The Neponset 400 Neponset Avenue Boston, MA 02122
|
|
- Roy Clarke
- 5 years ago
- Views:
Transcription
1 Location, Location, Location Approx 210,000 per day traffic count Phone: (617) Fax: (617) E Broadway Boston, MA
2 Table of Contents Real Estate Investment Details Biography Property Description Property Photos Maps and Aerials Executive Summary Pro Forma Summary Resale Report Internal Rate of Return Analysis Cash Flow Analysis Annual Property Operating Data Property Resale Analysis Financial Indicators Investment Return Analysis Property Equity Analysis Equity vs. Debt Cumulative Wealth Analysis Operating Income Analysis Gross Income Vs. Operating Expenses
3 Real Estate Investment Details ANALYSIS Analysis Date: May 2008 PROPERTY Property: Property Address: The Neponset PURCHASE INFORMATION Property Type: Multi-Family Purchase Price: $2,000,000 Fair Market Value: $2,700,000 Units: 25 Total Rentable Sq. Ft.: 19,168 Resale Valuation 3.000% (annual appreciation) Resale Expenses: 0% FINANCIAL INFORMATION Down Payment: $400,000 Passive Loss Rules: No Closing Costs: $0 LT Capital Gain: 15.00% Federal Tax Rate: 28.00% State Tax Rate: 5.00% Discount Rate: 8.00% LOANS Debt Term Rate Payment LO Costs Fixed $1,600, yrs % $10,309 INCOME & EXPENSES Gross Operating Income: $293,456 Monthly GOI: $24,455 Total Annual Expenses: ($104,285) Monthly Expenses: ($8,690) CONTACT INFORMATION DISCLAIMER: All information is believed to be accurate. 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.
4 Biography PROFESSIONAL BIO
5 Property Description The Neponset 19 Residential and 6 Retail Investment Asset in Boston, MA Income Producing, Condo Conversion or Value Added This 19 residential and 6 retail asset is located in a prime location bordering 93 North & South, Morrissey Blvd, Gallivan Blvd and Neponset Avenue. The location brings approximately a 210,000 traffic count per day. The asset is currently income producing, however, there is a tremendous amount of value added potential of a condo version, repositioning the retail or an office play.
6 Property Photos The Neponset
7 Executive Summary ACQUISITION COSTS Purchase Price, Points and Closing Costs $2,000,000 Investment - Cash $400,000 First Loan $1,600,000 INVESTMENT INFORMATION Purchase Price $2,000,000 Price per Unit $80,000 Price per Sq. Ft. $ Income per Unit $12,101 Expenses per Unit ($4,171) INCOME, EXPENSES & CASH FLOW Gross Scheduled Income $302,532 Total Vacancy and Credits ($9,076) Operating Expenses ($104,285) Net Operating Income $189,171 Debt Service ($123,706) Cash Flow Before Taxes $65,465 Total Interest (Debt Service) ($95,225) Depreciation and Amortization ($34,840) Taxable Income (Loss) $59,106 Tax Savings (Costs) ($19,505) Cash Flow After Taxes $45,960 FINANCIAL INDICATORS Cash on Cash Return Before Taxes 16.37% Optimal Internal Rate of Return (yr 4) 45.72% Debt Coverage Ratio 1.53 Capitalization Rate 9.46% Gross Rent Multiplier 6.61 Gross Income / Square Feet $15.78 Gross Expenses / Square Feet ($5.44) Operating Expense Ratio 35.54%
8 Pro Forma Summary UNIT MIX & ANNUAL SCHEDULED INCOME Type Units Actual Total Market Total Retail 1 $25,200 $25,200 $30,000 $30,000 1 Br 1 $9,540 $9,540 $10,740 $10,740 2 Br 1 $9,600 $9,600 $10,800 $10,800 2 Br 1 $11,940 $11,940 $13,140 $13,140 2 Br 1 $12,000 $12,000 $13,200 $13,200 2 Br 1 $13,140 $13,140 $14,340 $14,340 Retail 1 $12,000 $12,000 $13,200 $13,200 INVESTMENT SUMMARY Price: $2,000,000 Units: 25 Price/Unit: $80,000 RSF: 19,168 Price/RSF: $ Cap Rate: 9.46% Pro Forma Cap Rate: 12.31% GRM: 6.6 Pro Forma GRM: 5.9 FINANCING SUMMARY Loan Amount: $1,600,000 Down Payment: $400,000 Loan Type: Fixed Interest Rate: % Term: 25 years Retail 1 $14,400 $14,400 $15,600 $15,600 1 Br 1 $9,300 $9,300 $10,500 $10,500 2 Br 1 $10,200 $10,200 $11,700 $11,700 1 Br Split 1 $10,200 $10,200 $11,400 $11,400 2 Br 1 $10,800 $10,800 $12,000 $12,000 Retail 1 $20,400 $20,400 $24,000 $24,000 Retail 1 $22,800 $22,800 $27,600 $27,600 2 Br 1 $10,200 $10,200 $11,400 $11,400 2 Br 1 $10,800 $10,800 $11,400 $11,400 2 Br 1 $7,812 $7,812 $9,012 $9,012 2 Br 1 $9,000 $9,000 $10,200 $10,200 Retail 1 $13,200 $13,200 $14,400 $14,400 2 Br 1 $10,200 $10,200 $11,400 $11,400 3 Br 1 $9,600 $9,600 $10,800 $10,800 2 Br 1 $8,400 $8,400 $9,600 $9,600 3 Br 1 $10,800 $10,800 $12,000 $12,000 3 Br 1 $9,600 $9,600 $10,800 $10,800 3 Br 1 $11,400 $11,400 $12,600 $12,600 TOTALS 25 $302,532 $341,832 Monthly Payment: $10, ANNUALIZED INCOME Actual Market Gross Potential Rent $302,532 $341,832 Less: Vacancy ($9,076) $0 Effective Gross Income $293,456 $341,832 Less: Expenses ($104,285) ($95,578) Net Operating Income $189,171 $246,254 Debt Service ($123,706) ($123,706) Net Cash Flow after Debt Service $65,465 $122,548 Principal Reduction $28,481 $28,481 Total Return $93,946 $151,029 ANNUALIZED EXPENSES Description Actual Market
9 Resale Report NET PROCEEEDS FROM SALE Adjusted Basis Basis At Acquisition $2,000,000 - Depreciation $724,160 Adjusted Basis at Sale $1,275,840 Capital Gain Sale Price $4,876,500 -Sale Expenses $0 -Adjusted Basis at Sale $1,275,840 Gain or (Loss) $3,600,660 -Depreciation (limited to gain) $724,160 Capital Gain from Appreciation $2,876,500 Sales Proceeds After Tax Sales Price $4,876,500 -Sale Expenses $0 -Mortgage Balance $533,230 Sale Proceeds Before Tax $4,343,271 Sale Proceeds Before Tax $4,343,271 -Tax On Depreciation $181,040 -Tax On Capital Gain $431,475 Sale Proceeds After Tax $3,730,756
10 Internal Rate of Return Analysis BEFORE TAX IRR Time Future Cash Flows Initial Investment ($400,000) End of Year 1 $65,465 End of Year 11 $250,018 End of Year 2 $80,138 End of Year 12 $273,919 End of Year 3 $95,544 End of Year 13 $299,014 End of Year 4 $111,721 End of Year 14 $325,364 End of Year 5 $128,707 End of Year 15 $353,032 End of Year 6 $146,542 End of Year 16 $382,083 End of Year 7 $165,268 End of Year 17 $412,587 End of Year 8 $184,931 End of Year 18 $444,616 End of Year 9 $205,577 End of Year 19 $478,246 End of Year 10 $227,256 End of Year 20* $4,856,829 IRR = 31.13% * ($513,558 + $4,343,271) AFTER TAX IRR Time Future Cash Flows Initial Investment ($400,000) End of Year 1 $45,960 End of Year 11 $162,411 End of Year 2 $55,713 End of Year 12 $177,370 End of Year 3 $65,420 End of Year 13 $193,064 End of Year 4 $75,605 End of Year 14 $209,530 End of Year 5 $86,292 End of Year 15 $226,805 End of Year 6 $97,504 End of Year 16 $244,929 End of Year 7 $109,269 End of Year 17 $263,944 End of Year 8 $121,613 End of Year 18 $283,893 End of Year 9 $134,565 End of Year 19 $304,822 End of Year 10 $148,154 End of Year 20* $4,057,033 IRR = 24.67% * ($326,277 + $3,730,756)
11 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 $302,532 $317,659 $333,542 $350,219 $367,730 $386,116 $405,422 $425,693 $446,978 $469,326 General Vacancy ($9,076) ($9,530) ($10,006) ($10,507) ($11,032) ($11,583) ($12,163) ($12,771) ($13,409) ($14,080) Total Operating Expenses ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) NET OPERATING INCOME $189,171 $203,844 $219,250 $235,427 $252,413 $270,248 $288,974 $308,637 $329,283 $350,962 Loan Payment ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) NET CASH FLOW (b/t) $65,465 $80,138 $95,544 $111,721 $128,707 $146,542 $165,268 $184,931 $205,577 $227,256 Cash On Cash Return b/t 16.37% 20.03% 23.89% 27.93% 32.18% 36.64% 41.32% 46.23% 51.39% 56.81% NET OPERATING INCOME $189,171 $203,844 $219,250 $235,427 $252,413 $270,248 $288,974 $308,637 $329,283 $350,962 Depreciation ($34,840) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) Loan Interest ($95,225) ($93,469) ($91,604) ($89,624) ($87,522) ($85,290) ($82,920) ($80,405) ($77,734) ($74,899) TAXABLE INCOME (LOSS) $59,106 $74,015 $91,287 $109,443 $128,531 $148,598 $169,694 $191,872 $215,189 $239,703 Income Taxes ($19,505) ($24,425) ($30,125) ($36,116) ($42,415) ($49,037) ($55,999) ($63,318) ($71,012) ($79,102) CASH FLOW (a/t) $45,960 $55,713 $65,420 $75,605 $86,292 $97,504 $109,269 $121,613 $134,565 $148,154 Cash On Cash Return a/t 11.49% 13.93% 16.35% 18.90% 21.57% 24.38% 27.32% 30.40% 33.64% 37.04% Footnotes: b/t = before taxes;a/t = after taxes
12 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 $492,793 $517,432 $543,304 $570,469 $598,993 $628,942 $660,389 $693,409 $728,079 $764,483 General Vacancy ($14,784) ($15,523) ($16,299) ($17,114) ($17,970) ($18,868) ($19,812) ($20,802) ($21,842) ($22,934) Total Operating Expenses ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) NET OPERATING INCOME $373,724 $397,624 $422,720 $449,070 $476,738 $505,789 $536,293 $568,322 $601,952 $637,264 Loan Payment ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) ($123,706) NET CASH FLOW (b/t) $250,018 $273,919 $299,014 $325,364 $353,032 $382,083 $412,587 $444,616 $478,246 $513,558 Cash On Cash Return b/t 62.50% 68.48% 74.75% 81.34% 88.26% 95.52% % % % % NET OPERATING INCOME $373,724 $397,624 $422,720 $449,070 $476,738 $505,789 $536,293 $568,322 $601,952 $637,264 Depreciation ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($36,360) ($34,840) Loan Interest ($71,888) ($68,692) ($65,299) ($61,697) ($57,872) ($53,812) ($49,501) ($44,924) ($40,065) ($34,906) TAXABLE INCOME (LOSS) $265,476 $292,572 $321,061 $351,013 $382,506 $415,617 $450,432 $487,038 $525,527 $567,518 Income Taxes ($87,607) ($96,549) ($105,950) ($115,834) ($126,227) ($137,154) ($148,643) ($160,722) ($173,424) ($187,281) CASH FLOW (a/t) $162,411 $177,370 $193,064 $209,530 $226,805 $244,929 $263,944 $283,893 $304,822 $326,277 Cash On Cash Return a/t 40.60% 44.34% 48.27% 52.38% 56.70% 61.23% 65.99% 70.97% 76.21% 81.57% Footnotes: b/t = before taxes;a/t = after taxes
13 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 $302,532 $317,659 $333,542 $350,219 $367,730 $386,116 $405,422 $425,693 $446,978 $469,326 GROSS SCHEDULED INCOME $302,532 $317,659 $333,542 $350,219 $367,730 $386,116 $405,422 $425,693 $446,978 $469,326 General Vacancy ($9,076) ($9,530) ($10,006) ($10,507) ($11,032) ($11,583) ($12,163) ($12,771) ($13,409) ($14,080) GROSS OPERATING INCOME $293,456 $308,129 $323,535 $339,712 $356,698 $374,533 $393,259 $412,922 $433,568 $455,247 Expenses Building Insurance ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) Maintenance ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) Management Fees ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) Taxes - Real Estate ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) Trash Removal ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) Utility - Electricity ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) Utility - Water & Sewer ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) TOTAL OPERATING EXPENSES ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) NET OPERATING INCOME $189,171 $203,844 $219,250 $235,427 $252,413 $270,248 $288,974 $308,637 $329,283 $350,962
14 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 $492,793 $517,432 $543,304 $570,469 $598,993 $628,942 $660,389 $693,409 $728,079 $764,483 GROSS SCHEDULED INCOME $492,793 $517,432 $543,304 $570,469 $598,993 $628,942 $660,389 $693,409 $728,079 $764,483 General Vacancy ($14,784) ($15,523) ($16,299) ($17,114) ($17,970) ($18,868) ($19,812) ($20,802) ($21,842) ($22,934) GROSS OPERATING INCOME $478,009 $501,909 $527,005 $553,355 $581,023 $610,074 $640,578 $672,607 $706,237 $741,549 Expenses Building Insurance ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) ($9,662) Maintenance ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) Management Fees ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) ($8,707) Taxes - Real Estate ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) ($44,553) Trash Removal ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) ($11,400) Utility - Electricity ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) ($2,400) Utility - Water & Sewer ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) ($18,856) TOTAL OPERATING EXPENSES ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) ($104,285) NET OPERATING INCOME $373,724 $397,624 $422,720 $449,070 $476,738 $505,789 $536,293 $568,322 $601,952 $637,264
15 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 $2,781,000 $2,864,430 $2,950,363 $3,038,874 $3,130,040 $3,223,941 $3,320,659 $3,420,279 $3,522,888 $3,628,574 Resale Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Proceeds b/f Debt Payoff $2,781,000 $2,864,430 $2,950,363 $3,038,874 $3,130,040 $3,223,941 $3,320,659 $3,420,279 $3,522,888 $3,628,574 Basis at Acquisition $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 Depreciation ($34,840) ($71,200) ($107,560) ($143,920) ($180,280) ($216,640) ($253,000) ($289,360) ($325,720) ($362,080) Adjusted Tax Basis $1,965,160 $1,928,800 $1,892,440 $1,856,080 $1,819,720 $1,783,360 $1,747,000 $1,710,640 $1,674,280 $1,637,920 Resale Tax Gain (Loss) $815,840 $935,630 $1,057,923 $1,182,794 $1,310,320 $1,440,581 $1,573,659 $1,709,639 $1,848,608 $1,990,654 Resale Tax Benefit (Cost) ($125,860) ($147,465) ($169,444) ($191,811) ($214,576) ($237,751) ($261,349) ($285,382) ($309,863) ($334,806) Loan Principal Balance ($1,571,519) ($1,541,282) ($1,509,180) ($1,475,098) ($1,438,913) ($1,400,497) ($1,359,712) ($1,316,411) ($1,270,439) ($1,221,632) Net Resale Proceeds $1,083,621 $1,175,683 $1,271,739 $1,371,965 $1,476,551 $1,585,693 $1,699,599 $1,818,487 $1,942,586 $2,072,136 Footnotes: b/f = before
16 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 $3,737,431 $3,849,554 $3,965,041 $4,083,992 $4,206,512 $4,332,707 $4,462,689 $4,596,569 $4,734,466 $4,876,500 Resale Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Proceeds b/f Debt Payoff $3,737,431 $3,849,554 $3,965,041 $4,083,992 $4,206,512 $4,332,707 $4,462,689 $4,596,569 $4,734,466 $4,876,500 Basis at Acquisition $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 $2,000,000 Depreciation ($398,440) ($434,800) ($471,160) ($507,520) ($543,880) ($580,240) ($616,600) ($652,960) ($689,320) ($724,160) Adjusted Tax Basis $1,601,560 $1,565,200 $1,528,840 $1,492,480 $1,456,120 $1,419,760 $1,383,400 $1,347,040 $1,310,680 $1,275,840 Resale Tax Gain (Loss) $2,135,871 $2,284,354 $2,436,201 $2,591,512 $2,750,392 $2,912,947 $3,079,289 $3,249,529 $3,423,786 $3,600,660 Resale Tax Benefit (Cost) ($360,225) ($386,133) ($412,546) ($439,479) ($466,947) ($494,966) ($523,553) ($552,725) ($582,500) ($612,515) Loan Principal Balance ($1,169,814) ($1,114,801) ($1,056,394) ($994,385) ($928,551) ($858,657) ($784,452) ($705,670) ($622,029) ($533,230) Net Resale Proceeds $2,207,393 $2,348,621 $2,496,101 $2,650,129 $2,811,014 $2,979,084 $3,154,683 $3,338,174 $3,529,937 $3,730,756 Footnotes: b/f = before
17 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 9.46% 10.19% 10.96% 11.77% 12.62% 13.51% 14.45% 15.43% 16.46% 17.55% Cash On Cash Return b/t 16.37% 20.03% 23.89% 27.93% 32.18% 36.64% 41.32% 46.23% 51.39% 56.81% Cash On Cash Return a/t 11.49% 13.93% 16.35% 18.90% 21.57% 24.38% 27.32% 30.40% 33.64% 37.04% Debt Coverage Ratio Gross Income per Sq. Ft. $15.78 $16.57 $17.40 $18.27 $19.18 $20.14 $21.15 $22.21 $23.32 $24.48 Expenses per Sq. Ft. ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) Net Income Multiplier Operating Expense Ratio 35.54% 33.84% 32.23% 30.70% 29.24% 27.84% 26.52% 25.26% 24.05% 22.91% Loan To Value Ratio 56.51% 53.81% 51.15% 48.54% 45.97% 43.44% 40.95% 38.49% 36.06% 33.67% Footnotes: b/t = before taxes; a/t = after taxes
18 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 18.69% 19.88% 21.14% 22.45% 23.84% 25.29% 26.81% 28.42% 30.10% 31.86% Cash On Cash Return b/t 62.50% 68.48% 74.75% 81.34% 88.26% 95.52% % % % % Cash On Cash Return a/t 40.60% 44.34% 48.27% 52.38% 56.70% 61.23% 65.99% 70.97% 76.21% 81.57% Debt Coverage Ratio Gross Income per Sq. Ft. $25.71 $26.99 $28.34 $29.76 $31.25 $32.81 $34.45 $36.18 $37.98 $39.88 Expenses per Sq. Ft. ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) ($5.44) Net Income Multiplier Operating Expense Ratio 21.82% 20.78% 19.79% 18.85% 17.95% 17.09% 16.28% 15.50% 14.77% 14.06% Loan To Value Ratio 31.30% 28.96% 26.64% 24.35% 22.07% 19.82% 17.58% 15.35% 13.14% 10.93% Footnotes: b/t = before taxes; a/t = after taxes
19 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 $45,960 $101,673 $167,093 $242,698 $328,989 $426,494 $535,763 $657,377 $791,941 $940,095 Net Resale Proceeds $1,083,621 $1,175,683 $1,271,739 $1,371,965 $1,476,551 $1,585,693 $1,699,599 $1,818,487 $1,942,586 $2,072,136 Invested Capital ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) Net Return on Investment $729,581 $877,357 $1,038,832 $1,214,663 $1,405,540 $1,612,187 $1,835,362 $2,075,863 $2,334,527 $2,612,232 Internal Rate of Return N/A N/A N/A 45.72% 39.62% 35.76% 33.13% 31.23% 29.81% 28.71% Modified IRR % 78.96% 53.65% 42.32% 35.89% 31.73% 28.81% 26.64% 24.96% 23.61% NPV (cash flow + reversion) $663,968 $737,280 $814,715 $895,721 $979,797 $1,066,483 $1,155,360 $1,246,045 $1,338,189 $1,431,476 PV (NOI + reversion) $2,750,158 $2,805,709 $2,866,063 $2,930,678 $2,999,056 $3,070,735 $3,145,292 $3,222,336 $3,301,510 $3,382,484 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.
20 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 $1,102,506 $1,279,876 $1,472,940 $1,682,470 $1,909,275 $2,154,205 $2,418,149 $2,702,042 $3,006,864 $3,333,142 Net Resale Proceeds $2,207,393 $2,348,621 $2,496,101 $2,650,129 $2,811,014 $2,979,084 $3,154,683 $3,338,174 $3,529,937 $3,730,756 Invested Capital ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) ($400,000) Net Return on Investment $2,909,899 $3,228,497 $3,569,041 $3,932,599 $4,320,289 $4,733,289 $5,172,832 $5,640,216 $6,136,802 $6,663,897 Internal Rate of Return 27.86% 27.17% 26.61% 26.16% 25.79% 25.48% 25.22% 25.00% 24.82% 24.67% Modified IRR 22.50% 21.57% 20.78% 20.10% 19.49% 18.96% 18.49% 18.06% 17.67% 17.31% NPV (cash flow + reversion) $1,525,617 $1,620,351 $1,715,439 $1,810,668 $1,905,841 $2,000,785 $2,095,341 $2,189,368 $2,282,737 $2,375,418 PV (NOI + reversion) $3,464,957 $3,548,649 $3,633,309 $3,718,703 $3,804,618 $3,890,861 $3,977,255 $4,063,637 $4,149,863 $4,235,798 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.
21 Property Equity Analysis $4,400,000 $3,960,000 $3,520,000 $3,080,000 $2,640,000 $2,200,000 $1,760,000 $1,320,000 $880,000 $440,000 Year Legend Initial Equity Equity (loan reduction) Equity (appreciation)
22 Equity vs. Debt $4,400,000 $3,960,000 $3,520,000 $3,080,000 $2,640,000 $2,200,000 $1,760,000 $1,320,000 $880,000 $440,000 Year Legend Equity Loan Principal Balance
23 Cumulative Wealth Analysis $7,300,000 $6,570,000 $5,840,000 $5,110,000 $4,380,000 $3,650,000 $2,920,000 $2,190,000 $1,460,000 $730,000 Year Legend Equity (loan reduction) Equity (appreciation) CASH FLOW (a/t)
24 Operating Income Analysis $750,000 $675,000 $600,000 $525,000 $450,000 $375,000 $300,000 $225,000 $150,000 $75,000 Year Legend GROSS OPERATING INCOME NET OPERATING INCOME NET CASH FLOW (b/t)
25 Gross Income Vs. Operating Expenses $770,000 $693,000 $616,000 $539,000 $462,000 $385,000 $308,000 $231,000 $154,000 $77,000 Year Legend GROSS SCHEDULED INCOME Total Operating Expenses
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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationSouth 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 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 informationOcean 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationSavannah 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 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 informationPlaza 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 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 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 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 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 information$450,000 $63,425 $39, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE
Executive Summary Key Property Metrics $450,000 $63,425 $39,143 14.1% PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE $70,000 $60,000 $50,000 $40,000 $30,000 Annual Cash Flow Repairs, 8%
More informationNORMANDY 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 informationSherman 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 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 information4455 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 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 informationNatick 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 informationBeck 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 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 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 information15011 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 information1173 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 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 informationHighly 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 informationProperty Report 1434 NW 92. Presented by:
Property Report 1434 NW 92 Presented by: Jeff Straka Berkshire Hathaway-Commercial 16301 N. May Avenue Edmond, OK 73012 Office: Mobile: (405)416-4415 This is a pro forma based upon the information the
More informationThe Village at Centre Point 20-Plex 3547 N Eagle Road Meridian, ID 83646
Property Report The Village at Centre Point 20-Plex Presented by: RE/MAX Equity/Silvercreek Realty 295 W Center St Suite A/1099 S Wells St #200 Provo/Meridian, UT/ID 84601/83642 Mobile: FIG Disclaimer:
More informationThe Village at Centre Point 8-Plex 3547 N Eagle Road Meridian, ID 83646
Property Report The Village at Centre Point 8-Plex Presented by: RE/MAX Equity/Silvercreek Realty 295 W Center St Suite A/1099 S Wells St #200 Provo/Meridian, UT/ID 84601/83642 Mobile: FIG Disclaimer:
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 informationPOMONA 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 informationGREAT 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 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 informationThe Villa Primavera Apartments 3313 North Maple Avenue Fresno, CA 93726
The Villa Primavera Apartments 62 Unit Value Add Opportunity Ample Carport Parking Onsite Laundry Facility and Manager s Office Attractive Assumable Loan Option Strong Fresno Rental Market Brian Estes
More information4 Unit Investment Property 329 N 2nd St W Missoula, MT 59802
Property Report 4 Unit Investment Property Presented by: Ink Realty Group 148 South Ave W Missoula, MT 59801 Office: 406-728-8270 Mobile: Fax: 406-728-2315 All data is from sources deemed reliable but
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 information222 N. JACKSON GLENDALE, CA 91206
222 N. JACKSON GLENDALE, CA 91206 Excellent Rental Location Tremendous Upside in Rents No Rent Control Well Maintained Joseph Stitick, CCIM Investment Property Services, Inc. 601 East Glenoaks Boulevard
More informationHampton 6 Unit Hampton st Scranton, Pa 18504
Property Report Hampton 6 Unit Presented by: Ron J. Parasole Jr. 1738 Brick ave Scranton, Pa 18508 Office: Mobile: (570) 903-8969 Fax: (570) 209-7753 www.realestatetools.com 2010-2014 Real Estate Tools
More information