Baric Lawndale S. Karlov St Chicago, IL Buildings. 115 Total Units. Rehabbed Buildings with all Separate Mechanicals
|
|
- Adela Warren
- 5 years ago
- Views:
Transcription
1 For more information contact: MIC PROPERTIES 8 Buildings. 115 Total Units Rehabbed Buildings with all Separate Mechanicals Large Units with an Attractive Mix (86-3BR and 29-2BR) Management on site with over 95% occupancy and collection Phone: Fax: N Milwaukee, STE 524 Chicago, IL 60647
2 Table of Contents Real Estate Investment Details... 3 Property Description... 4 Property Photos... 5 Maps and Aerials... 6 Executive Summary... 7 Pro Forma Summary... 8 Resale Report Internal Rate of Return Analysis Cash Flow Analysis Cash In Cash Out Annual Property Operating Data Annual Property Operating Data per Sq. Ft Unit Rent Roll Unit Mix Report Unit Mix Base Rent Report Detailed General Expenses Property Resale Analysis Financial Indicators Loan Analysis Investment Return Analysis Cumulative Analysis Property Equity Analysis Equity vs. Debt Cumulative Wealth Analysis Operating Income Analysis Gross Income Vs. Operating Expenses... 30
3 Real Estate Investment Details ANALYSIS Analysis Date December 2013 PROPERTY Property Property Address Year Built 1970 Baric Lawndale PURCHASE INFORMATION Property Type MultiFamily Purchase Price $8,050,000 Fair Market Value $8,050,000 Units 115 Total Rentable Sq. Ft. 0 Resale Valuation 1.0% (annual appreciation) FINANCIAL INFORMATION Down Payment $2,012,500 LOANS Debt Term Amortization Rate Payment LO Costs Fixed $6,037, years 30 years 5.0% $32,411 INCOME & EXPENSES Gross Operating Income $904,176 Monthly GOI $75,348 Total Annual Expenses ($303,520) Monthly Expenses ($25,293) CONTACT INFORMATION micproperties@gmail.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 3 of 30
4 Property Description The subject property is 115 units, 8 building affordable housing complex located at 1840 South Karlov in Chicago's North Lawndale community. The properties were extensively renovated in the last 5 years. With all units having separate mechanicals. Hands on Management on site with over 95% occupancy and collection. There is laundry onsite at each building. The machines are owned. page 4 of 30
5 Property Photos page 5 of 30
6 Maps and Aerials page 6 of 30
7 Executive Summary ACQUISITION COSTS Purchase Price, Points and Closing Costs $8,050,000 Investment - Cash $2,012,500 First Loan $6,037,500 INVESTMENT INFORMATION Purchase Price $8,050,000 Price per Unit $70,000 Price per Sq. Ft. NA Income per Unit $8,546 Expenses per Unit ($2,639) INCOME, EXPENSES & CASH FLOW Gross Scheduled Income $982,800 Total Vacancy and Credits ($78,624) Operating Expenses ($303,520) Net Operating Income $600,656 Debt Service ($388,927) Cash Flow Before Taxes $211,729 FINANCIAL INDICATORS Cash on Cash Return Before Taxes 10.52% Debt Coverage Ratio 1.54 Capitalization Rate 7.46% Gross Rent Multiplier 8.19 Gross Income / Square Feet $0.00 Gross Expenses / Square Feet $0.00 Operating Expense Ratio 33.57% page 7 of 30
8 Pro Forma Summary INCOME Actual Per Unit Market Per Unit Gross Potential Rent $982,800 $8,546 $982,800 $8,546 Less: Vacancy ($78,624) ($684) ($98,280) ($855) Effective Gross Income $904,176 $7,862 $884,520 $7,691 OPERATING EXPENSES Actual Per Unit Market Per Unit Building Insurance $40,819 $355 $40,819 $355 Janitorial* $23,000 $200 $23,000 $200 Management Fees* $45,000 $391 $45,000 $391 Repairs* $46,000 $400 $50,000 $435 Reserves $17,250 $150 $17,250 $150 Taxes - Real Estate $42,111 $366 $42,111 $366 Trash Removal $18,642 $162 $18,642 $162 Utility - Electricity $32,976 $287 $32,976 $287 Utility - Gas $1,497 $13 $1,497 $13 Utility - Water $36,225 $315 $36,225 $315 Total Expenses ($303,520) ($2,639) ($307,520) ($2,674) Net Operating Income $600,656 $5,223 $577,000 $5,017 page 8 of 30
9 Pro Forma Summary UNIT MIX & ANNUAL SCHEDULED INCOME Type Units Actual Total Market Total 3 Bedrooms 86 $9,000 $774,000 $9,000 $774,000 2 Bedrooms 29 $7,200 $208,800 $7,200 $208,800 TOTALS 115 $982,800 $982,800 INVESTMENT SUMMARY Price: $8,050,000 Year Built: 1970 Units: 115 Price/Unit: $70,000 RSF: 1 Price/RSF: $8,050,000.0 ANNUALIZED INCOME Actual Market Gross Potential Rent $982,800 $982,800 Less: Vacancy ($78,624) ($98,280) Effective Gross Income $904,176 $884,520 Less: Expenses ($303,520) ($307,520) Net Operating Income $600,656 $577,000 Debt Service ($388,927) ($388,927) Net Cash Flow after Debt Service $211,729 $188,073 Principal Reduction $89,075 $89,075 Total Return $300,804 $277,148 Lot Size: 195,000 sf Floors: 3 Parking Spaces: 100% Cap Rate: 7.46% Market Cap Rate: 7.17% GRM: 8.2 Market GRM: 8.2 FINANCING SUMMARY Loan Amount: $6,037,500 Down Payment: $2,012,500 Loan Type: Fixed Interest Rate: 5% Term: 30 years Monthly Payment: $32,411 DCR: 1.54 ANNUALIZED EXPENSES Actual Market Building Insurance $40,819 $40,819 Janitorial* $23,000 $23,000 Management Fees* $45,000 $45,000 Repairs* $46,000 $50,000 Reserves $17,250 $17,250 Taxes - Real Estate $42,111 $42,111 Trash Removal $18,642 $18,642 Utility - Electricity $32,976 $32,976 Utility - Gas $1,497 $1,497 Utility - Water $36,225 $36,225 Total Expenses $303,520 $307,520 Expenses Per RSF $303, $307, Expenses Per Unit $2,639 $2,674 page 9 of 30
10 Resale Report NET PROCEEDS FROM SALE Adjusted Basis Basis At Acquisition $8,050,000 -Depreciation $2,902,508 Adjusted Basis at Sale $5,147,492 Capital Gain Sale Price $8,892,208 -Sale Expenses $0 -Adjusted Basis at Sale $5,147,492 Gain or (Loss) $3,744,716 -Depreciation (limited to gain) $2,902,508 Capital Gain from Appreciation $842,208 Sales Proceeds After Tax Sale Price $8,892,208 -Sale Expenses $0 -Mortgage Balance $4,911,027 Sale Proceeds Before Tax $3,981,181 -Tax On Depreciation $725,627 -Tax On Capital Gain Sale Proceeds After Tax $3,255,554 page 10 of 30
11 Internal Rate of Return Analysis BEFORE TAX IRR Time Future Cash Flows Initial Investment ($2,012,500) End of Year 1 $211,729 End of Year 2 $229,812 End of Year 3 $248,257 End of Year 4 $267,072 End of Year 5 $286,262 End of Year 6 $305,836 End of Year 7 $325,802 End of Year 8 $346,167 End of Year 9 $366,939 End of Year 10* $4,369,308 IRR = 17.75% * ($388,127 + $3,981,181) AFTER TAX IRR Time Future Cash Flows Initial Investment ($2,012,500) End of Year 1 $211,729 End of Year 2 $229,812 End of Year 3 $248,257 End of Year 4 $267,072 End of Year 5 $286,262 End of Year 6 $305,836 End of Year 7 $325,802 End of Year 8 $346,167 End of Year 9 $366,939 End of Year 10* $3,643,681 IRR = 16.45% * ($388,127 + $3,255,554) page 11 of 30
12 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 $982,800 $1,002,456 $1,022,505 $1,042,955 $1,063,814 $1,085,091 $1,106,792 $1,128,928 $1,151,507 $1,174,537 Turnover Vacancy ($78,624) ($80,196) ($81,800) ($83,436) ($85,105) ($86,807) ($88,543) ($90,314) ($92,121) ($93,963) Total Operating Expenses ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) NET OPERATING INCOME $600,656 $618,740 $637,185 $655,999 $675,189 $694,763 $714,729 $735,094 $755,866 $777,054 Loan Payment ($388,927) ($388,927) ($388,927) ($388,927) ($388,927) ($388,927) ($388,927) ($388,927) ($388,927) ($388,927) NET CASH FLOW (b/t) $211,729 $229,812 $248,257 $267,072 $286,262 $305,836 $325,802 $346,167 $366,939 $388,127 Cash On Cash Return b/t 10.52% 11.42% 12.34% 13.27% 14.22% 15.20% 16.19% 17.20% 18.23% 19.29% Footnotes: b/t = before taxes;a/t = after taxes page 12 of 30
13 Cash In Cash Out Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Rental Income $982,800 $1,002,456 $1,022,505 $1,042,955 $1,063,814 $1,085,091 $1,106,792 $1,128,928 $1,151,507 $1,174,537 GROSS SCHEDULED INCOME $982,800 $1,002,456 $1,022,505 $1,042,955 $1,063,814 $1,085,091 $1,106,792 $1,128,928 $1,151,507 $1,174,537 Turnover Vacancy ($78,624) ($80,196) ($81,800) ($83,436) ($85,105) ($86,807) ($88,543) ($90,314) ($92,121) ($93,963) GROSS OPERATING INCOME $904,176 $922,260 $940,705 $959,519 $978,709 $998,283 $1,018,249 $1,038,614 $1,059,386 $1,080,574 Expenses Building Insurance ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) Janitorial* ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) Management Fees* ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) Repairs* ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) Reserves ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) Taxes - Real Estate ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) Trash Removal ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) Utility - Electricity ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) Utility - Gas ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) Utility - Water ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) TOTAL OPERATING EXPENSES ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) NET OPERATING INCOME $600,656 $618,740 $637,185 $655,999 $675,189 $694,763 $714,729 $735,094 $755,866 $777,054 Footnotes: Cash Flow IRR based upon net cash flow and principal payments page 13 of 30
14 Cash In Cash Out Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Debt Service Loan Interest ($299,852) ($295,295) ($290,504) ($285,469) ($280,176) ($274,612) ($268,763) ($262,615) ($256,153) ($249,360) Principal Payments ($89,075) ($93,632) ($98,423) ($103,458) ($108,751) ($114,315) ($120,164) ($126,312) ($132,774) ($139,567) NET CASH FLOW (b/t) $211,729 $229,812 $248,257 $267,072 $286,262 $305,836 $325,802 $346,167 $366,939 $388,127 Cash Flow IRR N/A N/A N/A N/A N/A 1.90% 6.41% 9.67% 12.07% 13.89% Projected Property Value $8,130,500 $8,211,805 $8,293,923 $8,376,862 $8,460,631 $8,545,237 $8,630,690 $8,716,996 $8,804,166 $8,892,208 Resale Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Proceeds b/f Debt Payoff $8,130,500 $8,211,805 $8,293,923 $8,376,862 $8,460,631 $8,545,237 $8,630,690 $8,716,996 $8,804,166 $8,892,208 Loan Principal Balance ($5,948,425) ($5,854,792) ($5,756,370) ($5,652,911) ($5,544,160) ($5,429,844) ($5,309,680) ($5,183,368) ($5,050,594) ($4,911,027) Net Proceeds From Sale $2,182,075 $2,357,013 $2,537,554 $2,723,951 $2,916,471 $3,115,393 $3,321,009 $3,533,628 $3,753,572 $3,981,181 Net Resale IRR 18.95% 18.76% 18.59% 18.43% 18.29% 18.16% 18.04% 17.94% 17.84% 17.75% Footnotes: Cash Flow IRR based upon net cash flow and principal payments page 14 of 30
15 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 $982,800 $1,002,456 $1,022,505 $1,042,955 $1,063,814 $1,085,091 $1,106,792 $1,128,928 $1,151,507 $1,174,537 GROSS SCHEDULED INCOME $982,800 $1,002,456 $1,022,505 $1,042,955 $1,063,814 $1,085,091 $1,106,792 $1,128,928 $1,151,507 $1,174,537 Turnover Vacancy ($78,624) ($80,196) ($81,800) ($83,436) ($85,105) ($86,807) ($88,543) ($90,314) ($92,121) ($93,963) GROSS OPERATING INCOME $904,176 $922,260 $940,705 $959,519 $978,709 $998,283 $1,018,249 $1,038,614 $1,059,386 $1,080,574 Expenses Building Insurance ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) Janitorial* ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) Management Fees* ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) Repairs* ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) Reserves ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) Taxes - Real Estate ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) Trash Removal ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) Utility - Electricity ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) Utility - Gas ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) Utility - Water ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) TOTAL OPERATING EXPENSES ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) NET OPERATING INCOME $600,656 $618,740 $637,185 $655,999 $675,189 $694,763 $714,729 $735,094 $755,866 $777,054 page 15 of 30
16 Annual Property Operating Data per Sq. Ft. Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Rental Income $982, $1,002,456.0 $1,022,505.1 $1,042,955.2 $1,063,814.3 $1,085,090.6 $1,106,792.4 $1,128,928.2 $1,151,506.8 $1,174,536.9 Miscellaneous Income $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 GROSS SCHEDULED INCOME $982, $1,002,456.0 $1,022,505.1 $1,042,955.2 $1,063,814.3 $1,085,090.6 $1,106,792.4 $1,128,928.2 $1,151,506.8 $1,174,536.9 Turnover Vacancy ($78,624.00) ($80,196.48) ($81,800.41) ($83,436.42) ($85,105.15) ($86,807.25) ($88,543.39) ($90,314.26) ($92,120.55) ($93,962.96) GROSS OPERATING INCOME $904, $922, $940, $959, $978, $998, $1,018,249.0 $1,038,614.0 $1,059,386.2 $1,080,574.0 Expenses Building Insurance ($40,819.00) ($40,819.00) ($40,819.00) ($40,819.00) ($40,819.00) ($40,819.00) ($40,819.00) ($40,819.00) ($40,819.00) ($40,819.00) Janitorial* ($23,000.00) ($23,000.00) ($23,000.00) ($23,000.00) ($23,000.00) ($23,000.00) ($23,000.00) ($23,000.00) ($23,000.00) ($23,000.00) Management Fees* ($45,000.00) ($45,000.00) ($45,000.00) ($45,000.00) ($45,000.00) ($45,000.00) ($45,000.00) ($45,000.00) ($45,000.00) ($45,000.00) Repairs* ($46,000.00) ($46,000.00) ($46,000.00) ($46,000.00) ($46,000.00) ($46,000.00) ($46,000.00) ($46,000.00) ($46,000.00) ($46,000.00) Reserves ($17,250.00) ($17,250.00) ($17,250.00) ($17,250.00) ($17,250.00) ($17,250.00) ($17,250.00) ($17,250.00) ($17,250.00) ($17,250.00) Taxes - Real Estate ($42,111.00) ($42,111.00) ($42,111.00) ($42,111.00) ($42,111.00) ($42,111.00) ($42,111.00) ($42,111.00) ($42,111.00) ($42,111.00) Trash Removal ($18,642.00) ($18,642.00) ($18,642.00) ($18,642.00) ($18,642.00) ($18,642.00) ($18,642.00) ($18,642.00) ($18,642.00) ($18,642.00) Utility - Electricity ($32,976.00) ($32,976.00) ($32,976.00) ($32,976.00) ($32,976.00) ($32,976.00) ($32,976.00) ($32,976.00) ($32,976.00) ($32,976.00) Utility - Gas ($1,497.00) ($1,497.00) ($1,497.00) ($1,497.00) ($1,497.00) ($1,497.00) ($1,497.00) ($1,497.00) ($1,497.00) ($1,497.00) Utility - Water ($36,225.00) ($36,225.00) ($36,225.00) ($36,225.00) ($36,225.00) ($36,225.00) ($36,225.00) ($36,225.00) ($36,225.00) ($36,225.00) TOTAL OPERATING EXPENSES ($303, ($303, ($303, ($303, ($303, ($303, ($303, ($303, ($303, ($303, page 16 of 30
17 Annual Property Operating Data per Sq. Ft. Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 NET OPERATING INCOME $600, $618, $637, $655, $675, $694, $714, $735, $755, $777, page 17 of 30
18 Unit Mix Report UNIT MIXES Units Type Approx. SqFt Avg. Rents Monthly Mkt Rents Monthly 86 3 Bedrooms 0 $750 $64,500 $750 $64, Bedrooms 0 $600 $17,400 $600 $17, $81,900 $81,900 UNIT MIX UNIT MIX SQUARE FEET 3 Bedrooms 2 Bedrooms 3 Bedrooms 2 Bedrooms UNIT MIX INCOME UNIT MIX MARKET INCOME 3 Bedrooms 2 Bedrooms 3 Bedrooms 2 Bedrooms page 18 of 30
19 Unit Mix Base Rent Report Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year Bedrooms 86 Units $ per unit $774,000 $789,480 $805,270 $821,375 $837,802 $854,559 $871,650 $889,083 $906,864 $925, Bedrooms 29 Units $ per unit $208,800 $212,976 $217,236 $221,580 $226,012 $230,532 $235,143 $239,846 $244,642 $249,535 Total Income $982,800 $1,002,456 $1,022,505 $1,042,955 $1,063,814 $1,085,091 $1,106,792 $1,128,928 $1,151,507 $1,174,537 page 19 of 30
20 Detailed General Expenses Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Total Expenses ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) ($303,520) Building Insurance ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) ($40,819) Janitorial* ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) ($23,000) Management Fees* ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) ($45,000) Repairs* ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) ($46,000) Reserves ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) ($17,250) Taxes - Real Estate ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) ($42,111) Trash Removal ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) ($18,642) Utility - Electricity ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) ($32,976) Utility - Gas ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) ($1,497) Utility - Water ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) ($36,225) page 20 of 30
21 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 $8,130,500 $8,211,805 $8,293,923 $8,376,862 $8,460,631 $8,545,237 $8,630,690 $8,716,996 $8,804,166 $8,892,208 Resale Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Proceeds b/f Debt Payoff $8,130,500 $8,211,805 $8,293,923 $8,376,862 $8,460,631 $8,545,237 $8,630,690 $8,716,996 $8,804,166 $8,892,208 Basis at Acquisition $8,050,000 $8,050,000 $8,050,000 $8,050,000 $8,050,000 $8,050,000 $8,050,000 $8,050,000 $8,050,000 $8,050,000 Depreciation ($280,462) ($573,160) ($865,858) ($1,158,556) ($1,451,254) ($1,743,952) ($2,036,650) ($2,329,348) ($2,622,046) ($2,902,508) Adjusted Tax Basis $7,769,538 $7,476,840 $7,184,142 $6,891,444 $6,598,746 $6,306,048 $6,013,350 $5,720,652 $5,427,954 $5,147,492 Resale Tax Gain (Loss) $360,962 $734,965 $1,109,781 $1,485,418 $1,861,885 $2,239,189 $2,617,340 $2,996,344 $3,376,212 $3,744,716 Resale Tax Benefit (Cost) ($70,116) ($143,290) ($216,465) ($289,639) ($362,814) ($435,988) ($509,163) ($582,337) ($655,512) ($725,627) Loan Principal Balance ($5,948,425) ($5,854,792) ($5,756,370) ($5,652,911) ($5,544,160) ($5,429,844) ($5,309,680) ($5,183,368) ($5,050,594) ($4,911,027) Net Resale Proceeds $2,111,960 $2,213,723 $2,321,089 $2,434,312 $2,553,658 $2,679,405 $2,811,847 $2,951,291 $3,098,061 $3,255,554 Footnotes: b/f = before page 21 of 30
22 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 7.46% 7.69% 7.92% 8.15% 8.39% 8.63% 8.88% 9.13% 9.39% 9.65% Cash On Cash Return b/t 10.52% 11.42% 12.34% 13.27% 14.22% 15.20% 16.19% 17.20% 18.23% 19.29% Cash On Cash Return a/t 10.52% 11.42% 12.34% 13.27% 14.22% 15.20% 16.19% 17.20% 18.23% 19.29% Debt Coverage Ratio Gross Income per Sq. Ft. $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Expenses per Sq. Ft. $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 Net Income Multiplier Operating Expense Ratio 33.57% 32.91% 32.27% 31.63% 31.01% 30.40% 29.81% 29.22% 28.65% 28.09% Loan To Value Ratio 73.16% 71.30% 69.40% 67.48% 65.53% 63.54% 61.52% 59.46% 57.37% 55.23% Footnotes: b/t = before taxes; a/t = after taxes page 22 of 30
23 Loan Analysis Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 LOAN 1 Debt Service Analysis Principal Payments $89,075 $93,632 $98,423 $103,458 $108,751 $114,315 $120,164 $126,312 $132,774 $139,567 Interest Payments $299,852 $295,295 $290,504 $285,469 $280,176 $274,612 $268,763 $262,615 $256,153 $249,360 Total Debt Service $388,927 $388,927 $388,927 $388,927 $388,927 $388,927 $388,927 $388,927 $388,927 $388,927 Principal Balance Analysis Beginning Principal Balance $6,037,500 $5,948,425 $5,854,792 $5,756,370 $5,652,911 $5,544,160 $5,429,844 $5,309,680 $5,183,368 $5,050,594 Principal Reductions $89,075 $93,632 $98,423 $103,458 $108,751 $114,315 $120,164 $126,312 $132,774 $139,567 Ending Principal Balance $5,948,425 $5,854,792 $5,756,370 $5,652,911 $5,544,160 $5,429,844 $5,309,680 $5,183,368 $5,050,594 $4,911,027 page 23 of 30
24 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 $211,729 $441,541 $689,798 $956,870 $1,243,132 $1,548,968 $1,874,770 $2,220,936 $2,587,876 $2,976,002 Net Resale Proceeds $2,111,960 $2,213,723 $2,321,089 $2,434,312 $2,553,658 $2,679,405 $2,811,847 $2,951,291 $3,098,061 $3,255,554 Invested Capital ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) Net Return on Investment $311,188 $642,764 $998,387 $1,378,682 $1,784,290 $2,215,873 $2,674,117 $3,159,728 $3,673,436 $4,219,056 Internal Rate of Return 15.46% 15.58% 15.72% 15.86% 15.99% 16.11% 16.21% 16.30% 16.38% 16.45% Modified IRR 15.46% 14.86% 14.37% 13.93% 13.54% 13.17% 12.84% 12.52% 12.23% 11.97% NPV (cash flow + reversion) $311,188 $642,764 $998,387 $1,378,682 $1,784,290 $2,215,873 $2,674,117 $3,159,728 $3,673,436 $4,219,056 PV (NOI + reversion) $8,731,156 $9,431,201 $10,150,503 $10,889,441 $11,648,399 $12,427,769 $13,227,950 $14,049,351 $14,892,387 $15,757,483 Footnotes: a/t = after taxes; Modified IRR = Modified Internal Rate of Return; PV = Present Value; NPV = Net Present Value; NOI = Net Operating Income Reversion = Amount received from the resale; Net Return on Investment = Cash Flow (a/t To Date) + Net Proceeds from Resale - Invested Capital. page 24 of 30
25 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) $80,500 $161,805 $243,923 $326,862 $410,631 $495,237 $580,690 $666,996 $754,166 $842,208 Equity (loan reduction) $89,075 $182,708 $281,130 $384,589 $493,340 $607,656 $727,820 $854,132 $986,906 $1,126,473 CASH FLOW (a/t) $211,729 $441,541 $689,798 $956,870 $1,243,132 $1,548,968 $1,874,770 $2,220,936 $2,587,876 $2,976,002 Totals - To Date $381,304 $786,054 $1,214,852 $1,668,321 $2,147,103 $2,651,861 $3,183,279 $3,742,065 $4,328,948 $4,944,683 Invested Capital ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ($2,012,500) ROIC - To Date 18.95% 39.06% 60.37% 82.90% % % % % % % Footnotes: a/t = after taxes; ROIC = Return On Invested Capital page 25 of 30
26 Property Equity Analysis $4,000,000 $3,600,000 $3,200,000 $2,800,000 $2,400,000 $2,000,000 $1,600,000 $1,200,000 $800,000 $400,000 Year Legend Initial Equity Equity (loan reduction) Equity (appreciation) page 26 of 30
27 Equity vs. Debt $6,000,000 $5,400,000 $4,800,000 $4,200,000 $3,600,000 $3,000,000 $2,400,000 $1,800,000 $1,200,000 $600,000 Year Legend Equity Loan Principal Balance page 27 of 30
28 Cumulative Wealth Analysis $5,000,000 $4,500,000 $4,000,000 $3,500,000 $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 Year Legend Equity (loan reduction) Equity (appreciation) CASH FLOW (a/t) page 28 of 30
29 Operating Income Analysis $1,100,000 $990,000 $880,000 $770,000 $660,000 $550,000 $440,000 $330,000 $220,000 $110,000 Year Legend GROSS OPERATING INCOME NET OPERATING INCOME NET CASH FLOW (b/t) page 29 of 30
30 Gross Income Vs. Operating Expenses $1,200,000 $1,080,000 $960,000 $840,000 $720,000 $600,000 $480,000 $360,000 $240,000 $120,000 Year Legend GROSS SCHEDULED INCOME Total Operating Expenses page 30 of 30
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 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 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 informationABSOLUTE AUCTION Maple Grove Mobile Home Park
ABSOLUTE AUCTION Maple Grove Mobile Home Park For more information contact: Commercial Broker Associate ccraig@ccim.net Jim Halfhill, Sr. Halfhill Auction Group Principal Auctioneer +18593385764 halfhill@rhr.com
More informationThe 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 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 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 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 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 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 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 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 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 information984 Sharon Street, New Bedford MA. 984 Sharon Street New Bedford, MA 02050
, New Bedford MA Director of Sales & Leasing bstout@atlanticproperties.com Colin Moynihan Director Of Multi Housing 781-234-5000 cmoynihan@atlanticproperties.com Fully leased 12 unit multifamily comprised
More informationPentuckett Avenue
For more information contact: Vice President evans@scc1031.com BRE #: 01399935 Mike Nunez Associate 619-906-2120 nunez@scc1031.com BRE #: 02008894 Desirable North Park Zip Code Quiet Cul-De-Sac Location
More 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationOFFERING MEMORANDUM Ellendale Place. Los Angeles, CA 90007
OFFERING MEMORANDUM 2652-2656 Ellendale Place Los Angeles, CA 90007 2652-2656 Ellendale Place TABLE OF CONTENTS 5 7 8 9 01 Executive Summary Property Description Investment Detail Executive Summary Pro
More 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 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 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 information1300 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 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 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 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 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 informationLas 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 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 information4739 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 informationReal Estate Investment Analysis
Real Estate Investment Analysis July 6, 2018 SJ Fowler Real estate 4574 N 1st Ave #0 Tucson AZ 85718 David Walsh 520-591-1736 dw.sjfowler@gmail.com Property Photos, Main Property Photo Property Photos,
More information1111 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 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 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 informationThe 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 information1ST 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$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 informationReal Estate Investment Analysis
Real Estate Investment Analysis September 17, 2018 SJ Fowler Real estate 474 N 1st Ave #100 Tucson AZ 8718 David Walsh 20-91-1736 dw.sjfowler@gmail.com Property Photos, Main Property Photo Property Photos,
More 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 information