Marina 89 Proforma (HUD loan)

Size: px
Start display at page:

Download "Marina 89 Proforma (HUD loan)"

Transcription

1 For more information contact: Broker John T Lewis Director of Development John@REISinvest.com Denny Anderson Co-Broker Denny@REISinvest.com Downtown Des Moines in the Marina District, on-site/secured parking & building, tons of amentities, close to Sounder. Walking distance to all major services, restaurants, Waterfront Beach Park & Des Moines beautiful marina. Several studios, 1 bdrms & 1 bdrms w/ den, 2 bdrms. Most with views, outdoor courtyard w/ hot tub. Sky Lounge on Penthouse floor, big screen TV, computer center, roof deck with spectacular marine views & BBQ area! On same street as Des Moines Business Park, close to 99 for easy access North or South! Phone: (253) Fax: (253) Dexter Ave N #100 Seattle, WA Development Group LLC

2 Property Description Property description Marina 89 Mixed-use Project! The Marina 89 Proforma/Investment Analysis has been computed using a 25 year fixed rate from construction loan. We also have a proforma using HUD 221 format calculated on a 40 year non-recourse loan from construction directly to take out at 3.95% interest. Marina 89 LLC 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 89 unit apartment building with around 4,500 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 2 contains an open courtyard 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 (314 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 89. With amentities such as; Roof Deck area dedicated to enjoying the great outdoors with wonderful marine views and barbecue area. The Marina 89 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 89. 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 2 of 18

3 Location Map page 3 of 18

4 Regional Map page 4 of 18

5 Aerial Map page 5 of 18

6 Executive Summary ACQUISITION COSTS Purchase Price, Points and Closing Costs $22,475,000 Investment - Cash $3,037,000 First Loan $19,488,000 INVESTMENT INFORMATION Purchase Price $22,400,000 Price per Tenant $11,200,000 Price per Sq. Ft. $ INCOME, EXPENSES & CASH FLOW Gross Scheduled Income $2,891,484 Total Vacancy and Credits ($130,579) Operating Expenses ($1,020,436) Net Operating Income $1,740,469 Debt Service ($905,937) Cash Flow Before Taxes $834,532 FINANCIAL INDICATORS Cash on Cash Return Before Taxes 27.48% Optimal Internal Rate of Return (yr 3) 92.42% Debt Coverage Ratio 1.92 Capitalization Rate 7.77% Gross Income / Square Feet $39.53 Gross Expenses / Square Feet ($13.95) Operating Expense Ratio 36.96% page 6 of 18

7 Pro Forma Summary INCOME Actual Per SF Market Per SF Gross Potential Rent $2,331,684 $31.87 $2,331,684 $31.87 Less: Vacancy ($130,579) ($1.78) $0 $0.00 Misc. Income $279,900 $3.83 $2,269,440 $31.02 Effective Gross Income $2,481,005 $33.91 $4,601,124 $62.90 OPERATING EXPENSES Actual Per SF Market Per SF Property Management Fee $110,436 $1.51 $0 $0.00 Replacement Reserves $50,000 $0.68 $0 $0.00 Total Expenses ($160,436) ($2.19) $0 $0.00 Net Operating Income $2,320,569 $31.72 $4,601,124 $62.90 page 7 of 18

8 Pro Forma Summary TENANT ANNUAL SCHEDULED INCOME Tenant Actual Market 21 diff units $ 2.68 SF $2,204,724 $2,204,724 comm. retail $2.30 SF $126,960 $126,960 TOTALS $2,331,684 $2,331,684 INVESTMENT SUMMARY Price: $22,400,000 Year Built: 2018 Tenants: 2 RSF: 73,155 Price/RSF: $ Lot Size: 23,520 sf Floors: 5 ANNUALIZED INCOME Actual Market Gross Potential Rent $2,331,684 $2,331,684 Less: Vacancy ($130,579) $0 Misc. Income $279,900 $2,269,440 Effective Gross Income $2,481,005 $4,601,124 Less: Expenses ($160,436) $0 Net Operating Income $2,320,569 $4,601,124 Debt Service ($905,937) ($905,937) Net Cash Flow after Debt Service $1,414,632 $3,695,187 Principal Reduction $227,483 $227,483 Total Return $1,642,115 $3,922,670 Parking Spaces: 1:1 Cap Rate: 10.36% Market Cap Rate: 20.54% FINANCING SUMMARY Loan Amount: $19,488,000 Down Payment: $2,912,000 Loan Type: Fixed ANNUALIZED EXPENSES Actual Market Property Management Fee $110,436 $0 Replacement Reserves $50,000 $0 Total Expenses $160,436 $0 Expenses Per RSF $2.19 $0.00 Interest Rate: 3.5% Term: 40 years Monthly Payment: $75,495 DCR: 2.56 page 8 of 18

9 Real Estate Investment Details Analysis Analysis Date December 2016 Property Property Marina 89 Proforma (HUD loan) Property Address Year Built 2018 Purchase Information Property Type Mixed-Use Purchase Price $22,400,000 Tenants 2 Total Rentable Sq. Ft. 73,155 Resale Valuation 5.0% (capitalization of noi) Resale Expenses 1.0% Financial Information Down Payment $2,912,000 Closing Costs $75,000 LT Capital Gain 15.00% Passive Loss Rules Yes Discount Rate 5.00% Loans Type Debt Term Amortization Rate Payment LO Costs Fixed $19,488, years 40 years 3.5% $75,495 Income & Expenses Gross Operating Income $2,760,905 Monthly GOI $230,075 Total Annual Expenses ($1,020,436) Monthly Expenses ($85,036) Contact Information chad@chadandersongroup.com John T Lewis John@REISinvest.com Denny Anderson Denny@REISinvest.com 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 9 of 18

10 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 $2,891,484 $2,969,832 $3,050,529 $3,133,648 $3,219,261 $3,307,442 $3,398,268 $3,491,819 $3,588,176 $3,687,425 Turnover Vacancy ($130,579) ($134,497) ($138,531) ($142,687) ($146,968) ($151,377) ($155,918) ($160,596) ($165,414) ($170,376) Total Operating Expenses ($1,020,436) ($1,032,013) ($1,043,766) ($1,055,697) ($1,067,811) ($1,080,111) ($1,092,601) ($1,105,285) ($1,118,167) ($1,131,251) NET OPERATING INCOME $1,740,469 $1,803,322 $1,868,232 $1,935,264 $2,004,482 $2,075,953 $2,149,748 $2,225,938 $2,304,595 $2,385,797 Loan Payment ($905,937) ($905,937) ($905,937) ($905,937) ($905,937) ($905,937) ($905,937) ($905,937) ($905,937) ($905,937) NET CASH FLOW (b/t) $834,532 $897,385 $962,295 $1,029,327 $1,098,545 $1,170,016 $1,243,811 $1,320,001 $1,398,658 $1,479,860 Cash On Cash Return b/t 27.48% 29.55% 31.69% 33.89% 36.17% 38.53% 40.96% 43.46% 46.05% 48.73% Footnotes: b/t = before taxes;a/t = after taxes page 10 of 18

11 Internal Rate of Return Analysis BEFORE TAX IRR Time Future Cash Flows Initial Investment ($3,037,000) End of Year 1 $834,532 End of Year 2 $897,385 End of Year 3 $962,295 End of Year 4 $1,029,327 End of Year 5 $1,098,545 End of Year 6 $1,170,016 End of Year 7 $1,243,811 End of Year 8 $1,320,001 End of Year 9 $1,398,658 End of Year 10* $32,461,575 IRR = 43.2% * ($1,479,860 + $30,981,714) AFTER TAX IRR Time Future Cash Flows Initial Investment ($3,037,000) End of Year 1 $834,532 End of Year 2 $897,385 End of Year 3 $962,295 End of Year 4 $1,029,327 End of Year 5 $1,098,545 End of Year 6 $1,170,016 End of Year 7 $1,243,811 End of Year 8 $1,320,001 End of Year 9 $1,398,658 End of Year 10* $27,490,566 IRR = 41.9% * ($1,479,860 + $26,010,706) page 11 of 18

12 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 7.77% 8.05% 8.34% 8.64% 8.95% 9.27% 9.60% 9.94% 10.29% 10.65% Cash On Cash Return b/t 27.48% 29.55% 31.69% 33.89% 36.17% 38.53% 40.96% 43.46% 46.05% 48.73% Cash On Cash Return a/t 27.48% 29.55% 31.69% 33.89% 36.17% 38.53% 40.96% 43.46% 46.05% 48.73% Debt Coverage Ratio Gross Income per Sq. Ft. $39.53 $40.60 $41.70 $42.84 $44.01 $45.21 $46.45 $47.73 $49.05 $50.41 Expenses per Sq. Ft. ($13.95) ($14.11) ($14.27) ($14.43) ($14.60) ($14.76) ($14.94) ($15.11) ($15.28) ($15.46) Net Income Multiplier Operating Expense Ratio 36.96% 36.40% 35.84% 35.30% 34.76% 34.22% 33.70% 33.18% 32.67% 32.16% Loan To Value Ratio 55.33% 52.75% 50.26% 47.87% 45.56% 43.34% 41.20% 39.14% 37.15% 35.23% Footnotes: b/t = before taxes; a/t = after taxes page 12 of 18

13 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) $12,409,372 $13,666,431 $14,964,641 $16,305,273 $17,689,632 $19,119,066 $20,594,963 $22,118,753 $23,691,908 $25,315,945 Equity (loan reduction) $227,483 $463,057 $707,010 $959,639 $1,221,254 $1,492,173 $1,772,729 $2,063,262 $2,364,130 $2,675,698 CASH FLOW (a/t) $834,532 $1,731,916 $2,694,211 $3,723,538 $4,822,082 $5,992,099 $7,235,910 $8,555,911 $9,954,569 $11,434,429 Totals - To Date $13,471,387 $15,861,404 $18,365,863 $20,988,450 $23,732,968 $26,603,339 $29,603,602 $32,737,926 $36,010,606 $39,426,072 Invested Capital ($3,037,000) ($3,037,000) ($3,037,000) ($3,037,000) ($3,037,000) ($3,037,000) ($3,037,000) ($3,037,000) ($3,037,000) ($3,037,000) ROIC - To Date % % % % % % % % % % Footnotes: a/t = after taxes; ROIC = Return On Invested Capital page 13 of 18

14 Tenant Mix Report TENANT MIXES Suite Tenants Approx. SqFt Avg. Rents Monthly Mkt Rents Monthly 1 21 diff units $ $183,727 $183,727 $183,727 $183,727 2 comm. retail $ $10,580 $10,580 $10,580 $10, ,155 $194,307 $194,307 TENANT MIX TENANT MIX SQUARE FEET 21 diff units $ 2.68 SF comm. retail $2.30 SF 21 diff units $ 2.68 SF comm. retail $2.30 SF TENANT MIX INCOME TENANT MIX MARKET INCOME 21 diff units $ 2.68 SF comm. retail $2.30 SF 21 diff units $ 2.68 SF comm. retail $2.30 SF page 14 of 18

15 Property Equity Analysis $31,000,000 $27,900,000 $24,800,000 $21,700,000 $18,600,000 $15,500,000 $12,400,000 $9,300,000 $6,200,000 $3,100,000 Year Legend Initial Equity Equity (loan reduction) Equity (appreciation) page 15 of 18

16 Equity vs. Debt $31,000,000 $27,900,000 $24,800,000 $21,700,000 $18,600,000 $15,500,000 $12,400,000 $9,300,000 $6,200,000 $3,100,000 Year Legend Equity Loan Principal Balance page 16 of 18

17 Operating Income Analysis $3,600,000 $3,240,000 $2,880,000 $2,520,000 $2,160,000 $1,800,000 $1,440,000 $1,080,000 $720,000 $360,000 Year Legend GROSS OPERATING INCOME NET OPERATING INCOME NET CASH FLOW (b/t) page 17 of 18

18 Gross Income Vs. Operating Expenses $3,700,000 $3,330,000 $2,960,000 $2,590,000 $2,220,000 $1,850,000 $1,480,000 $1,110,000 $740,000 $370,000 Year Legend GROSS SCHEDULED INCOME Total Operating Expenses page 18 of 18

Marina 87 Developer's Resumes

Marina 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 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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

728 E St E St. Sacramento, Ca Kevin Hemstreet

728 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 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

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

GREAT COMMERCIAL PROPERTY FOR SALE

GREAT COMMERCIAL PROPERTY FOR SALE GREAT COMMERCIAL PROPERTY FOR SALE 926 E. ANAHEIM STREET WILMINGTON, CA 90744 PROPERTY HIGHLIGHTS Great commercial property located in Wilmington industrial area. Close to Los Angeles, San Pedro, Long

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

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

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

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

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

The Silver Building. 519 Campbell Avenue West Haven, CT 06516

The 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 information

Midstate Office Park

Midstate 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 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

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

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

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

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

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

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

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

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

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

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

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

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

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

2530 SANTA FE AVE. LONG BEACH, CA PROPERTY HIGHLIGHTS

2530 SANTA FE AVE. LONG BEACH, CA PROPERTY HIGHLIGHTS 2530 SANTA FE AVE. LONG BEACH, CA 90810 PROPERTY HIGHLIGHTS 5.67% Current CAP Rate 6.50% Pro Forma CAP Rate Quickly Attainable 7.50% CAP Rate Attainable in 3rd Year of Ownership Combined Owner User/Investment

More information

308 W Verdugo Ave. 308 W Verdugo Ave Burbank, CA Newly Priced to Sell at $4,900, % CAP!

308 W Verdugo Ave. 308 W Verdugo Ave Burbank, CA Newly Priced to Sell at $4,900, % CAP! 308 W Verdugo Ave For more information contact: Cindy Hill, CCIM Senior Vice President 818.846.1611 cindyhill@kw.com 00885625 Mark Maccalupo Senior Associate 818.432.1601 markmac@kw.com 01930952 Newly

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

/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

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

RETAIL / OFFICE INVESTMENT

RETAIL / 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 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

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

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

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

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

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

+ Loft style apartments, 10 ceilings. + Green 4 Star Certified Building. + Leased through September Efficient kitchens with granite counters

+ Loft style apartments, 10 ceilings. + Green 4 Star Certified Building. + Leased through September Efficient kitchens with granite counters THE DEN ON BROOKLYN FOR MORE INFORMATION PLEASE CONTACT: 5043 Brooklyn Ave NE, Seattle, WA 98105 PRICE: $9,050,000 FEATURES UNITS: 50 + Steps to future Light Rail Station $/UNIT: $181,000 + Loft style

More information

1173 Fortune Boulevard, Shiloh, Illinois Office (618) Fax (618)

1173 Fortune Boulevard, Shiloh, Illinois Office (618) Fax (618) 6,240 Sq. Ft 2 levels 100% Leased to Long Term Tenants 10.22% CAP Rate based on actual Low Operating Expenses New Roof & Remodeled 1 st Floor Located in Copper Bend Sale: $550,000 ($88.14 per Sq. Ft.)

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

Berlin Rite Aid/Walgreens 200 Pleasant Street, Berlin, NH

Berlin 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 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

SODO INDUSTRIAL BUILDING

SODO 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 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