,000 Net Proceeds From Sale $29,568,161 $31,597,231 $33,695,263 $35,864,661 $38,107,918 $40,427,616 $42,826,429 $45,307,130 $47,872,592 $50,525,789 Net Resale IRR 11.70% 11.65% 11.60% 11.54% 11.48% 11.42% 11.36% 11.30% 11.25% 11.19% Footnotes: Cash Flow IRR based upon net cash flow and principal payments page 31 of 68

32 Property Resale Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Projected Property Value $28,709,369 $29,868,650 $31,065,389 $32,300,738 $33,575,880 $34,892,039 $36,250,470 $37,652,472 $39,099,378 $40,592,565 Resale Expenses ($574,187) ($597,373) ($621,308) ($646,015) ($671,518) ($697,841) ($725,009) ($753,049) ($781,988) ($811,851) Proceeds b/f Debt Payoff $28,135,181 $29,271,277 $30,444,081 $31,654,723 $32,904,363 $34,194,198 $35,525,461 $36,899,423 $38,317,391 $39,780,714 Basis at Acquisition $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 Depreciation ($959,894) ($1,961,665) ($2,963,437) ($3,965,209) ($4,966,981) ($5,968,753) ($6,970,525) ($7,972,297) ($8,974,068) ($9,975,840) Adjusted Tax Basis $27,794,475 $26,792,704 $25,790,932 $24,789,160 $23,787,388 $22,785,616 $21,783,844 $20,782,072 $19,780,301 $18,778,529 Resale Tax Gain (Loss) $340,706 $2,478,573 $4,653,150 $6,865,563 $9,116,975 $11,408,582 $13,741,617 $16,117,350 $18,537,090 $21,002,185 Resale Tax Benefit (Cost) ($85,176) ($490,416) ($740,859) ($991,302) ($1,241,745) ($1,492,188) ($1,742,631) ($1,993,074) ($2,243,517) ($2,493,960) Loan Principal Balance ($15,638,578 ($15,370,375 ($15,089,852 ($14,796,441 ($14,489,551 ($14,168,562 ($13,832,828 ($13,481,670 ($13,114,379 ($12,730,216 Capital Reserves Remaining $50,500 $51,005 $51,515 $52,030 $52,551 $53,076 $53,607 $54,143 $54,684 $55,231 Replacement Reserves $50,000 $100,000 $150,000 $200,000 $250,000 $300,000 $350,000 $400,000 $450,000 $500,000 Net Resale Proceeds $12,511,927 $13,561,490 $14,814,885 $16,119,010 $17,475,617 $18,886,523 $20,353,609 $21,878,822 $23,464,179 $25,111,769 Footnotes: b/f = before page 32 of 68

33 Property Resale Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Projected Property Value $42,133,450 $43,723,492 $45,364,196 $47,057,111 $48,803,833 $50,606,007 $52,465,327 $54,383,538 $56,362,438 $58,403,879 Resale Expenses ($842,669) ($874,470) ($907,284) ($941,142) ($976,077) ($1,012,120) ($1,049,307) ($1,087,671) ($1,127,249) ($1,168,078) Proceeds b/f Debt Payoff $41,290,781 $42,849,022 $44,456,912 $46,115,969 $47,827,757 $49,593,887 $51,416,021 $53,295,868 $55,235,189 $57,235,801 Basis at Acquisition $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 $28,754,369 Depreciation ($10,977,612 ($11,979,384 ($12,981,156 ($13,982,928 ($14,984,700 ($15,986,472 ($16,988,243 ($17,990,015 ($18,991,787 ($19,951,745 Adjusted Tax Basis $17,776,757 $16,774,985 $15,773,213 $14,771,441 $13,769,669 $12,767,897 $11,766,126 $10,764,354 $9,762,582 $8,802,624 Resale Tax Gain (Loss) $23,514,024 $26,074,037 $28,683,699 $31,344,528 $34,058,087 $36,825,990 $39,649,895 $42,531,514 $45,472,607 $48,433,177 Resale Tax Benefit (Cost) ($2,744,403) ($2,994,846) ($3,245,289) ($3,495,732) ($3,746,175) ($3,996,618) ($4,247,061) ($4,497,504) ($4,747,947) ($4,987,936) Loan Principal Balance ($12,328,404 ($11,908,132 ($11,468,554 ($11,008,782 ($10,527,887 ($10,024,901 ($9,498,807) ($8,948,544) ($8,373,003) ($7,771,021) Capital Reserves Remaining $55,783 $56,341 $56,905 $57,474 $58,048 $58,629 $59,215 $59,807 $60,405 $61,010 Replacement Reserves $550,000 $600,000 $650,000 $700,000 $750,000 $800,000 $850,000 $900,000 $950,000 $1,000,000 Net Resale Proceeds $26,823,758 $28,602,385 $30,449,974 $32,368,929 $34,361,743 $36,430,998 $38,579,368 $40,809,627 $43,124,645 $45,537,853 Footnotes: b/f = before page 33 of 68

34 Investment Return Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Cash Flow - To Date $469,017 $995,998 $1,582,816 $2,231,401 $2,943,743 $3,721,894 $4,567,966 $5,484,138 $6,472,655 $7,535,832 Net Resale Proceeds $12,511,927 $13,561,490 $14,814,885 $16,119,010 $17,475,617 $18,886,523 $20,353,609 $21,878,822 $23,464,179 $25,111,769 Invested Capital ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 Net Return on Investment ($87,375) $1,489,169 $3,329,382 $5,282,092 $7,351,041 $9,540,098 $11,853,256 $14,294,640 $16,868,515 $19,579,282 Internal Rate of Return N/A 5.64% 8.13% 9.30% 9.95% 10.33% 10.58% 10.73% 10.83% 10.89% Modified IRR -0.67% 5.54% 7.86% 8.86% 9.34% 9.57% 9.66% 9.68% 9.65% 9.59% NPV (cash flow + reversion) ($2,199) $1,979,585 $4,070,241 $6,273,394 $8,592,787 $11,032,286 $13,595,887 $16,287,715 $19,112,032 $22,073,242 PV (NOI + reversion) $29,570,650 $32,200,177 $34,926,252 $37,751,930 $40,680,364 $43,714,801 $46,858,588 $50,115,173 $53,488,110 $56,981,062 Footnotes: a/t = after taxes; Modified IRR = Modified Internal Rate of Return; PV = Present Value; NPV = Net Present Value; NOI = Net Operating Income Reversion = Amount received from the resale; Net Return on Investment = Cash Flow (a/t To Date) + Net Proceeds from Resale - Invested Capital. page 34 of 68

35 Investment Return Analysis Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Cash Flow - To Date $8,676,053 $9,895,776 $11,197,534 $12,583,938 $14,057,678 $15,621,527 $17,278,342 $19,031,067 $20,882,738 $22,836,480 Net Resale Proceeds $26,823,758 $28,602,385 $30,449,974 $32,368,929 $34,361,743 $36,430,998 $38,579,368 $40,809,627 $43,124,645 $45,537,853 Invested Capital ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 ($13,068,319 Net Return on Investment $22,431,491 $25,429,842 $28,579,189 $31,884,548 $35,351,102 $38,984,206 $42,789,391 $46,772,375 $50,939,063 $55,306,014 Internal Rate of Return 10.92% 10.94% 10.94% 10.94% 10.93% 10.91% 10.89% 10.87% 10.85% 10.82% Modified IRR 9.51% 9.42% 9.33% 9.23% 9.12% 9.02% 8.92% 8.82% 8.72% 8.63% NPV (cash flow + reversion) $25,175,895 $28,424,688 $31,824,478 $35,380,280 $39,097,277 $42,980,824 $47,036,452 $51,269,879 $55,687,010 $60,293,950 PV (NOI + reversion) $60,597,801 $64,342,217 $68,218,317 $72,230,229 $76,382,208 $80,678,639 $85,124,039 $89,723,063 $94,480,506 $99,401,312 Footnotes: a/t = after taxes; Modified IRR = Modified Internal Rate of Return; PV = Present Value; NPV = Net Present Value; NOI = Net Operating Income Reversion = Amount received from the resale; Net Return on Investment = Cash Flow (a/t To Date) + Net Proceeds from Resale - Invested Capital. page 35 of 68

36 Base Rent Report Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total Income $2,094,900 $2,157,747 $2,222,479 $2,289,154 $2,357,828 $2,428,563 $2,501,420 $2,576,463 $2,653,757 $2,733,369 Speed Analysis Income $2,094,900 $2,157,747 $2,222,479 $2,289,154 $2,357,828 $2,428,563 $2,501,420 $2,576,463 $2,653,757 $2,733,369 page 36 of 68

37 Base Rent Report Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16 Year 17 Year 18 Year 19 Year 20 Total Income $2,815,370 $2,899,832 $2,986,826 $3,076,431 $3,168,724 $3,263,786 $3,361,700 $3,462,551 $3,566,427 $3,673,420 Speed Analysis Income $2,815,370 $2,899,832 $2,986,826 $3,076,431 $3,168,724 $3,263,786 $3,361,700 $3,462,551 $3,566,427 $3,673,420 page 37 of 68

38 Property Equity Analysis $51,000,000 $45,900,000 $40,800,000 $35,700,000 $30,600,000 $25,500,000 $20,400,000 $15,300,000 $10,200,000 $5,100,000 Year Legend Initial Equity Equity (loan reduction) Equity (appreciation) page 38 of 68

39 Gross Income Vs. Operating Expenses $4,200,000 $3,780,000 $3,360,000 $2,940,000 $2,520,000 $2,100,000 $1,680,000 $1,260,000 $840,000 $420,000 Year Legend GROSS SCHEDULED INCOME Total Operating Expenses page 39 of 68

40 Equity vs. Debt $51,000,000 $45,900,000 $40,800,000 $35,700,000 $30,600,000 $25,500,000 $20,400,000 $15,300,000 $10,200,000 $5,100,000 Year Legend Equity Loan Principal Balance page 40 of 68

41 Cumulative Wealth Analysis $61,000,000 $54,900,000 $48,800,000 $42,700,000 $36,600,000 $30,500,000 $24,400,000 $18,300,000 $12,200,000 $6,100,000 Year Legend Equity (loan reduction) Equity (appreciation) CASH FLOW (a/t) page 41 of 68

42 Operating Income Analysis $4,000,000 $3,600,000 $3,200,000 $2,800,000 $2,400,000 $2,000,000 $1,600,000 $1,200,000 $800,000 $400,000 Year Legend GROSS OPERATING INCOME NET OPERATING INCOME NET CASH FLOW (b/t) page 42 of 68

43 Broker Opinion of Value PROPERTY SUMMARY AmmGen Development Group L.L.C. (AmmGen) owns a site in downtown Des Moines a block and a half up from the Des Moines Marina, Beach Park & Beach Park Events Center. AmmGen has reviewed the site for development of an 87 unit apartment building with 2,500 square feet in retail. The current plan is to build a high-end five floor wood-frame apartment building, over a concrete parking garage. The units themselves will have higher-end counters, fixtures and the top two floors facing west have sweeping marine views. Floor two contains a 2,710 square foot open courtyard facing west containing hot tub, trellis covered garden area and bar for special occasions. The fifth floor has a Sky Lounge with large screen T.V., lounge area, wi-fi and a large deck looking out over the water (410 square feet). From the Sky Lounge, one may take a spiral staircase up to the rooftop terrace. Which some consider the highlight of the Marina Club. With a 15,000 square foot area dedicated to enjoying the great outdoors with lush planters, lounge areas,indoor hot tub & sauna, cabana's, outdoor kitchen and barbecue area. The Marina Club is the tallest building in the VALUATION SUMMARY Valuation Method Conservative Average Aggressive Income Valuation $15,949,649 $17,943,355 $20,506,692 Sales Comparison Valuation $0 $0 $0 $/UNIT Income Valuation $183,329 $206,245 $235,709 Sales Comparison Valuation $0 $0 $0 page 43 of 68

44 Broker Opinion of Value STABILIZED INCOME Amount Percent $/UNIT Gross Scheduled Income $2,361, % $27,147 - Vacancy ($104,745) 4.4% $1,204 Gross Operating Income $2,257, % $25,943 - Total Operating Expenses ($670,000) 29.7% $7,701 - Management Fees ($101,567) 4.5% $1,167 - Replacement Reserves ($50,000) 2.2% $575 Net Operating Income $1,435,468 $16,500 INCOME VALUATION ANALYSIS Price Cap Rate $/UNIT Conservative Cap Rate $15,949, % $183,329 Average Cap Rate $17,943, % $206,245 Aggressive Cap Rate $20,506, % $235,709 Average Market Value $17,943, % $206,245 page 44 of 68

45 Level P1 Total Parking: 64 stalls (24 compact) RESIDENT STORAGE RESIDENT STORAGE N MARINA APARTMENTS - SCHEMATIC FLOOR PLANS SCALE: 1/16 = 1-0

46 Level 1 Total Parking: 28 stalls (12 compact) N MARINA APARTMENTS - SCHEMATIC FLOOR PLANS SCALE: 1/16 = 1-0

47 Level 2 N MARINA APARTMENTS - SCHEMATIC FLOOR PLANS SCALE: 1/16 = 1-0

48 Level 3 N MARINA APARTMENTS - SCHEMATIC FLOOR PLANS SCALE: 1/16 = 1-0

49 Level 4 N MARINA APARTMENTS - SCHEMATIC FLOOR PLANS SCALE: 1/16 = 1-0

50 Level 5 N MARINA APARTMENTS - SCHEMATIC FLOOR PLANS SCALE: 1/16 = 1-0

51 Roof Deck N MARINA APARTMENTS - SCHEMATIC FLOOR PLANS SCALE: 1/16 = 1-0

52 BATH WH REF. LINENS CONVERT. W/D CLOSET DW OPEN BEDROOM 8' 9" x 9' 0" KITCHEN 13' 10" x 6' 3" LIVING / DINING 11' 9" x 8' 9" MARINA APARTMENTS - TYPICAL UNIT PLANS UNIT A1 - STUDIO

53 BATH WH REF. LINENS CLOSET CONVERT. W/D PANTRY W.I.C. DW KITCHEN 17' 3" x 6' 3" LIVING / DINING 17' 0" x 8' 9" MARINA APARTMENTS - TYPICAL UNIT PLANS UNIT A2 - STUDIO

54 REF. CLOSET / PANTRY WH KITCHEN 12' 0" x 7' 6" BATH DW W/D DINING W.I.C. LIVING 15' 0" x 10' 6" BEDROOM 15' 0" x 9' 6" MARINA APARTMENTS - TYPICAL UNIT PLANS UNIT B1-1 BEDROOM

55 PANTRY 4' 0" x 7' 0" WH ENTRY DEN 10' 6" x 8' 0" REF. KITCHEN 10 0" x 10' 0" W/D DW BATH DINING W.I.C. LIVING 15' 0" x 14' 0" BEDROOM 12' 0" x 14' 0" MARINA APARTMENTS - TYPICAL UNIT PLANS UNIT C1-1 BEDROOM + DEN

56 W.I.C. BEDROOM 9' 6" x 15 0" BATH ENTRY CLOSET REF. WH KITCHEN 10' 6" x 10' 8" W/D DW PANTRY BATH W.I.C. DINING LIVING ROOM 15' 6" x 11' 6" MASTER BEDROOM 14' 6" x 11' 0" MARINA APARTMENTS - TYPICAL UNIT PLANS UNIT D1-2 BEDROOM, 2 BATH

57 MARINA APARTMENTS Des Moines, WA SUMMARY TOTAL BUILDING PROGRAM Program Space Area (GSF) RESIDENTIAL Quantity Avg Size (SF) Total APARTMENTS Studio SF 14,400 SF 1 BR SF 10,740 SF 1 BR + Den SF 20,930 SF 2 BR SF 13,935 SF TOTAL APARTMENTS 87 60,005 SF RESIDENT INTERIOR AMENITY 840 SF CIRCULATION/SUPPORT 8,789 SF USABLE INTERIOR RESIDENTIAL AREA 69,634 SF USABLE EXTERIOR AMENITY AREA 15,623 SF TOTAL USABLE RESIDENTIAL AREA 85,257 SF UNUSABLE EXTERIOR AMENITY AREA 2,580 SF TOTAL RESIDENTIAL AREA 87,837 SF RETAIL TOTAL RETAIL AREA 5,842 SF NON CONDITIONED SUPPORT Mechanical / Electrical Room Bike Storage Fire Riser Room Refuse/Recycling TOTAL SUPPORT AREA 735 SF 385 SF 150 SF 355 SF 1,625 SF PARKING Standard Stalls 43 Compact Stalls 44 ADA Stalls 4 Total Stalls 91 27,428 SF Area/Stall SF Ramps 2,760 SF TOTAL PARKING (ALL LEVELS) 91 30,188 SF Max Units Allowable (1.03) 88.3 CORES Elevator 1,505 SF Stair 1 1,505 SF Stair 2 1,750 SF TOTAL CORE AREA 4,760 SF TOTALS NET INTERIOR CONDITIONED AREA 75,476 SF NET INTERIOR NON CONDITIONED AREA 31,813 SF NET BUILDING AREA 107,289 SF GROSS CORE AREA GROSS BUILDING AREA EXTERIOR USABLE AMENITY AREAS EXTERIOR NON USABLE AMENITY AREAS TOTAL BUILDING AREA 4,760 SF 112,049 SF 11,940 SF 3,320 SF 127,309 SF

58 MARINA APARTMENTS Des Moines, WA SUMMARY RESIDENTIAL PROGRAM Program Space Area (GSF) RESIDENTIAL Quantity Size (SF) Total Avg Size Studio SF SF SF Total Studio 32 14,400 SF 450 SF 1 BR Quantity Size (SF) Total Avg Size SF SF SF SF SF Total 1 BR 17 10,740 SF SF 1 BR + Den Quantity Size (SF) Total Avg Size SF SF SF SF SF SF Total 1 BR+Den 25 20,930 SF SF 2 BR Quantity Size (SF) Total SF SF SF Total 2BR 13 13,935 SF SF TOTAL APARTMENTS 87 60,005 SF SF RESIDENT AMENITY Sky Lounge SF CIRCULATION/SUPPORT Elevator Lobby Hallway Refuse Chute / Room Janitor Closet Electrical Closet Total Circ/Support 1,355 SF 6,375 SF 755 SF 152 SF 152 SF 8,789 SF Efficiency 86.2% USABLE INTERIOR RESIDENTIAL AREA USABLE EXTERIOR AMENITY AREA Resident Courtyard Sky Lounge Terrace Rooftop Cabana (covered) Rooftop Concrete Paver Area Rooftop Gardening Area (concete pavers) Rooftop Wood Paver Area Intensive Green Roof (Grass) Off Leash Dog Area USABLE EXTERIOR RESIDENTIAL AREA TOTAL USABLE RESIDENTIAL AREA 69,634 SF 2,710 SF 410 SF 1,300 SF 1,365 SF 2,585 SF 4,955 SF 1,735 SF 563 SF 15,623 SF 85,257 SF UNUSABLE EXTERIOR AMENITY AREA Planters Extensive Green Roof (5") 3,320 SF

59 MARINA APARTMENTS Des Moines, WA BASEMENT PARKING PROGRAM Program Space PARKING PARKING Area (GSF) Standard Stalls 29 Compact Stalls 32 ADA Stalls 2 Total Stalls 63 18,738 SF Area/Stall SF Ramp 2,055 SF Total Parking 20,793 SF CIRCULATION Elevator Lobby USABLE FLOOR AREA (CONDITIONED) NON CONDITIONED SUPPORT Mechanical / Electrical Room Bike Storage Total Support 155 SF 155 SF 735 SF 385 SF 1120 SF CORES Elevator 215 SF Stair SF Stair SF Total Core 680 SF GROSS FLOOR AREA 22,748 SF

60 MARINA APARTMENTS Des Moines, WA 1ST FLOOR PROGRAM Program Space PARKING PARKING Area (GSF) Standard Stalls 14 Compact Stalls 12 ADA Stalls 2 Total Stalls 28 8,690 SF Area/Stall SF Ramp 705 SF Total Parking 9,395 SF TOTAL PARKING (ALL LEVELS) 91 30,188 SF Max Units Allowable (1.03) 88.3 NON CONDITIONED SUPPORT Fire riser Room Refuse/Recycling Total Support TOTAL 1ST FLOOR NON CONDITIONED AREA 150 SF 355 SF 505 SF 9,900 SF RETAIL Level 1 Retail Area 5,842 SF RESIDENTIAL Level 1 Lounge Mail/Packages Central Laundry Leasing Office Elevator Lobby Egress Corridor Total Residential Areas 1428 SF 220 SF 458 SF 655 SF 580 SF 545 SF 3886 SF Cores Elevator 215 SF Stair SF Stair SF Total Core 680 SF TOTAL CONDITIONED AREA 1ST FLOOR TOTAL GROSS AREA 9,728 SF 19,628 SF

61 MARINA APARTMENTS Des Moines, WA 2ND FLOOR PROGRAM Program Space Area (GSF) LEVEL 2 Quantity Size (SF) Total Avg Size SF Studio SF SF Total Studio SF 450 SF 1 BR Quantity Size (SF) Total Avg Size SF SF SF Total 1 BR SF SF 1 BR + Den Quantity Size (SF) Total Avg Size SF SF SF SF Total 1 BR+Den SF SF 2 BR Quantity Size (SF) Total SF SF SF Total 2BR SF SF TOTAL RESIDENTIAL 22 15,065 SF SF CIRCULATION/SUPPORT Elevator Lobby Hallway Trash Chute Janitor Closet Electrical Closet Total Circ/Support USABLE FLOOR AREA 155 SF 1705 SF 100 SF 38 SF 38 SF 2036 SF Efficiency 88.1% 17,101 SF CORES Elevator 215 SF Stair SF Stair SF Total Core 680 SF GROSS INTERIOR AREA 17,781 SF EXTERIOR AMENITY AREA Resident Courtyard GROSS FLOOR AREA 2,710 SF 20,491 SF

62 MARINA APARTMENTS Des Moines, WA 3RD FLOOR PROGRAM Program Space Area (GSF) LEVEL 3 Quantity Size (SF) Total Avg Size Studio SF SF SF Total Studio SF 450 SF 1 BR Quantity Size (SF) Total Avg Size SF SF SF SF Total 1 BR SF SF 1 BR + Den Quantity Size (SF) Total Avg Size SF SF SF SF SF Total 1 BR+Den SF SF 2 BR Quantity Size (SF) Total SF SF Total 2BR SF SF TOTAL RESIDENTIAL 23 15,390 SF SF CIRCULATION/SUPPORT Elevator Lobby Hallway Trash Chute Janitor Closet Electrical Closet Total Circ/Support USABLE FLOOR AREA 155 SF 1385 SF 100 SF 38 SF 38 SF 1716 SF Efficiency 90.0% 17,106 SF CORES Elevator 215 SF Stair SF Stair SF Total Core 680 SF GROSS INTERIOR AREA 17,786 SF

63 MARINA APARTMENTS Des Moines, WA 4TH FLOOR PROGRAM Program Space Area (GSF) LEVEL 4 Quantity Size (SF) Total Avg Size Studio SF SF SF Total Studio SF 450 SF 1 BR Quantity Size (SF) Total Avg Size SF SF SF SF Total 1 BR SF SF 1 BR + Den Quantity Size (SF) Total Avg Size SF SF SF SF SF SF Total 1 BR+Den SF SF 2 BR Quantity Size (SF) Total SF SF Total 2BR SF SF TOTAL RESIDENTIAL 22 15,390 SF SF CIRCULATION/SUPPORT Elevator Lobby Hallway Trash Chute Janitor Closet Electrical Closet Total Circ/Support USABLE FLOOR AREA 155 SF 1385 SF 100 SF 38 SF 38 SF 1716 SF Efficiency 90.0% 17,106 SF CORES Elevator 215 SF Stair SF Stair SF Total Core 680 SF GROSS INTERIOR AREA 17,786 SF

64 MARINA APARTMENTS Des Moines, WA 5TH FLOOR PROGRAM Program Space Area (GSF) LEVEL 5 Quantity Size (SF) Total Avg Size Studio SF SF SF Total Studio SF 450 SF 1 BR Quantity Size (SF) Total Avg Size SF SF Total 1 BR SF SF 1 BR + Den Quantity Size (SF) Total Avg Size SF SF SF SF SF Total 1 BR+Den SF SF 2 BR Quantity Size (SF) Total SF SF Total 2BR SF SF TOTAL RESIDENTIAL 20 14,160 SF SF RESIDENT AMENITY Sky Lounge SF CIRCULATION/SUPPORT Elevator Lobby Hallway Trash Chute Janitor Closet Electrical Closet Total Circ/Support USABLE FLOOR AREA 155 SF 1355 SF 100 SF 38 SF 38 SF 1686 SF Efficiency 84.9% 16,686 SF CORES Elevator 215 SF Stair SF Stair SF Total Core 680 SF GROSS INTERIOR AREA 17,366 SF EXTERIOR AMENITY AREA Sky Lounge Terrace GROSS FLOOR AREA 410 SF 17,776 SF

65 MARINA APARTMENTS Des Moines, WA ROOF TERRACE PROGRAM Program Space CIRCULATION/SUPPORT Elevator Lobby USABLE FLOOR AREA Area (GSF) 155 SF 155 SF CORES Elevator 215 SF Stair SF Stair SF Total Core 680 SF GROSS INTERIOR AREA 835 SF EXTERIOR AMENITY AREA PEDESTAL PAVER AREA Cabana covered area concrete pedestal pavers 1,300 SF Cabana open area wood pedestal pavers 1,105 SF North Sun Deck wood pedestal pavers 1,575 SF South Sun Deck wood pedestal pavers 1,565 SF South Sun Deck Patio concrete pedestal pavers 460 SF Private Patio 1 wood pedestal pavers 370 SF Private Patio 2 wood pedestal pavers 340 SF Walkway concrete pedestal pavers 905 SF Resident Garden concrete pedestal pavers 2,585 SF Total Paver Area 10,205 SF GREEN ROOF AREA Grass Area Intensive Green Roof (12") 1,735 SF Planters Extensive Green Roof (5") 3,320 SF Total Green Roof Area 5,055 SF Off Leash Dog Zone GROSS EXTERIOR AMENITY AREA TOTAL ROOF AREA 563 SF 15,823 SF 16,658 SF

66 AmmGen Development Group, LLC Overview of Completed Reports, Surveys, Environmental -Traffic Impact Analysis- -Traffic & Parking Study, Updated Parking Study (including L.O.S.)- -Ground Penetrating Radar Test- -Environmental Phase 1- -Updated Phase 1 Environmental- -Land Survey, Utility Land Survey- -Insurance Binder- -GeoTech Study Update- AmmGen Development Group, LLC th Ave, Suite 102 Tacoma, WA 98406

67 FAA's big new headquarters lands in Des Moines Apr 29, 2015, 12:32pm PDT Updated: Apr 29, 2015, 1:44pm PDT CollinsWoerman rendering Panattoni Develpment will build this 300,000-square-foot regional headquarters for the Federal Aviation Administration in Des Moines. Construction is scheduled to start in The FAA is moving its headquarters, where 1,600 people will work, from Renton. Marc Stiles Staff Writer- Puget Sound Business Journal The Federal Aviation Administration's new regional headquarters will be built at Des Moines Creek Business Park, officials said Wednesday. The FAA is consolidating operations, mostly from Renton, at the new headquarters that Panattoni Development Co. will build just south of Seattle-Tacoma International Airport. Cities and developers have been angling for several years to land the facility, where 1,600 people will work. "I am ecstatic," Des Moines Mayor Dave Kaplan said. "This is a huge day for the city of Des Moines, and we couldn't be any happier." "We are ready to jump in and build a beautiful new, state-of-the art facility for the FAA," said Bart Brynestad, the head of Panattoni's Seattle-area office. Two Seattle companies, architecture firm CollinsWoerman and Abbott Construction, will design and build the 300,000-square-foot project, and construction will start sometime in 2016, added Brynestad. He declined to say how much the development will cost, but based on the rent that the federal government will pay over the course of the long-term lease it is estimated that the contract is worth up to $210 million. Des Moines Creek Business Park is an 87-acre site south of Sea-Tac Airport. The Port of Seattle owns the property, where Panattoni plans to build up to 2 million square feet of manufacturing, distribution and office buildings. Panattoni started construction of the first phase of the project last summer. The FAA facility will go up at the corner of South 216th Street and 24th Avenue South. Three other sites were reportedly finalists for the FAA building. One is in the city of SeaTac near Tyee Golf Course, another was in Kent where the Riverbend par-3 golf course is located, and the third is the existing FAA building at 1601 Lind Ave. S.W. in Renton. Marc Stiles covers commercial real estate and government for the Puget Sound Business Journal.

Marina 89 Proforma (HUD loan)

Marina 89 Proforma (HUD loan) For more information contact: Broker chad@chadandersongroup.com John T Lewis Director of Development 253.678.1031 John@REISinvest.com Denny Anderson Co-Broker 253-720-8269 Denny@REISinvest.com Downtown

More information

Baric Lawndale S. Karlov St Chicago, IL Buildings. 115 Total Units. Rehabbed Buildings with all Separate Mechanicals

Baric Lawndale S. Karlov St Chicago, IL Buildings. 115 Total Units. Rehabbed Buildings with all Separate Mechanicals For more information contact: MIC PROPERTIES micproperties@gmail.com 8 Buildings. 115 Total Units Rehabbed Buildings with all Separate Mechanicals Large Units with an Attractive Mix (86-3BR and 29-2BR)

More information

The Neponset 400 Neponset Avenue Boston, MA 02122

The Neponset 400 Neponset Avenue Boston, MA 02122 Location, Location, Location Approx 210,000 per day traffic count jfitzgerald@remax.net Phone: (617) 268-5100 Fax: (617) 268-5160 738 E Broadway Boston, MA 02127 www.baystateliving.com Table of Contents

More information

Turnkey Cash Flow th St W Bradenton, FL For more information contact: Nataliia Musick

Turnkey Cash Flow th St W Bradenton, FL For more information contact: Nataliia Musick For more information contact: nataliiamusick@gmail.com TURNKEY CASH FLOW, Presented by New Shores Real Estate, LLC Price: $749,900 TURNKEY CASH FLOW! Charming 9-unit apartment complex in the heart of Bradenton,

More information

FOR SALE. $8,900,000 MultiFamily. Batesville, Ar Harrison Street PROPERTY HIGHLIGHTS

FOR SALE. $8,900,000 MultiFamily. Batesville, Ar Harrison Street PROPERTY HIGHLIGHTS $8,900,000 MultiFamily Batesville, Ar 72501 FOR SALE 4323 Harrison Street PROPERTY HIGHLIGHTS 104 Total Luxury Units 72-2 Bedroom, 2 Bathroom Units 16-3 Bedroom, 2 Bathroom Units 16-1 Bedroom, 1 Bathroom

More information

10751 Page PROPERTY HIGHLIGHTS. Prepared By Page Ave Saint Louis, MO Michael Zangara Broker

10751 Page PROPERTY HIGHLIGHTS. Prepared By Page Ave Saint Louis, MO Michael Zangara Broker Ave Saint Louis, MO 63132 PROPERTY HIGHLIGHTS 24 One Br/ One Ba Units Fully Occupied - consistent tenant base Close To Public Transportation and Major Highways Turn Key Investment Property 9% Cap Rate

More information

Dania Beach Multi Family 126 NW 8th Ave Dania Beach, FL 33004

Dania Beach Multi Family 126 NW 8th Ave Dania Beach, FL 33004 Dania Beach Multi Family Turn key apartment bulling with full management services in place. Completely renovated property with impact windows and newer roof. 8.07% Cash on Cash return with 30% down payment.

More information

Greystone Arms San Juan Road, San Diego, CA Brendan Erickson, BTE. Vice President

Greystone Arms San Juan Road, San Diego, CA Brendan Erickson, BTE. Vice President , Upgraded Units with Large Square Footage & Contemporary Finishes Throughout Coveted Mission Hills Heritage Park Location Near Recreation, Restaurants, and Shopping New Appliances and Hardwood Floors

More information

4676 W. Point Loma Blvd 4676 W. Point Loma Blvd San Diego, CA 92107

4676 W. Point Loma Blvd 4676 W. Point Loma Blvd San Diego, CA 92107 ATTRACTIVE SELLER FINANCING. Views of Mount Soledad. Located on Dusty Rhodes Park. Great Unit Mix. On Site Parking. ramos@scc1031.com David Cameron 619-226-6011 x106 cashflowsandiego@gmail.com Phone: 858-779-1000

More information

MG Architects Kimberley Lane Houston, TX For more information contact: Ryan Hartsell Partner

MG Architects Kimberley Lane Houston, TX For more information contact: Ryan Hartsell Partner For more information contact: Partner rhartsell@oxfordcres.com Phone: (713) 647-6400 2900 Weslayan St., Suite 480 Houston, TX 77027 www.oxfordcres.com Table of Contents Real Estate Investment Details...

More information

Upper Lakeshore Mobile Home Park

Upper Lakeshore Mobile Home Park For more information contact: Certified Commerical Broker/Owner rroberts@ccim.net $1,295,000 New Asking Price $155,000 PRICE REDUCTION HUGE VALUE ADD PROPERTY MOTIVATED SELLER Phone: 509-248-9400 Fax:

More information

ABSOLUTE AUCTION Maple Grove Mobile Home Park

ABSOLUTE AUCTION Maple Grove Mobile Home Park ABSOLUTE AUCTION Maple Grove Mobile Home Park For more information contact: Commercial Broker Associate ccraig@ccim.net Jim Halfhill, Sr. Halfhill Auction Group Principal Auctioneer +18593385764 halfhill@rhr.com

More information

Royal Apartments Bacon St, San Diego, CA 92107

Royal Apartments Bacon St, San Diego, CA 92107 , Investment Highlights Seller Financing 20% Down at 5% interest only! 3 Parcels of Land Beautiful Courtyard Laundry Onsite Plenty of Parking Spaces For More Information The Courtney Gabhart Group DRE#

More information

COLOMA AT CHASE PROFESSIONAL

COLOMA AT CHASE PROFESSIONAL COLOMA AT CHASE PROFESSIONAL 10390 Coloma Road Rancho Cordova, CA 95670 For more information contact: dmincher@thevollmancompany.c 01703483 Amy Diedrich Commercial Agent 916-600-1559 ADiedrich@thevollmancompany.

More information

Las Casistas. 948 N. Santa Fe Ave Vista, Ca Brian Nelson, Broker x

Las Casistas. 948 N. Santa Fe Ave Vista, Ca Brian Nelson, Broker x nelson@scc1031.com 01409860 Tim Swanston Senior Associate 916-541-3630 swanston@scc1031.com 01844618 24 Units with Room to Raise Rents 100% occupied Professionally Maintained grounds & Landscaping Managed

More information

ROMAN VILLAS APARTMENTS

ROMAN VILLAS APARTMENTS ROMAN VILLAS APARTMENTS 7240 El Cajon Boulevard, San Diego, CA 92115 PROPERTY HIGHLIGHTS Extensive, Recent Interior and Exterior Upgrades Strong Unit Mix; Majority 2 Bedroom Units Strong Rental Market;

More information

The Colony FOR SALE. 614 S 18th Street. Omaha, NE $995,000 MultiFamily PROPERTY HIGHLIGHTS. 8 Multifamily Units and 2000sqft of Retail

The Colony FOR SALE. 614 S 18th Street. Omaha, NE $995,000 MultiFamily PROPERTY HIGHLIGHTS. 8 Multifamily Units and 2000sqft of Retail FOR SALE $995,000 MultiFamily PROPERTY HIGHLIGHTS 8 Multifamily Units and 2000sqft of Retail All utilities individually seperated Fantastic Downtown location Modern, updated units 209 S 19th Street, Suite

More information

14815 Burbank Blvd. PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd. Sherman Oaks, CA 91411

14815 Burbank Blvd. PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd. Sherman Oaks, CA 91411 PROPERTY HIGHLIGHTS Excellent Sherman Oaks rental pocket Large 10,066 square foot lot with courtyard pool Great unit mix of ones and two bedroom units Prepared By Cindy Hill, CCIM Senior Vice President

More information

Clark Apartments Clark Tarzana, CA Entitlements for 27 new condos and 68 parking. Waiver to tenant relocation fee from most tenants

Clark Apartments Clark Tarzana, CA Entitlements for 27 new condos and 68 parking. Waiver to tenant relocation fee from most tenants For more information contact: Broker farajkerendian@gmail.com 01022002 Entitlements for 27 new condos and 68 parking Waiver to tenant relocation fee from most tenants 20% rental upside while preparing

More information

8 Units in Salinas. 539 Terrace Dr Salinas, CA List Price: $750,000

8 Units in Salinas. 539 Terrace Dr Salinas, CA List Price: $750,000 For more information contact: Apartment / Investment Broker michael@svmultifamily.com BRE 01327546 List Price: $750,000 Property Refurbished in 2006 with Numerous Upgrades: Roof, plumbing, kitchens, bathrooms,

More information

Garden Fourplex PROPERTY HIGHLIGHTS. Prepared By Garden Ave San Jose, CA 95111

Garden Fourplex PROPERTY HIGHLIGHTS. Prepared By Garden Ave San Jose, CA 95111 2795 Garden Ave San Jose, CA 95111 PROPERTY HIGHLIGHTS Offered at $1,575,000 4.7% Cap rate; 14.7 GRM NOT SUBJECT TO RENT CONTROL! Large, fully remodeled Units Four 2 bed / 1 bath units, ~920 SF each 2

More information

Blakeslee Street Townhomes

Blakeslee Street Townhomes For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager (203) 307-1574 bballetto@northeastpcg.com Taylor Perun Senior Associate (203) 307-1576 tperun@northeastpcg.com

More information

Natick Manor Apartments

Natick Manor Apartments Natick Manor Apartments 4646 Natick Ave PROPERTY HIGHLIGHTS 18 Units + 2 non-conforming units minutes away from Ventura Blvd, on one of the most desirable streets in Sherman Oaks Excellent unit mix of

More information

Ocean View Mixed Use Building

Ocean View Mixed Use Building For more information contact: Founder & Principal andy@vreg.co Multi-tenant ocean view mixed use building Located in the World Class Marina District Building in excellent condition (newer torch down roof

More information

2130 WOOLSEY PROPERTY HIGHLIGHTS Woolsey Berkeley, CA Asking Price: $1,015,000

2130 WOOLSEY PROPERTY HIGHLIGHTS Woolsey Berkeley, CA Asking Price: $1,015,000 2130 WOOLSEY 2134 Woolsey Berkeley, CA 94705 For more information contact: 00681476 PROPERTY HIGHLIGHTS Asking Price: $1,015,000 Unique Split City Lot - Six Units Total - Four Unit front property in Berkeley

More information

TABLE OF CONTENTS 1300 E 81ST Street Kansas City, MO 64131

TABLE OF CONTENTS 1300 E 81ST Street Kansas City, MO 64131 TABLE OF CONTENTS Real Estate Investment Details... 2 Executive Summary... 3 Property Description... 4 Pro Forma Summary... 5 Cash Flow Analysis... 6 Loan Analysis... 7 Internal Rate of Return Analysis...

More information

E Washington Apartments

E Washington Apartments For more information contact: Vice President kaufman@scc1031.com BRE# 01816761 Seth R Watje Vice President 619-358-3748 watje@scc1031.com BRE# 01805453 Historically Low Vacancy Rate Gated and Secured Property

More information

The Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204

The Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204 The Cottages LA 421 Riverdale Dr PROPERTY HIGHLIGHTS 16 units in an excellent Glendale rental pocket. Close to shopping, restaurants, and Downtown Los Angeles. 89 Walk score Each unit with the exception

More information

POMONA APARTMENTS. 102 Pomona Ave, Long Beach, CA Jack McCann (310)

POMONA APARTMENTS. 102 Pomona Ave, Long Beach, CA Jack McCann (310) POMONA APARTMENTS 102 Pomona Ave, Long Beach, CA 90803 Table of Contents Professional Bio... 3 Property Description... 4 Property Photos... 5 Location Map... 6 Demographics... 7 Unit Mix Report... 8 Executive

More information

Office/Warehouse NNN. Deerfield Beach, FL Mario Abati. Adam P. Von Romer, CCIM

Office/Warehouse NNN. Deerfield Beach, FL Mario Abati. Adam P. Von Romer, CCIM NNN Leases Great Location 100% Occupied National Credit Tenant Great Cash Flow Ideal For 1031 Senior Investment Associate avonromer@ccim.net BK575531 Mario Abati Commercial & Investment Specialist 954-816-9836

More information

Di Fiore Fourplex. 859 Di Fiore Dr San Jose, CA Offering Price: $1,550,000

Di Fiore Fourplex. 859 Di Fiore Dr San Jose, CA Offering Price: $1,550,000 For more information contact: Commercial Investment Broker michael@svmultifamily.com BRE 01327546 Offering Price: $1,550,000 Unit Mix: (1) 3BR / 2BA, (1) 2BR / 1BA, (2) 1BR / 1BA 2 Parking Spaces per unit

More information

Beaumont, TX Erica C. Goss Associate x102

Beaumont, TX Erica C. Goss Associate x102 2305 North Street Beaumont, TX 77702 Erica C. Goss 623539 Associate 409-899-3300 x102 egoss@naiwheeler.com Lee Wheeler, CCIM 467055 President 409-899-3300 lwheeler@naiwheeler.com Lit Corner at North &

More information

Palm Desert San Rafael Ave Palm Desert, CA Prime Palm Desert Location. Huge upside potential in rents.

Palm Desert San Rafael Ave Palm Desert, CA Prime Palm Desert Location. Huge upside potential in rents. Palm Desert 44441 San Rafael Ave Palm Desert, CA 92260 For more information contact: Alan Wachman Sales Associate 310-202-9166 wach@mdrealtycorp.com CA LIC #01047592 Prime Palm Desert Location. Short walk

More information

Valley View Apartments

Valley View Apartments For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager 203-307-1574 bballetto@northeastpcg.com Jeff Wright Licensed Associate (914) 440-0900 jwright@northeastpcg.com

More information

Bayview Apartments. 470 Central Ave Alameda, CA Unit Apartment Building On Alameda Island Rarely Available Waterfront Property

Bayview Apartments. 470 Central Ave Alameda, CA Unit Apartment Building On Alameda Island Rarely Available Waterfront Property For more information contact: Apartment / Investment Broker michael@svmultifamily.com BRE 01327546 33 Unit Apartment Building On Alameda Island Rarely Available Waterfront Property Views of The San Francisco

More information

Hollywood Industrial Property 5770 Funston St Hollywood, FL 33023

Hollywood Industrial Property 5770 Funston St Hollywood, FL 33023 Hollywood Industrial Property Amazing investment opportunity 34 tenants, with 33,580 leasable square footage 9.54% Actual Capitalization rate Automotive uses allowed Sponsored By: JOHN DEMARCO, ACP 954-678-8733

More information

The Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204

The Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204 The Cottages LA 421 Riverdale Dr PROPERTY HIGHLIGHTS 16 units in an excellent Glendale rental pocket. Close to shopping, restaurants, and Downtown Los Angeles. 89 Walk score Each unit with the exception

More information

728 E St E St. Sacramento, Ca Tim Swanston Senior Vice President $15,500 in Gross Monthly Income

728 E St E St. Sacramento, Ca Tim Swanston Senior Vice President $15,500 in Gross Monthly Income Senior Vice President Swanston@NCC1031.com $15,500 in Gross Monthly Income Walking Distance to Golden 1 Arena & Railyard Development 12 Studios Approx. 550 Sq. Ft Each On Site Laundry Updated Interiors

More information

Martin Luther King W. Martin Luther King Jr. Blvd Los PROPERTY HIGHLIGHTS

Martin Luther King W. Martin Luther King Jr. Blvd Los PROPERTY HIGHLIGHTS Martin Luther King 1951-57 W. Martin Luther King Jr. Blvd Los PROPERTY HIGHLIGHTS Michael Salerno Executive Vice President (310) 202-9166 michaels@mdrealtycorp.com 3627 Motor Avenue Los Angeles, CA 90034

More information

South Park Apartment Complex

South Park Apartment Complex For more information contact: Founder & Principal andy@vreg.co Brian Suite Director of Operations Broker (808)927-1202 brian@vreg.co Six Unit Apartment Building 6,250 sf Lot Less Than 15 Minutes From Downtown

More information

Circular Gardens Apartments

Circular Gardens Apartments For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager (203) 307-1574 bballetto@northeastpcg.com Mallory Chila Licensed Associate (203) 307-1578 mchila@northeastpcg.com

More information

NORMANDY DR. PROPERTY HIGHLIGHTS Normandy Dr. Miami Beach, Fl 33141

NORMANDY DR. PROPERTY HIGHLIGHTS Normandy Dr. Miami Beach, Fl 33141 NORMANDY DR. 1795 For more information contact: PROPERTY HIGHLIGHTS Stunning newly remodel building in Miami Beach with plenty of street parking and across Normandy Isle park & pool. The units have porcelain

More information

Toledo Court Apartments

Toledo Court Apartments , $2,000,000 Sales Price 70 Rentable Units 1 Office, 1 Laundry 72 Total Minnix Property Management, Lubbock's premiere local Management Company, took this property from 20% to 80% in 2008. mkwilley@kw.com

More information

5 UNITS IN SANTA CRUZ

5 UNITS IN SANTA CRUZ 5 UNITS IN SANTA CRUZ 238 San Lorenzo Blvd Santa Cruz, CA 95060 For more information contact: BRE 01327546 Erik Nielsen, CCRM Apartment Agent erik@svmultifamily.com BRE 01907679 PROPERTY HIGHLIGHTS Five

More information

317 Western Ave PROPERTY HIGHLIGHTS. Prepared By. 317 Western Ave Glendale, CA 91201

317 Western Ave PROPERTY HIGHLIGHTS. Prepared By. 317 Western Ave Glendale, CA 91201 317 Western Ave PROPERTY HIGHLIGHTS 10 Units in excellent Glendale rental pocket Nearly a 4 cap with upside on existing rents Not subject to rent control Prepared By Cindy Hill, CCIM Senior Vice President

More information

Turkey Creek Mobile Estates 5602 E Tamera Lane Joplin, MO 64801

Turkey Creek Mobile Estates 5602 E Tamera Lane Joplin, MO 64801 cgremax@yahoo.com Re/Max Truman Lake Commercial 5 NE 91 Road, Clinton, MO 64735 (660) 525-0393 (p) (660) 885-2208 (f) www.remaxcommercial.com Each Office Independently Owned and Operated Table of Contents

More information

Village Street Multifamily

Village Street Multifamily For more information contact: Managing Director ejordan@northeastpcg.com Drew Kirkland Senior Associate (857) 990-6802 dkirkland@northeastpcg.com Francis Saenz Licensed Associate (857) 990-6803 fsaenz@northeastpcg.com

More information

Santa Rosalia Santa Rosalia Drive Los Angeles, CA PROPERTY HIGHLIGHTS

Santa Rosalia Santa Rosalia Drive Los Angeles, CA PROPERTY HIGHLIGHTS Santa Rosalia 4525 Santa Rosalia Drive Los Angeles, CA PROPERTY HIGHLIGHTS Michael Salerno Executive Vice President (310) 202-9166 michaels@mdrealtycorp.com 3627 Motor Avenue Los Angeles, CA 90034 29 units

More information

Highly Attractive Location at the Entrance to Walmart, Sam's Club and Home Depot

Highly Attractive Location at the Entrance to Walmart, Sam's Club and Home Depot Advisory Proposal Suburban Retail Center Highly Attractive Location at the Entrance to Walmart, Sam's Club and Home Depot One Single-Tenant Retail Building and Two Multi-Tenant Retail Buildings Totaling

More information

Savannah Gardens PROPERTY HIGHLIGHTS. Prepared By. 23 NW 434 PRV RD Clinton, MO Chuck Gray Broker

Savannah Gardens PROPERTY HIGHLIGHTS. Prepared By. 23 NW 434 PRV RD Clinton, MO Chuck Gray Broker Savannah Gardens 23 NW 434 PRV RD Clinton, MO 64735 PROPERTY HIGHLIGHTS 20 Duplex Buildings 40-units 3 bed 2- bath 1 car garage units 1,400 sq ft per unit 52-mini storage units 12' X 20' Prepared By Chuck

More information

Pentuckett Avenue

Pentuckett Avenue For more information contact: Vice President evans@scc1031.com BRE #: 01399935 Mike Nunez Associate 619-906-2120 nunez@scc1031.com BRE #: 02008894 Desirable North Park Zip Code Quiet Cul-De-Sac Location

More information

4455 Bakman Ave PROPERTY HIGHLIGHTS. Prepared By Bakman Ave Studio City, Ca 91602

4455 Bakman Ave PROPERTY HIGHLIGHTS. Prepared By Bakman Ave Studio City, Ca 91602 PROPERTY HIGHLIGHTS Pride of ownership situated among multi-million dollar properties. Tremendous upside in rents. Over a 6.5 market cap on existing rents. Prepared By Cindy Hill, CCIM Senior Vice President

More information

Di Fiore Fourplex. 859 Di Fiore Dr San Jose, CA Offering Price: $1,300,000 Significant price reduction!

Di Fiore Fourplex. 859 Di Fiore Dr San Jose, CA Offering Price: $1,300,000 Significant price reduction! For more information contact: Commercial Investment Broker michael@svmultifamily.com BRE 01327546 Offering Price: $1,300,000 Significant price reduction! Comparable properties selling for $200,000 more

More information

Fully Stabilized 24-Unit Property at 11% Cap Rate!

Fully Stabilized 24-Unit Property at 11% Cap Rate! Fully Stabilized 24-Unit Property at 11% Cap Rate! To Insert a Picture here, click inside this box with your mouse, then click on "INSERT PIC" button on the right and select the picture 24 Units consisting

More information

Rite Aid-Lewiston. 315 Main Street, Lewiston, ME John Gendron, CCIM. (207)

Rite Aid-Lewiston. 315 Main Street, Lewiston, ME John Gendron, CCIM. (207) , johnrgendron@gmail.com 450 Baxter Blvd. Portland, ME 04103 207-939-8500 (p) 866-246-0114 (f) www.gendroncommercial.com Table of Contents Real Estate Investment Details... 3 Biography... 4 Property Description...

More information

Mill River Lofts. 277 Chapel Street New Haven, CT Unit New Haven Apartment Building. Loft Style Units, High Ceilings, Attractive Views

Mill River Lofts. 277 Chapel Street New Haven, CT Unit New Haven Apartment Building. Loft Style Units, High Ceilings, Attractive Views For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager bballetto@northeastpcg.com David Almeida Senior Associate dalmeida@northeastpcg.com 45 Unit New

More information

Hollywood Beach Multi-Family 326 Fillmore St Hollywood, FL 33019

Hollywood Beach Multi-Family 326 Fillmore St Hollywood, FL 33019 Hollywood Beach Multi-Family A+ location steps away from Hollywood Beach Broad-Walk Recently renovated property is in great condition 100% occupied Actual NOI is $95,500 per year yielding a strong Capitalization

More information

Grove Street Apartments

Grove Street Apartments For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager (203) 307-1574 bballetto@northeastpcg.com Mallory Chila Licensed Associate 203-307-2578 mchila@northeastpcg.com

More information

1111 Douglas Avenue. Burlingame, CA OFFERING MEMORANDUM

1111 Douglas Avenue. Burlingame, CA OFFERING MEMORANDUM OFFERING MEMORANDUM 1111 Douglas Avenue Burlingame, CA 94010 DON SUNG Associate Vice President +1 650 380 5188 don.sung@colliers.com CA License No. 01935797 SECTION 1111 Douglas Avenue OFFERING INFORMATION

More information

Beck Avenue PROPERTY HIGHLIGHTS. Prepared By Beck Avenue North Hollywood, CA Alexandra Pugachoff

Beck Avenue PROPERTY HIGHLIGHTS. Prepared By Beck Avenue North Hollywood, CA Alexandra Pugachoff Beck Avenue 6641 Beck Avenue PROPERTY HIGHLIGHTS Unique unit mix with four 3 bedroom/2bathroom units, one 2bedroom/1batrhroom and one 1bedroom/1bathroom. Many upgrades, including two fully renovated 3

More information

4 units on Ross Ross Circle San Jose, CA List Price $925,000

4 units on Ross Ross Circle San Jose, CA List Price $925,000 For more information contact: Apartment / Investment Broker michael@svmultifamily.com Lic. 01327546 Erik Nielsen Apartment Agent 831-297-0461 erik@svmultifamily.com Lic. 01907679 List Price $925,000 Easy

More information

Hickory Tree Apartments

Hickory Tree Apartments , $999,999 Sales Price 88 Rentable Units 2 Office Areas 90 Total All Bills Paid Complex Managed by Minnix Property Management, Lubbock's premiere local management company. Hickory Tree is a unique property.

More information

KIRKLAND Lake Washington Boulevard Kirkland, Wa PROPERTY HIGHLIGHTS. Exceptional Location With Views From Every Unit

KIRKLAND Lake Washington Boulevard Kirkland, Wa PROPERTY HIGHLIGHTS. Exceptional Location With Views From Every Unit KIRKLAND 7 50 Lake Washington Boulevard Kirkland, Wa 98033 For more information contact: Jamie Langsford Managing Broker (06)934-037 jlangsford@vreg.co PROPERTY HIGHLIGHTS Exceptional Location With Views

More information

Plaza Court E 63rd Street, Raytown, MO KW Commercial. Donna Lilley, Broker Plaza Court Apartments

Plaza Court E 63rd Street, Raytown, MO KW Commercial. Donna Lilley, Broker Plaza Court Apartments Plaza Court 10318 E 63rd Street, Raytown, MO 64133 Plaza Court Apartments Beautiful In Ground Pool Donna Lilley, Broker 816.875.8100 donnalilley@kw.com KW Commercial Phone: (816) 8758100 1201 Windsor Drive

More information

Pacific Ave Storage Units

Pacific Ave Storage Units For more information contact: Certified Commercial Broker rroberts@ccim.net Phone: 509-248-9400 Fax: 509-965-9282 5625 Summitview Ave Yakima, WA 98908 www.heritagemoultray.com Real Estate Investment Details

More information

1ST AVENUE TOWNHOMES

1ST AVENUE TOWNHOMES 1ST AVENUE TOWNHOMES 3783 1st Avenue San Diego, CA 92103 For more information contact: #01824454 PROPERTY HIGHLIGHTS Heart of Hillcrest Location 93 Walk Score! Significant Rental Upside All ~1,200 SqFt

More information

23 ACRES HEART OF THE BAKKEN. Williston, ND. Offering Memorandum Investment Opportunity NNN Leased Highway 2 Frontage Additional Development Land

23 ACRES HEART OF THE BAKKEN. Williston, ND. Offering Memorandum Investment Opportunity NNN Leased Highway 2 Frontage Additional Development Land Offering Memorandum Investment Opportunity NNN Leased Highway 2 Frontage Additional Development Land Williston, ND 23 ACRES HEART OF THE BAKKEN MATT OLSON - ASSOC. BROKER, CCIM, SIOR Property Resources

More information

MAGNOLIA POINT APARTMENTS

MAGNOLIA POINT APARTMENTS MAGNOLIA POINT APARTMENTS 4901 Tanner Street Moss Point, MS 39532 For more information contact: B-13469 CLICK HERE FOR DRONE VIDEO. $800.000.00 60 Duplexes, One Office warehouse, for around $13,333 per

More information

Sherman Oaks PRIME Location Dickens St Sherman Oaks, CA 91423

Sherman Oaks PRIME Location Dickens St Sherman Oaks, CA 91423 Sherman Oaks PRIME Location 10 Units With Excellent Unit Mix of Mainly Two Bedroom Spacious Units. 1 Unit is NonConforming Studio (Can be Vacant) Pride of Ownership Property; The Building Has Gone Through

More information

/4 Willow Brook Avenue Los Angeles, CA 90029

/4 Willow Brook Avenue Los Angeles, CA 90029 4437-4441 1/4 Willow Brook Avenue Los Angeles, CA 90029 Excellent Hollywood location adjacent to Silver Lake 1920's Spanish-style courtyard building, completely renovated Huge upside in rents, in several

More information

15025 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411

15025 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411 PROPERTY HIGHLIGHTS Pride of ownership 4 plex in excellent Sherman Oaks location Can be bought together with 15011 Burbank Blvd., which is owned by the same owner. Prepared By Cindy Hill, CCIM Senior Vice

More information

984 Sharon Street, New Bedford MA. 984 Sharon Street New Bedford, MA 02050

984 Sharon Street, New Bedford MA. 984 Sharon Street New Bedford, MA 02050 , New Bedford MA Director of Sales & Leasing bstout@atlanticproperties.com Colin Moynihan Director Of Multi Housing 781-234-5000 cmoynihan@atlanticproperties.com Fully leased 12 unit multifamily comprised

More information

6 Units on 430 N Palos Verdes Street 430 N Palos Verdes Street San Pedro, CA 90731

6 Units on 430 N Palos Verdes Street 430 N Palos Verdes Street San Pedro, CA 90731 6 Units on 430 N Palos Verdes Street Desirable Unit Mix of Four 1-Bedroom and Two 2-Bedroom Units Tremendous Upside in Rental Income as Units Turn Over Property is Separately Metered for Utilities Ample

More information

Downtown Menlo Park Fourplex

Downtown Menlo Park Fourplex For more information contact: Apartment / Investment Broker michael@svmultifamily.com BRE 01327546 Unique Downtown Menlo Park Residential Income Property Just 1.5 Miles From Stanford and Downtown Palo

More information

Dolex Building Investment

Dolex Building Investment For more information contact: VP of Investments John@CREfirm.com Jerad Rector President 214-281-8616 Jerad@CREfirm.com Corporate Guaranty Sale/Lease back Absolute NNN lease 5 year term with 2, 5 year options

More information

Waterville Rite Aid 210 Main St., Waterville, ME 04901

Waterville Rite Aid 210 Main St., Waterville, ME 04901 Waterville Rite Aid 210 Main St., Waterville, ME 04901 John Gendron, CCIM 2079398500 johnrgendron@gmail.com TABLE OF CONTENTS Waterville Rite Aid Real Estate Investment Details... 3 Biography... 4 Property

More information

1013 N. Ross St SANTA ANA, CA OFFERING MEMORANDUM

1013 N. Ross St SANTA ANA, CA OFFERING MEMORANDUM OFFERING MEMORANDUM INVESTMENT OVERVIEW Investment Highlights Strong Unit Mix of 1 Bed + Den, and 2 Bed Units Great Curb Appeal & Nicely Landscaped No Owner Gas or Electric Bill! Common Area Includes Spacious

More information

Retail Acquisition Example

Retail Acquisition Example Property Information Retail Acquisition Example Project Assumptions Acquisition Assumptions Property Name Retail Acquisition Example Project Type Acquisition Location Austin, TX Acquisition Cost $1,800,000

More information

LEX ON PORTLAND 536 East Portland Street, Phoenix, AZ 85004

LEX ON PORTLAND 536 East Portland Street, Phoenix, AZ 85004 MULTI-FAMILY FOR SALE LEX ON PORTLAND 536 East Portland Street, Phoenix, AZ 85004 Sale Price: $4,000,000 Proposed Number Of Units: 103 Price Per Proposed Unit: $38,835 Lot Size: Building Size: Proposed

More information

3704 Midvale Ave Midvale Ave, Los Angeles, CA Price: $2,799,000

3704 Midvale Ave Midvale Ave, Los Angeles, CA Price: $2,799,000 Presented by Coldwell Banker Commercial Marina Del Rey Price: 2,799,000 Linda Light- Coldwell Banker Commercial is proud to present 3704 Midvale Ave, 90034, a 7 unit apartment complex used as 8 units located

More information

1300 El Camino Real. Millbrae, CA OFFERING MEMORANDUM

1300 El Camino Real. Millbrae, CA OFFERING MEMORANDUM OFFERING MEMORANDUM 1300 El Camino Real Millbrae, CA 94030 DON SUNG Associate Vice President +1 650 380 5188 don.sung@colliers.com CA License No. 01935797 FINANCIAL ANALYSIS & PRICING Offering Details

More information

Class A Retail Property in Atlantic Beach, FL- $754,000

Class A Retail Property in Atlantic Beach, FL- $754,000 Class A retail Property Class A Retail Property in Atlantic Beach, FL- $754,000 Class A Building only a few blocks from the Ocean Quality Construction and finishes with elevator! Fully Leased Shadow anchored

More information

2280 East 7th Street Brooklyn, NY 11223

2280 East 7th Street Brooklyn, NY 11223 FEATURES Prime Detached 6 Family Building for sale Lot 32 X 100 / Built 23 X 84 5/2 Bedroom Apts and 1-1 Bedroom Apt Zoning R4 Gross Rent roll $85,200/ 916 Kings Highway 718-998-5700 (p) 718-998-5804 (f)

More information

15011 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411

15011 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411 PROPERTY HIGHLIGHTS 9097 square foot R-3 lot. Can build up to 11 units. Existing structure is a pride of ownership 3 unit apartment building. Can be purchased with 15025 Burbank, which is owned by the

More information

Las Olas Apartments PROPERTY HIGHLIGHTS. Prepared By Naranja St San Diego, CA 92114

Las Olas Apartments PROPERTY HIGHLIGHTS. Prepared By Naranja St San Diego, CA 92114 5236-42 Naranja St San Diego, CA 92114 PROPERTY HIGHLIGHTS Full Interior & Exterior Rehab Strong Unit Mix Garages & Off Street Parking Prepared By Central & Convenient Location High Demand Rental Market

More information

Downtown Menlo Park Fourplex

Downtown Menlo Park Fourplex For more information contact: Apartment / Investment Broker michael@svmultifamily.com Lic. 01327546 Erik Nielsen Apartment Agent 831-297-0461 erik@svmultifamily.com 01907679 Unique Downtown Menlo Park

More information

VIP/Cumberland Farms Scarborough 441 Payne Rd, Scarborough, ME 04074

VIP/Cumberland Farms Scarborough 441 Payne Rd, Scarborough, ME 04074 441 Payne Rd, Scarborough, ME 04074 John Gendron, CCIM 2079398500 johnrgendron@gmail.com REAL ESTATE INVESTMENT DETAILS Analysis Analysis Date August 2016 Property Property Property Address Year Built

More information

Twin Cedars Apartments

Twin Cedars Apartments For more information, contact: EXCLUSIVLEY OFFERED AT $739,000 SAM SPIRO 206.325.9305 sam@urbanseattle.com URBAN COMMERCIAL PARTNERS Two Union Square 601 Union Street, Suite 425 Seattle, WA 98101 www.urbanseattle.com

More information

The Capri Apartments Hess Road, 441 & 403 Poplar Avenue, Redwood City, CA

The Capri Apartments Hess Road, 441 & 403 Poplar Avenue, Redwood City, CA The Capri Apartments 1491 Hess Road, 441 & 403 Poplar Avenue, Redwood City, CA DON SUNG Associate Vice President +1 650 380 5188 don.sung@colliers.com P. CA 1 License COLLIERS No. INTERNATIONAL 01935797

More information

4739 Point Loma Ave San Diego, Ca 92107

4739 Point Loma Ave San Diego, Ca 92107 Ave San Diego, Ca 92107 SECTION I Pricing & Financials EXECUTIVE SUMMARY Ave San Diego, Ca 92107 Acquisition Costs Purchase Price, Points and Closing Costs $1,350,000 Investment - Cash $270,000 First Loan

More information

Real Estate Investment Analysis

Real Estate Investment Analysis Real Estate Investment Analysis September 17, 2018 SJ Fowler Real estate 474 N 1st Ave #100 Tucson AZ 8718 David Walsh 20-91-1736 dw.sjfowler@gmail.com Property Photos, Main Property Photo Property Photos,

More information

FOR SALE SEVEN 421A TAX ABATED BRONX BUILDINGS BUILT CASTLE HILL & NORWOOD LOCATIONS

FOR SALE SEVEN 421A TAX ABATED BRONX BUILDINGS BUILT CASTLE HILL & NORWOOD LOCATIONS Exclusively Listed by RM Friedland LLC FOR SALE SEVEN 421A TAX ABATED BRONX BUILDINGS 2002-2007 BUILT CASTLE HILL & NORWOOD LOCATIONS Page 1 of 18 top left: 2414-2420 Westchester Avenue & top right 3331-3335

More information

OFFERING MEMORANDUM Ellendale Place. Los Angeles, CA 90007

OFFERING MEMORANDUM Ellendale Place. Los Angeles, CA 90007 OFFERING MEMORANDUM 2652-2656 Ellendale Place Los Angeles, CA 90007 2652-2656 Ellendale Place TABLE OF CONTENTS 5 7 8 9 01 Executive Summary Property Description Investment Detail Executive Summary Pro

More information

OFFERNIG MEMORANDUM THE SANCTUM ARTISTE. 900 North Hoover St. Silver Lake, CA a 6-unit multifamily investment property

OFFERNIG MEMORANDUM THE SANCTUM ARTISTE. 900 North Hoover St. Silver Lake, CA a 6-unit multifamily investment property OFFERNIG MEMORANDUM THE SANCTUM ARTISTE 900 North Hoover St. Silver Lake, CA. 90029 a 6-unit multifamily investment property INVESTMENT OVERVIEW PRICING INFORMATION: PRICE $3,200,000 TERMS ALL CASH BUILDING

More information

Real Estate Investment Analysis

Real Estate Investment Analysis Real Estate Investment Analysis July 6, 2018 SJ Fowler Real estate 4574 N 1st Ave #0 Tucson AZ 85718 David Walsh 520-591-1736 dw.sjfowler@gmail.com Property Photos, Main Property Photo Property Photos,

More information

Village View FOR SALE $1,325, PROFORMA. 16 Units 2 Bed 11/2 Bath Gated Courtyard and Parking Many Upgrades SOLD AS-IS

Village View FOR SALE $1,325, PROFORMA. 16 Units 2 Bed 11/2 Bath Gated Courtyard and Parking Many Upgrades SOLD AS-IS Village View Bakersfield, CA Property Description FOR SALE 16 Units 2 Bed 11/2 Bath Gated Courtyard and Parking Many Upgrades $1,325,000.00 SOLD AS-IS PROFORMA Gross Sched. Rents: $149,760.00 Est. Vacancy

More information

For SALE. DAVID KAUFMAN Lic # [E] [P] (818) [A] Ventura Boulevard, Suite 200 Sherman Oaks, CA 91403

For SALE. DAVID KAUFMAN Lic # [E] [P] (818) [A] Ventura Boulevard, Suite 200 Sherman Oaks, CA 91403 For SALE SUMMARY Very well located triplex in Echo Park. Has large parking lot off Echo Park Blvd with extra parking income; Tuck Under Seismic Retrofit work has all been completed ANNUALIZED OPERATING

More information

511 La Cadena Way LA HABRA, CA OFFERING MEMORANDUM

511 La Cadena Way LA HABRA, CA OFFERING MEMORANDUM OFFERING MEMORANDUM INVESTMENT OVERVIEW Investment Highlights Strong Unit Mix of 1 & 2 Bedrooms, Good Curb Appeal, and Nicely Landscaped Units Are Separately Metered for Electric & Gas 4 of 8 Units Have

More information

Shaw's - Peterborough, NH

Shaw's - Peterborough, NH , gendroncommercial@gmail.com 450 Baxter Blvd. Portland, ME 04103 207-939-8500 (p) 866-246-0114 (f) www.gendroncommercial.com Table of Contents Real Estate Investment Details Biography Property Description

More information

Ace/Cooks - Mansfield, TX

Ace/Cooks - Mansfield, TX , Two tenant net-leased building (Dallas/Fort Worth, TX MSA) Extremely desirable income demographics Strong Regional Credit Tenants 8.5% current cap rate (with bumps) Priced at $3,300,000 Managing Director

More information