Ocean View Mixed Use Building
|
|
- Barry Hopkins
- 5 years ago
- Views:
Transcription
1 For more information contact: Founder & Principal Multi-tenant ocean view mixed use building Located in the World Class Marina District Building in excellent condition (newer torch down roof & furnace) Within walking distance of ocean, marina, and numerous local shops and restaurants CBA# MLS# Phone: Fax: Lake Bellevue Dr. Suite 230 Bellevue, WA
2 Real Estate Investment Details Analysis Analysis Date July 2017 Property Property Property Address Year Built 1962 Ocean View Mixed Use Building Purchase Information Property Type Office Purchase Price $955,000 Tenants 10 Total Rentable Sq. Ft. 3,438 Resale Valuation 6.1% (capitalization of noi) Financial Information Down Payment $295,500 Closing Costs $11,000 LT Capital Gain 15.00% Federal Tax Rate 28.0% Loans Type Debt Term Amortization Rate Payment LO Costs Fixed $689, years 30 years 4.75% $3,597 $6,895 Income & Expenses Gross Operating Income $83,595 Monthly GOI $6,966 Total Annual Expenses ($25,373) Monthly Expenses ($2,114) Contact Information The calculations and data presented are deemed to be accurate, but not guaranteed. They are intended for the purpose of illustrative projections and analysis. The information provided is not intended to replace or serve as substitute for any legal, accounting, investment, real estate, tax or other professional advice, consultation or service. The user of this software should consult with a professional in the respective legal, accounting, tax or other professional area before making any decisions. page 2 of 14
3 Property Description Marine View Drive Rarely available, Multi-tenant ocean view mixed use building in the World Class Marina District location in the South end, with upside and room for growth. Downtown Des Moines is an up and coming waterfront community that is going through revitalization, buy while cap rates are affordable in this market. The building is in excellent condition. Within walking distance of the Des Moines Marina & shoreline, local shops and restaurants, easy access and ample parking. Excellent visibility & retail location. CB Commercial Zoning. Please do not disturb the current tenants. Des Moines is strategically located in extremely popular and consistently growing King County, WA. According to the City of Des Moines website, With its sweeping view of the snowcapped Olympic Mountains to the west and majestic Mount Rainier to the southeast, Des Moines, Washington, truly offers the best of the Pacific Northwest and is an amazing place to call home. Nestled conveniently between the cities of Seattle and Tacoma, on the eastern shore of Puget Sound, The Waterland City has a population of 30,100, covers over six square miles, and is just a short drive from Sea-Tac International Airport and Interstate 5. Located in King County, Des Moines is part of a greater metro area with a population of 3.5 million. Rich in history, diversity, and natural beauty, this charming coastal community is proud of the local character that has been shaped by its varied and unique businesses and abundant natural resources. Des Moines is a city of pioneers, starting with John Moore, who was granted the first Des Moines homestead claim in By 1890, the Des Moines News would describe the community as The best and most prosperous city on Puget Sound. Called Des Moines after the Des Moines City Improvement Company, which was named after Des Moines, Iowa, where many of the city s early settlers were from, the city was incorporated in Des Moines provides a business-friendly environment and continually seeks new economic development and revitalization opportunities, with a strong focus on business attraction and retention. Bold economic development plans are diversifying the city s employment base and strategically positioning Des Moines for the future. page 3 of 14
4 Location Map page 4 of 14
5 Property Photos Marine View Drive S Office Building Property Photos View from Marine View Drive S Inside Entry Second Floor Kitchenette View From Second Floor Suite Office Suite Office Suite page 5 of 14
6 Speiden LLC Marine View Dr S Des Moines Property Analysis Location Des Moines Down Payment $ 286, Selling Price $955,000 Units 9 Amount Finance $ 668, Actual Cap rate 5.56% Building sqft 4040 Approx. Interest 4.75% Market Cap rate 7.41% Zoning DC Monthly paymen $ 3, Land sqft 6000 Yearly payment $41, Building Price Per Foot $ Land Price Per Foot $ Monthly Rent Roll Unit Tenant Size Actual Monthly Rent Est. Market Monthly Rent Lease End Date Option #100 Meridian Healthcare L 915 $ 1, $ 1, /31/18 1 two year #101 Trendsetters (11% NNN) L 466 $ $ /31/18 1 five year #102 Debi O'Brien 434 $ $ Month to month #200 Sound Partners(16%NNN) 727 $ 1, $ 1, /31/20 #201 Dave Sivret (10% NNN) L 376 $ $ /30/17 #203 Joe Gillis 86 $ $ Month to month #204 Vacant 85 $ - $ Vacant #205 Representatives Tina Orwall/Mia Gregerson 175 $600 $ /31/16 #206 Molly Schutte 174 $450 $ Month to month Monthly Scheduled Income $ 5, $ 7, Other Income Total Yearly Income $ 71, $ 88, Annualized Operating Data Actual Market Scheduled Gross Income $ 71, $ 88, Less Vacancy $ 3, $ 4, Effective Rental Income $ 68, $ 84, Other Income: NNN Reimbursement $ 10, $ 12, Gross Operating Income $ 78, $ 96, Less Expenses $ 25, $ 25, Net Operating Income (NOI) $ 53, $ 70, Annual Debt Service $41, $41, Debt Service Ratio $ 1.27 $ 1.69 Annualized Operating Expenses Real Estate Taxes $ 10, Insurance $ 1, Utilities $ 10, Current Operations Management Fees Expenses/Unit Maintenance $ 3, Expenses/Foot Expenses as % of Gross Income 35% Total Expenses $ 25, *Information is believed to be correct, but is not gauranteed, buyer to verify to their own satisfaction. Projections are not gauranteed either page 6 of 14
7 Gross Income Vs. Operating Expenses $130,000 $117,000 $104,000 $91,000 $78,000 $65,000 $52,000 $39,000 $26,000 $13,000 Year Legend GROSS SCHEDULED INCOME Total Operating Expenses page 7 of 14
8 Operating Income Analysis $120,000 $108,000 $96,000 $84,000 $72,000 $60,000 $48,000 $36,000 $24,000 $12,000 Year Legend GROSS OPERATING INCOME NET OPERATING INCOME NET CASH FLOW (b/t) page 8 of 14
9 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 $87,444 $88,984 $90,554 $92,156 $93,790 $95,456 $97,156 $98,890 $100,658 $102,462 Turnover Vacancy ($3,849) ($3,926) ($4,004) ($4,085) ($4,166) ($4,250) ($4,335) ($4,421) ($4,510) ($4,600) Total Operating Expenses ($25,373) ($25,880) ($26,398) ($26,926) ($27,465) ($28,014) ($28,574) ($29,146) ($29,729) ($30,323) NET OPERATING INCOME $58,222 $59,177 $60,151 $61,145 $62,159 $63,193 $64,247 $65,323 $66,420 $67,539 Loan Payment ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) NET CASH FLOW (b/t) $15,061 $16,016 $16,990 $17,984 $18,998 $20,032 $21,086 $22,162 $23,259 $24,378 Cash On Cash Return b/t 4.81% 5.11% 5.42% 5.74% 6.06% 6.39% 6.73% 7.07% 7.42% 7.78% NET OPERATING INCOME $58,222 $59,177 $60,151 $61,145 $62,159 $63,193 $64,247 $65,323 $66,420 $67,539 Depreciation ($23,735) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) Amortization ($230) ($230) ($230) ($230) ($230) ($230) ($230) ($230) ($230) ($230) Loan Interest ($32,522) ($32,005) ($31,463) ($30,896) ($30,300) ($29,676) ($29,021) ($28,335) ($27,615) ($26,860) TAXABLE INCOME (LOSS) $1,736 $2,174 $3,690 $5,252 $6,861 $8,519 $10,228 $11,990 $13,807 $15,681 Income Taxes ($486) ($609) ($1,033) ($1,470) ($1,921) ($2,385) ($2,864) ($3,357) ($3,866) ($4,391) CASH FLOW (a/t) $14,575 $15,407 $15,957 $16,514 $17,077 $17,646 $18,222 $18,805 $19,393 $19,987 Cash On Cash Return a/t 4.65% 4.92% 5.09% 5.27% 5.45% 5.63% 5.81% 6.00% 6.19% 6.38% Footnotes: b/t = before taxes;a/t = after taxes page 9 of 14
10 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 $104,302 $106,179 $108,093 $110,046 $112,037 $114,069 $116,141 $118,255 $120,410 $122,609 Turnover Vacancy ($4,692) ($4,786) ($4,881) ($4,979) ($5,079) ($5,180) ($5,284) ($5,390) ($5,497) ($5,607) Total Operating Expenses ($30,930) ($31,548) ($32,179) ($32,823) ($33,479) ($34,149) ($34,832) ($35,528) ($36,239) ($36,964) NET OPERATING INCOME $68,681 $69,845 $71,033 $72,244 $73,480 $74,740 $76,025 $77,337 $78,674 $80,038 Loan Payment ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) ($43,161) NET CASH FLOW (b/t) $25,520 $26,684 $27,872 $29,083 $30,319 $31,579 $32,864 $34,176 $35,513 $36,877 Cash On Cash Return b/t 8.14% 8.51% 8.89% 9.28% 9.67% 10.08% 10.49% 10.90% 11.33% 11.77% NET OPERATING INCOME $68,681 $69,845 $71,033 $72,244 $73,480 $74,740 $76,025 $77,337 $78,674 $80,038 Depreciation ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($24,768) ($23,746) Amortization ($230) ($230) ($230) ($230) ($230) ($230) ($230) ($230) ($230) ($230) Loan Interest ($26,069) ($25,239) ($24,369) ($23,456) ($22,500) ($21,497) ($20,445) ($19,342) ($18,186) ($16,973) TAXABLE INCOME (LOSS) $17,614 $19,608 $21,666 $23,790 $25,982 $28,245 $30,582 $32,996 $35,490 $39,089 Income Taxes ($4,932) ($5,490) ($6,066) ($6,661) ($7,275) ($7,909) ($8,563) ($9,239) ($9,937) ($10,945) CASH FLOW (a/t) $20,588 $21,194 $21,805 $22,422 $23,044 $23,670 $24,301 $24,937 $25,576 $25,932 Cash On Cash Return a/t 6.57% 6.76% 6.96% 7.15% 7.35% 7.55% 7.75% 7.96% 8.16% 8.27% Footnotes: b/t = before taxes;a/t = after taxes page 10 of 14
11 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 $14,575 $29,982 $45,939 $62,453 $79,530 $97,176 $115,398 $134,203 $153,596 $173,583 Net Resale Proceeds $274,416 $291,471 $310,488 $330,345 $351,074 $372,709 $395,288 $418,847 $443,425 $469,064 Invested Capital ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) Net Return on Investment ($24,404) $8,059 $43,033 $79,403 $117,208 $156,490 $197,291 $239,655 $283,626 $329,252 Internal Rate of Return N/A 1.31% 4.58% 6.20% 7.13% 7.72% 8.12% 8.39% 8.59% 8.72% Modified IRR -7.79% 1.28% 4.38% 5.81% 6.56% 6.98% 7.22% 7.36% 7.42% 7.45% NPV (cash flow + reversion) ($22,736) $20,095 $64,754 $111,295 $159,770 $210,236 $262,751 $317,373 $374,165 $433,190 PV (NOI + reversion) $1,012,681 $1,087,517 $1,163,639 $1,241,076 $1,319,851 $1,399,993 $1,481,528 $1,564,485 $1,648,892 $1,734,777 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 11 of 14
12 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 $194,171 $215,365 $237,170 $259,592 $282,635 $306,306 $330,607 $355,544 $381,119 $407,052 Net Resale Proceeds $495,806 $523,697 $552,781 $583,109 $614,732 $647,701 $682,074 $717,908 $755,263 $793,816 Invested Capital ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) ($313,395) Net Return on Investment $376,582 $425,666 $476,556 $529,306 $583,972 $640,612 $699,286 $760,056 $822,988 $887,473 Internal Rate of Return 8.82% 8.89% 8.94% 8.97% 8.99% 9.00% 9.01% 9.00% 8.99% 8.98% Modified IRR 7.44% 7.41% 7.37% 7.32% 7.27% 7.21% 7.14% 7.08% 7.01% 6.95% NPV (cash flow + reversion) $494,515 $558,209 $624,342 $692,988 $764,224 $838,128 $914,783 $994,273 $1,076,687 $1,162,116 PV (NOI + reversion) $1,822,171 $1,911,104 $2,001,606 $2,093,708 $2,187,444 $2,282,845 $2,379,944 $2,478,776 $2,579,376 $2,681,779 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 12 of 14
13 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 6.10% 6.20% 6.30% 6.40% 6.51% 6.62% 6.73% 6.84% 6.95% 7.07% Cash On Cash Return b/t 4.81% 5.11% 5.42% 5.74% 6.06% 6.39% 6.73% 7.07% 7.42% 7.78% Cash On Cash Return a/t 4.65% 4.92% 5.09% 5.27% 5.45% 5.63% 5.81% 6.00% 6.19% 6.38% Debt Coverage Ratio Gross Income per Sq. Ft. $25.43 $25.88 $26.34 $26.81 $27.28 $27.77 $28.26 $28.76 $29.28 $29.80 Expenses per Sq. Ft. ($7.38) ($7.53) ($7.68) ($7.83) ($7.99) ($8.15) ($8.31) ($8.48) ($8.65) ($8.82) Net Income Multiplier Operating Expense Ratio 30.35% 30.43% 30.50% 30.57% 30.64% 30.71% 30.78% 30.85% 30.92% 30.99% Loan To Value Ratio 71.13% 68.83% 66.53% 64.22% 61.91% 59.60% 57.28% 54.95% 52.61% 50.27% Footnotes: b/t = before taxes; a/t = after taxes page 13 of 14
14 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 7.19% 7.31% 7.44% 7.56% 7.69% 7.83% 7.96% 8.10% 8.24% 8.38% Cash On Cash Return b/t 8.14% 8.51% 8.89% 9.28% 9.67% 10.08% 10.49% 10.90% 11.33% 11.77% Cash On Cash Return a/t 6.57% 6.76% 6.96% 7.15% 7.35% 7.55% 7.75% 7.96% 8.16% 8.27% Debt Coverage Ratio Gross Income per Sq. Ft. $30.34 $30.88 $31.44 $32.01 $32.59 $33.18 $33.78 $34.40 $35.02 $35.66 Expenses per Sq. Ft. ($9.00) ($9.18) ($9.36) ($9.55) ($9.74) ($9.93) ($10.13) ($10.33) ($10.54) ($10.75) Net Income Multiplier Operating Expense Ratio 31.05% 31.11% 31.18% 31.24% 31.30% 31.36% 31.42% 31.48% 31.54% 31.59% Loan To Value Ratio 47.92% 45.55% 43.18% 40.79% 38.39% 35.97% 33.54% 31.09% 28.63% 26.14% Footnotes: b/t = before taxes; a/t = after taxes page 14 of 14
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 informationBaric 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 informationABSOLUTE 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 informationThe 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 informationMG 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 informationPacific 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 informationUpper 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 informationMarina 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 informationHickory 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 informationBeaumont, 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 informationRite 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 informationTurnkey 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 information4676 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 information23 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 informationToledo 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 informationOffice/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 informationDania 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 informationShaw'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 informationTurkey 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 informationDolex 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 informationRoyal 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 informationThe 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 information8 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 informationClark 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 informationFOR 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 informationDi 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 informationWaterville 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 informationLas 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 informationMarina 87 Developer's Resumes
, 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
More informationE 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 informationBayview 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 informationAce/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 informationHollywood 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 information984 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 informationPentuckett 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 informationBlakeslee 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 informationCOLOMA 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 informationDi 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 informationVIP/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 informationGarden 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 informationGreystone 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 informationTABLE 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 information728 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 informationHollywood 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 information728 E St E St. Sacramento, Ca Kevin Hemstreet
hemstreet@scc1031.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 Tim Swanston 01887506 Senior Vice President
More informationThe Silver Building. 519 Campbell Avenue West Haven, CT 06516
For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager 203-307-1574 bballetto@northeastpcg.com Rich Edwards Licensed Associate (203) 307-1577 redwards@northeastpcg.com
More informationVillage 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 informationReal 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 informationGrove 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 information4 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 informationFully 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 informationMidstate Office Park
For more information contact: Managing Director ejordan@northeastpcg.com Drew Kirkland Licensed Associate (857) 990-6802 dkirkland@northeastpcg.com Francis Saenz Investment Associate (857) 990-6803 fsaenz@northeastpcg.com
More informationROMAN 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 informationBerlin Rite Aid/Walgreens 200 Pleasant Street, Berlin, NH
200 Pleasant Street, Berlin, NH John Gendron, CCIM 207-939-8500 johngendron@me.com Table of Contents Investment Details... 3 Professional Bio... 4 Property Description... 5 Property Photos... 6 Executive
More information10751 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 informationDowntown 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 informationCircular 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 information2130 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 informationClass 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 informationValley 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 informationParagon. Beyond the Deal.
ballard 6 apartments Paragon. Beyond the Deal. location: 2216 NW 59th Street, Total Units: 6 Built: 1969 Square Feet: 5,380 Net Rentable Price: $1,495,000 Cost Per Unit: $249,167 Cost Per Foot: $277.88
More informationReal 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 informationMAGNOLIA 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 informationRetail 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 informationKIRKLAND 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 informationBerlin Rite Aid/Walgreens 200 Pleasant Street, Berlin, NH
200 Pleasant Street, Berlin, NH John Gendron, CCIM 207-939-8500 johngendron@me.com Table of Contents Investment Details... 3 Professional Bio... 4 Property Description... 5 Property Photos... 6 Executive
More informationMartin 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 informationSODO INDUSTRIAL BUILDING
SODO INDUSTRIAL BUILDING 3628 E Marginal Way S Seattle, WA 98134 For more information contact: PROPERTY HIGHLIGHTS Well maintained warehouse & office space in the heart of Sodo Industrial District 1,734
More informationAtwater ave Fiscal Year Beginning January 2019
10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $949900 $9499 $474950 $4750 $489198 MORTGAGE DATA
More informationMill 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 informationVenture Commerce Center
Well Maintained Office with Warehouse Condo Fantastic Location near Highway 65 2840sqft Total: Approx. 1340+/- Office, 1500+/- Warehouse Large 14' Grade Level Door in Rear Offered for Sale or Lease Option
More informationSanta 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 information14815 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 information5 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 information2280 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 informationBuilding For Sale 401 Rainier Ave N Renton WA Offering Memorandum
Building For Sale 401 Rainier Ave N Renton WA 98055 Offering Memorandum Please contact: Rich Cannon 206.436.2345 rich@cannoncommercial.com 520 Pike St, Suite 1505 Seattle WA 98101 www.cannoncommercial.com
More informationOFFERING MEMORANDUM $2,399,000
OFFERING MEMORANDUM $2,399,000 HOUSE + 8 STUDIO UNITS IN CROWN POINT CHUCK HOFFMAN, PRESIDENT CalBRE # 00524883 619.686.6122 ChuckHoffman@aciapartments.com TIFFANY HOFFMAN, SENIOR ASSOCIATE CalBRE # 01976932
More informationBayview Center 2743 E Highway 101, Port Angeles, WA 98362
Value-Add Safeway Anchored Retail Center www.orioncp.com Bayview Center 2743 E Highway 101, Port Angeles, WA 98362 Scott Clements P C E 206.445.7664 206.793.1074 sclements@orioncp.com David Butler P C
More informationTwin 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 informationEVERETT 5-UNIT RD STREET, EVERETT, WA CONTACT INFORMATION: PRINCIPAL BROKER PRINCIPAL BROKER
EVERETT 5-UNIT 1414 23RD STREET, EVERETT, WA 98201 CONTACT INFORMATION: TYLER SMITH PRINCIPAL BROKER 206.505.9425 tylersmith@westlakeassociates.com STEVE FISCHER PRINCIPAL BROKER 206.505.9435 fischer@westlakeassociates.com
More informationOffering Memorandum THE TIKI APARTMENTS Market Street Kirkland, WA. Exclusively offered by Paragon Real Estate Advisors
Offering Memorandum THE TIKI APARTMENTS 1124 Market Street Exclusively offered by Paragon Real Estate Advisors 1 Offering Summary The Tiki Apartments present a unique investment opportunity with an excellent
More informationDowntown 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 informationVillage at Parkway Lakes Fourplex Gosling and Kuykendahl Spring, TX 77379
Property Report Village at Parkway Lakes Fourplex Presented by: Fourplex Investment Group RE/Max Equity 295 West Center Street Provo, UT 84601 FIG is not a company, but a marketing platform. All information
More informationThe FURLANI A P A R T M E N T S
The FURLANI A P A R T M E N T S SEATTLE CBD WEST SEATTLE BEACON HILL RAINIER VALLEY WHITE CENTER BURIEN NORMANDY PARK SEATTLE TACOMA INTERNATIONAL AIRPORT OFFERING Paragon Real Estate Advisors is pleased
More information526 Park Way Chula Vista, Kelly O Connor- ACI
526 Park Way Chula Vista, 91910 Kelly O Connor- ACI 619.247.2123 526 PARK WAY LOCATION MAP Area Description: Chula Vista is the second largest city in the San Diego metropolitan area. The population was
More informationRETAIL / OFFICE INVESTMENT
For more information contact: Broker Associate greg@gcohn.com BRE #00871792 Brett Barron Broker 650-437-5223 brettbarron@capitalrealtygrp.com BRE #00893787 Mike Silva Associate 650-515-2388 msilva@capitalrealtygrp.com
More informationOFFERING MEMORANDUM $2,450,000
OFFERING MEMORANDUM $2,450,000 HOUSE + 8 STUDIO UNITS IN CROWN POINT CHUCK HOFFMAN, PRESIDENT CalBRE # 00524883 619.686.6122 ChuckHoffman@aciapartments.com TIFFANY HOFFMAN, SENIOR ASSOCIATE CalBRE # 01976932
More informationPalm 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 information15025 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 informationz BALLARD VIEW F L A T S
z BALLARD VIEW FLATS SEATTLE CBD CAPITOL HILL FREMONT QUEEN ANNE WALLINGFORD INTERBAY BALLARD OFFERING Paragon Real Estate Advisors is pleased to exclusively offer for sale the Ballard View Flats, a well
More information6 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 informationALKI PARK APARTMENTS. Two parcels from Alki Beach and Retail District. Condo quality renovated interiors. Granite and stainless kitchens
ALKI PARK APARTMENTS LOCATION: 2664 59th Ave SW, Seattle WA TOTAL UNITS: 6 BUILT: 1916 (Remodeled 2014) SQUARE FEET: 3,338 Net Rentable PRICE:,000 COST PER UNIT: $241,667 COST PER FOOT: $434.39 Net Rentable
More information317 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/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 informationThe 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 informationQUEEN ANNE 2648 & th Avenue W, Seattle, WA 98119
QUEEN ANNE 2648 & 2650 14th Avenue W, Seattle, WA 98119 A MULTI-FAMILY INVESTMENT OPPORTUNITY + Adjacent 5 unit properties + Situated on 12,000 SF of LR1 + 4 Townhouse-st yle Units + Large Decks, territorial
More informationMiami Airport Center Warehouse 7500 NW 25th St Unit 2 Miami, FL 33122
Miami Airport Center Warehouse Strategically located directly off of the Palmetto Express way and less than one mile from Miami International Airport Liberal zoning of IU-2 (heavy industrial) Class A industrial
More informationFt Lauderdale Industrial Property NW 10th Ter Fort Lauderdale, FL 33311
Ft Lauderdale Industrial Property Close proximity to I-95 and Sunrise Blvd Huge warehouse with 19,368 sf of usable space sitting on oversized 37,125 square foot lot. Automotive repair and paint uses fully
More informationFt Lauderdale Industrial Property NW 10th Ter Fort Lauderdale, FL 33311
Ft Lauderdale Industrial Property Close proximity to I-95 and Sunrise Blvd Huge warehouse with 19,368 sf of usable space sitting on oversized 37,125 square foot lot. Automotive repair and paint uses fully
More informationTHE PHINNEY T R I PLEX
THE PHINNEY T R I PLEX CAPITOL HILL WALLINGFORD SEATTLE CBD QUEEN ANNE FREMONT PHINNEY RIDGE BALLARD OFFERING Paragon Real Estate Advisors is pleased to announce for sale The Phinney Triplex featuring
More information