LIHTC Advisors. Shandon Park Apartments EXCLUSIVE OFFERING. 36 Units 3020 Lerwick Drive Rawlins, WY 82301
|
|
- Tyler Rodgers
- 6 years ago
- Views:
Transcription
1 LIHTC Advisors Shandon Park Apartments 36 Units 3020 Lerwick Drive Rawlins, WY EXCLUSIVE OFFERING
2 LIHTC Advisors W. Explorer Drive Suite 200 Boise, ID CONFIDENTIALITY & DISCLAIMER Jordan Skyles (phone) (direct) (fax) John Nicolas (phone) (direct) (fax) The information contained in this package is confidential and is intended for review solely by the person receiving it directly from LIHTC Advisors. It should not be copied, distributed, nor made available to any person without the written consent from LIHTC Advisors. The information in this package has been obtained from sources we believe reliable. However, LIHTC Advisors has not verified and will not verify, any of the information contained herein and makes no guarantee, warranty, or representation about it. It is the sole responsibility of any interested parties to independently confirm the accuracy and completeness of the information provided herein. All prospective clients must conduct their own due diligence and take appropriate measures to verify all information. Jeff Irish (phone) (direct) (fax) In Cooperation with: Greg Thomas WY Broker of Record Thomas & Moorehead (cell) 2 LIHTC ADVISORS SHANDON PARK 36 UNITS
3 Shandon Park 36 Units 3020 Lerwick Drive Rawlins, WY Table of Contents PROPERTY OVERVIEW Description Area Highlights Summary Area Maps FINANCIAL ANALYSIS Executive Summary Income & Expenses Cash Flow Summary Unit Mix Income & Rent Limits Historical AMI, MAX Rent, & FMR COMPARABLE PROPERTIES Rent Comparables Map Rental & Occupancy Statistics Rent Comparable Details DEMOGRAPHIC ANALYSIS Demographic Analysis 3 LIHTC ADVISORS SHANDON PARK 36 UNITS
4 Property Overview HIGHLIGHTS Section 42 LIHTC Property Built & Placed into Service in 1999 Favorable WCDA HOME Financing that is Assumable by New Buyer Income Limits are Higher than Rental Limits on Respective Units Allowing for a Larger Prospective Tenant Pool 4 LIHTC ADVISORS SHANDON PARK 36 UNITS
5 Property Description Shandon Park Apartments is a 36-unit LIHTC property located in Rawlins, Wyoming. The property offers a mix of spacious two bedroom and three bedroom floor plans to income qualifying residents. Conveniently located, Shandon Park is within minutes to local schools, Interstate 80, and the Rawlins Municipal Airport. Shandon Park was built and placed in service in 1999 under the Section 42 Low- Income Housing Tax Credit (LIHTC) program. There is an existing regulatory agreement in place with the Wyoming Community Development Authority, which requires all units to be rented to income qualifying tenants earning no more than 50%, and 60% of the Area Median Income. The property is out of the initial 15-year tax credit compliance period. Please see the Property Summary page and Unit Mix page for further details. A qualified purchaser can be a non-profit or forprofit entity that agrees to maintain the affordable housing units and to fulfill all requirements of an existing regulatory agreement. Residents benefit from an on-site leasing office, playground, and on-site maintenance. Unit amenities include full appliance package, extra storage, washer and dryer hook-ups, and private patio/balcony. COMMUNITY AMENITIES On-Site Laundry Facilities Community Room Playground UNIT AMENITIES Full Appliance Package Open Floor Plan Patio/Balcony Extra Storage 5 LIHTC ADVISORS SHANDON PARK 36 UNITS
6 Area Highlights Rawlins, Wyoming has a population of 9,040 and is the county seat for Carbon County, the third largest county in the state, with a population of 15,885. Rawlins is located in the south central part of Wyoming, 150 miles west of Cheyenne, WY, 290 miles east of Salt Lake City, UT, and 160 miles north east of Ft. Collins, CO. This part of Wyoming is replete with ranching heritage, pioneer legacy, and railroad history. A strong mining tradition clings to many of the towns as well, due to the plentiful coal deposits that give Carbon County its name. ECONOMY Recent job growth in Carbon County is positive. Jobs have increased by 1.0% since January COST OF LIVING Rawlins cost of living is 6% lower than the state average and 9% lower than the rest of the country as of Q POPULATION Rawlin s population is 9,040 people. Wyoming is a land of wide-open spaces, breathtaking views, and has an abundance and diversity of wildlife found no where else. Rawlins is home to an abundance of outdoor recreation including, hunting, fishing, camping, rafting, and hot springs. Rawlins largest employment industries are construction, manufacturing, and public administration. REAL ESTATE The median home cost in Rawlins is $141,600. Median rent is $810 a month. SOURCE: homefacts.com, areavibes.com NEIGHBORHOOD AMENITIES LOCATION HIGHLIGHTS TOP EMPLOYMENT INDUSTRIES Rawlins Elementary School (0.4 miles) Rawlins High School (1.9 miles) Carbon County Higher Education Center (2.1 miles) Walmart (2.3 miles) Population: 9,040 Carbon County is the 3rd largest county in the state Construction Manufacturing Public Administration 6 LIHTC ADVISORS SHANDON PARK 36 UNITS
7 Property Summary NAME & LOCATION Property Name Shandon Park Apartments Property Address 3020 Lerwick Drive Rawlins, WY SECTION 42 LIHTC RESTRICTIONS Placed in Service 1999 End of Initial Compliance Period 12/31/2013 End of WCDA Compliance Period 12/31/2033 End of WCDA Extended Use Period 12/31/2048 End of HOME Affordability Period 12/31/2029 SITE INFORMATION Assessor s Parcel Number Number of Units 36 Number of Buildings 7 (5 apartment buildings, 1 office, and 1 garage building) Number of Stories 2 Rentable Square Feet 36,504 Year Built 1999 Lot Size 3.22 Acres Density Units/Acre Type of Ownership Fee Simple Landscaping Mature Trees, Shrubs & Grass Topography Relatively Flat UTILITIES Water City of Rawlins Electric Rocky Mountain Power Gas Amerigas CONSTRUCTION Exterior Vinyl Siding Roof Composite Shingle # OF UNITS RENTABLE SF PLACED IN SERVICE LOT SIZE 36 36, acres 7 LIHTC ADVISORS SHANDON PARK 36 UNITS
8 Aerial Map 8 LIHTC ADVISORS SHANDON PARK 36 UNITS
9 Local Map A Shandon Park Apartments Rawlins Elementary School (0.4 miles) A B The Movies 3 (1.2 miles) C Rawlins High School (1.9 miles) D Rawlins Middle School (2.1 miles) E F Carbon County Higher Education Center (2.1 miles) Rawlins Airport (2.1 miles) H B F G Taco Bell, Burger King, Subway, Taco Johns (2.1 miles) C D H I Rawlins Family Recreation Center (2.2 miles) Walmart (2.3 miles) E J US Post Office (3.1 miles) G I J 9 LIHTC ADVISORS SHANDON PARK 36 UNITS
10 Local Map Rawlins Elementary School SHANDON PARK Rawlins Family Recreation Center Rawlins Airport Rawlins High School Rawlins Middle School Movies 3 Carbon County Higher Education Center 10 LIHTC ADVISORS SHANDON PARK 36 UNITS
11 Regional Map Laramie, WY (100 miles) Casper, WY (121 miles) Cheyenne, WY (149 miles) Fort Collins, CO (164 miles) 11 LIHTC ADVISORS SHANDON PARK 36 UNITS
12 Financial Analysis LIST PRICE PRICE/UNIT PRICE/SF PROFORMA NOI PROFORMA NOI/UNIT PROFORMA CAP RATE $1,075,000 $29,861 $29.45 $80,861 $2, % 12 LIHTC ADVISORS SHANDON PARK 36 UNITS
13 Executive Summary PROPERTY INFORMATION Name Shandon Park Address 3020 Lerwick Drive City, State, Zip Rawlins, WY County Carbon Year Built 1999 Placed In Service 1999 End of Initial Tax Credit Compliance Period End of WCDA Compliance Period December 31, 2013 December 31, 2033 End of WCDA Extended Use Period December 31, 2048 End of HOME Affordability Period December 31, 2029 Total Number of Units 36 Net Rentable Square Feet 36,504 SF FINANCIAL SUMMARY PRICING FIGURES - WITH DEBT ASSUMPTION LIST PRICE $1,075,000 Price per Unit $29,861 Price per SF $29.45 PROFORMA 10-Year All Cash IRR%* 8.14% PROFORMA 10-Year Leveraged Cash IRR%* 17.27% Closing Cost $10,750 Capital Expense $36,000 Total Acquisition Cost $1,121,750 * IRR Analysis assumes 1.00% in Closing Costs, $1,000 per unit in Capital Expense, 7.75% exit cap, with a 6.00% cost of sale. 13 LIHTC ADVISORS SHANDON PARK 36 UNITS
14 Executive Summary FINANCING PROPOSED NEW FINANCING Program Conventional Loan to Value % 80.00% Interest Rate 4.75% Interest Only Period (Months) 0 Amortization Period (Years) 30 Loan Amount $656,804 Annual Debt Service - P&I $41,114 DEBT ASSUMPTION Program WCDA HOME Original Loan Amount $325,000 Interest Rate 1.00% 1st Amortizing Payment Month Dec 2000 Maturity Date Apr 2040 Amortization Period (Years) 40 Assumed Loan Amount $203,196 *Analysis assumes New Financing with an assumption of the existing WDCA HOME loan. Total Acquisition Cost $1,121,750 Total Loan Amount $860,000 Loan 1.00% $8,600 Down Payment $270,350 HOME Debt Service (P&I) $9,861 Total Year 1 Debt Service $50,976 Year 1 PROFORMA Debt Coverage Ratio 1.59 VITAL DATA PROFORMA CAP Rate 7.52% NOI $80,861 Year 1 Debt Service $50,976 Net Cash Flow After Debt Service $29,885 Cash on Cash % 11.05% 14 LIHTC ADVISORS SHANDON PARK 36 UNITS
15 Income & Expenses OPERATIONAL ANALYSIS YE 2016 PER UNIT 2017 YTD REVENUE (JUNE) /YE 2016 EXPENSES PER UNIT PROFORMA PER UNIT INCOME Rental Income $242,324 $0.55 $240,760 $0.55 $246,509 $0.56 Subsidy Income $350 $0.00 $7,144 $0.02 $7,315 $0.02 Gain (Loss) to Lease 0.00% $0 $0 0.00% $0 $0 0.00% $0 $0 POTENTIAL RENTAL INCOME $242,674 $6,741 $247,904 $6,886 $253,824 $7,051 (1) % Increase over Prior Year 2.16% 2.39% Economic Loss Vacancy Loss 9.38% ($22,770) ($633) 8.03% ($19,898) ($553) 6.00% ($15,229) ($423) (2) Bad Debt 0.00% $0 $0 0.00% $0 $0 0.00% $0 $0 Concessions 0.00% $0 $0 0.00% $0 $0 0.00% $0 $0 Total Economic Loss 9.38% ($22,770) ($633) 8.03% ($19,898) ($553) 6.00% ($15,229) ($423) NET RENTAL INCOME $219,904 $6,108 $228,006 $6,334 $238,595 $6,628 Other Income Garage Rental $2,204 $61 $600 $17 $615 $17 Late Fees $240 $7 $2,400 $67 $2,460 $68 Misc. Other Income $8,055 $224 $694 $19 $711 $20 Total Other Income $10,499 $292 $3,694 $103 $3,786 $105 EFFECTIVE GROSS INCOME $230,403 $6,400 $231,700 $6,436 $242,381 $6,733 EXPENSES FIXED OPERATIONAL EXPENSE Total Real Estate Property Taxes 5% $11,311 $314 5% $11,311 $314 5% $11,311 $314 (3) Total Property Insurance Expense 4% $8,844 $246 4% $8,844 $246 3% $7,200 $200 (4) Total Property Utility Expense 18% $41,257 $1,146 18% $41,257 $1,146 17% $42,288 $1,175 TOTAL FIXED OPERATIONAL EXP 27% $61,412 $1,706 27% $61,412 $1,706 25% $60,800 $1,689 VARIABLE OPERATIONAL EXPENSE Total Maint. Contract Services 0% $1,085 $30 0% $1,085 $30 0% $1,112 $31 Total Repairs & Maintenance 15% $34,125 $948 15% $34,125 $948 11% $26,100 $725 (5) Total Administrative Expenses 4% $8,680 $241 4% $8,680 $241 3% $6,437 $179 (6) Total Leasing & Marketing 0% $74 $2 0% $74 $2 0% $76 $2 Total Payroll and Salary Expenses 18% $41,819 $1,162 18% $41,819 $1,162 18% $42,864 $1,191 Property Management Fee 6.06% $13,965 $ % $13,965 $ % $13,331 $370 TOTAL VARIABLE OPERATIONAL EXP 43% $99,748 $2,771 43% $99,748 $2,771 37% $89,920 $2,498 TOTAL FIXED & VARIABLE EXPENSES 70% $161,160 $4,477 70% $161,160 $4,477 62% $150,720 $4,187 Reserves & Replacements $10,800 $300 $10,800 $300 $10,800 $300 TOTAL OPERATING EXPENSES 75% $171,960 $4,777 74% $171,960 $4,777 67% $161,520 $4,487 NET OPERATING INCOME $58,443 $1,623 $59,740 $1,659 $80,861 $2, LIHTC ADVISORS SHANDON PARK 36 UNITS
16 Comments to Income & Expenses NOTES TO PROFORMA (1) Potential Rental Income: Rents from 7/1/17 Rent Roll annualized. (2) Vacancy: Based on the rent roll from 7/1/17, occupancy is 91.67%. Analysis uses a 6% vacancy factor going forward. (3) Real Estate Taxes: See notes below. (4) Insurance: Analysis assumes a reduction based on expenses observed at comparable LIHTC properties. (5) Repairs & Maintenance: Proforma assumes a reduction based on expenses observed at comparable LIHTC Properties. (6) Administrative: Proforma assumes that the cost of an audit will no longer be required after a sale. REAL ESTATE TAX ANALYSIS Parcel #: Total Market Value $1,637,774 $1,637,774 Exemptions $0 $0 Value after Exemptions $1,637,774 $1,637,774 Assessment Ratio 9.50% 9.50% Assessed Value $155,589 $155,589 Tax Rate 7.270% 7.270% Ad Valorem Taxes $11,311 $11,311 Sales Tax Credit $0 $0 Total Taxes Due $11,311 $11,311 Analysis estimates Taxes by using the Tax Rate seen in 2016 with the 2017 Assessed Value. 16 LIHTC ADVISORS SHANDON PARK 36 UNITS
17 Cash Flow PROPERTY CASH FLOW ANALYSIS - ASSUMPTIONS YEAR 1 OPERATIONS BASED ON Proforma Gross Potential Rent Growth NA 2.25% 2.25% 2.25% 2.25% 2.25% 2.25% 2.25% 2.25% 2.25% Other Income Growth NA 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% Loss to Lease 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Vacancy 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% Bad Debt 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Concessions 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% Property Taxes NA 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Insurance NA 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% Utilities NA 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% Property Management Fee 5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50% 5.50% Other Expenses NA 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% Replacement Reserves NA 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% CASH FLOW SUMMARY Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 INCOME Rental Income $253,824 $259,535 $265,375 $271,346 $277,451 $283,693 $290,077 $296,603 $303,277 $310,101 Gain (Loss) to Lease $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 POTENTIAL RENTAL INCOME $253,824 $259,535 $265,375 $271,346 $277,451 $283,693 $290,077 $296,603 $303,277 $310,101 Economic Operational Loss Vacancy Loss ($15,229) ($15,572) ($15,922) ($16,281) ($16,647) ($17,022) ($17,405) ($17,796) ($18,197) ($18,606) Bad Debt $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Concessions $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 Total Operational Loss ($15,229) ($15,572) ($15,922) ($16,281) ($16,647) ($17,022) ($17,405) ($17,796) ($18,197) ($18,606) NET RENTAL INCOME $238,595 $243,963 $249,452 $255,065 $260,804 $266,672 $272,672 $278,807 $285,080 $291,495 Total Other Income $3,786 $3,881 $3,978 $4,077 $4,179 $4,284 $4,391 $4,501 $4,613 $4,729 EFFECTIVE GROSS INCOME $242,381 $247,844 $253,430 $259,142 $264,983 $270,956 $277,063 $283,308 $289,694 $296,223 OPERATIONAL EXPENSES FIXED OPERATIONAL EXPENSE Total Real Estate Property Taxes $11,311 $11,651 $12,000 $12,360 $12,731 $13,113 $13,506 $13,911 $14,329 $14,759 Total Property Insurance Expense $7,200 $7,380 $7,565 $7,754 $7,947 $8,146 $8,350 $8,559 $8,773 $8,992 Total Property Utility Expense $42,288 $43,346 $44,429 $45,540 $46,679 $47,845 $49,042 $50,268 $51,524 $52,812 TOTAL FIXED OPERATIONAL EXP $60,800 $62,376 $63,994 $65,654 $67,357 $69,105 $70,898 $72,738 $74,626 $76,563 VARIABLE OPERATIONAL EXPENSE Total Maint. Contract Services $1,112 $1,140 $1,168 $1,198 $1,228 $1,258 $1,290 $1,322 $1,355 $1,389 Total Repairs & Maintenance $26,100 $26,753 $27,421 $28,107 $28,810 $29,530 $30,268 $31,025 $31,800 $32,595 Total Administrative Expenses $6,437 $6,598 $6,763 $6,932 $7,105 $7,283 $7,465 $7,652 $7,843 $8,039 Total Leasing & Marketing $76 $78 $80 $82 $84 $86 $88 $90 $92 $95 Total Payroll and Salary Expenses $42,864 $43,936 $45,034 $46,160 $47,314 $48,497 $49,710 $50,952 $52,226 $53,532 Property Management Fee $13,331 $13,631 $13,939 $14,253 $14,574 $14,903 $15,238 $15,582 $15,933 $16,292 TOTAL VARIABLE OPERATIONAL EXP $89,920 $92,136 $94,405 $96,731 $99,114 $101,556 $104,059 $106,623 $109,250 $111,942 TOTAL FIXED & VARIABLE EXPENSE $150,720 $154,512 $158,399 $162,385 $166,471 $170,661 $174,956 $179,360 $183,876 $188,505 Replacement Reserves $10,800 $10,800 $10,800 $10,800 $10,800 $10,800 $10,800 $10,800 $10,800 $10,800 TOTAL OPERATING EXPENSES $161,520 $165,312 $169,199 $173,185 $177,271 $181,461 $185,756 $190,160 $194,676 $199,305 PROPERTY NET OPERATING INCOME $80,861 $82,532 $84,231 $85,957 $87,712 $89,495 $91,306 $93,147 $95,018 $96,918 NEW FINANCING 1ST MORTGAGE DEBT SERVICE $41,114 $41,114 $41,114 $41,114 $41,114 $41,114 $41,114 $41,114 $41,114 $41,114 WCDA HOME LOAN DEBT SERVICE $9,861 $9,861 $9,861 $9,861 $9,861 $9,861 $9,861 $9,861 $9,861 $9,861 TOTAL ANNUAL DEBT SERVICE $50,976 $50,976 $50,976 $50,976 $50,976 $50,976 $50,976 $50,976 $50,976 $50,976 CASH FLOW AFTER DEBT SERVICE $29,885 $31,556 $33,255 $34,981 $36,736 $38,519 $40,331 $42,172 $44,042 $45,942 DEBT SERVICE COVERAGE RATIO INDICATED CAPITALIZATION RATE 7.52% 7.68% 7.84% 8.00% 8.16% 8.33% 8.49% 8.66% 8.84% 9.02% 17 LIHTC ADVISORS SHANDON PARK 36 UNITS
18 Unit Mix UNIT TYPE NUMBER OF UNITS UNIT SIZE (RSF) ASKING RENT ASKING RENT PSF MAX TC RENT CURRENT UA MAX NET TC RENT 2 BD 1 BTH- 35% HOME $346 $0.36 $434 $88 $346 2 BD 1 BTH- 40% HOME $454 $0.48 $542 $88 $454 2 BD 1 BTH- 45% HOME $468 $0.49 $556 $88 $468 2 BD 1 BTH- 45% $575 $0.61 $799 $88 $711 2 BD 1 BTH- 50% $655 $0.69 $888 $88 $800 2 BD 1 BTH UNIT TOTAL 28 26,544 15,852 21,126 18,662 2 BD 1 BTH UNIT AVG 948 $566 $0.60 $755 $667 3 BD 2 BTH- 40% HOME 2 1,245 $520 $0.42 $620 $100 $520 3 BD 2 BTH- 45% 2 1,245 $650 $0.52 $923 $100 $823 3 BD 2 BTH- 50% 4 1,245 $740 $0.59 $1,026 $100 $926 3 BD 2 BTH UNIT TOTAL 8 9,960 5,300 7,190 6,390 3 BD 2 BTH UNIT AVG 1,245 $663 $0.53 $899 $799 TOTAL POTENTIAL 36 36,504 $21,152 $28,316 $25,052 AVERAGE 1,014 $588 $0.58 $787 $696 *HOME units are designated with 50% Income Limits and all LIHTC units have 60% Income Limits. 18 LIHTC ADVISORS SHANDON PARK 36 UNITS
19 Carbon County Effective Year: 2017 Area Median Income: $71,500 Shandon Park Apartments is a Section 42 LIHTC property which means that federal tax credits were given to help finance the property. The property currently is required to hold the maximum rent charged at or below a level considered appropriate for the households that have incomes at or below 50% and 60% of the local Area Median Income (AMI) for the county. Tax Credit Property Income Limits INCOME 50% 60% 1 Person $27,650 $33,180 2 Person $31,600 $37,920 3 Person $35,550 $42,660 4 Person $39,450 $47,340 5 Person $42,650 $51,180 6 Person $45,800 $54,960 7 Person $48,950 $58,740 Tax Credit Maximum Allowable Rents Set Aside Unit Type # of Units Max Rent UA Max Net Rent 35% HOME 2 BD 1 $434 $88 $346 40% HOME 2 BD 5 $542 $88 $454 45% HOME 2 BD 2 $556 $88 $468 45% 2 BD 10 $799 $88 $711 50% 2 BD 10 $888 $88 $800 40% HOME 3 BD 2 $620 $100 $520 45% 3 BD 2 $923 $100 $823 50% 3 BD 4 $1,026 $100 $926 Unit Breakdown By Unit Type 20% 80% 2 BD 3 BD $900 $800 $700 $600 $500 $400 $300 $200 $100 $0 Asking Rents to Net Max Tax Credit Rents $799 $667 $663 $566 2 BD 3 BD Asking Rent Max Net Rent 19 LIHTC ADVISORS SHANDON PARK 36 UNITS
20 AMI Growth Rate Year AMI % Change 2012 $64, $69, % 2014 $72, % 2015 $73, % 2016 $67,100 (8.08%) 2017 $71, % 3 Yr Avg (0.28%) 5 Yr Avg 2.31% $74,000 $72,000 $70,000 $68,000 $66,000 $64,000 $62,000 $60,000 $58, *The high watermark year is 2015 at $73,000 Max Allowable LIHTC Rent Growth- 3BD/ 60% Year Rent % Change 2012 $ $1, % 2014 $1, % 2015 $1, % 2016 $1, % 2017 $1, % $1,100 $1,050 $1,000 $950 $900 3 Yr Avg 0.22% 5 Yr Avg 2.62% $ SOURCE: novoco.com 20 LIHTC ADVISORS SHANDON PARK 36 UNITS
21 FMR Averages Year FMR Avg. % Change 2012 $ $ % 2014 $797 (11.98%) 2015 $794 (0.44%) 2016 $ % 2017 $ % $950 $900 $850 $800 $750 $700 3 Yr Avg 4.22% 5 Yr Avg 7.66% $ Fair Market Rents Year 2 BD 3 BD 2012 $584 $ $775 $1, $682 $ $679 $ $747 $1, $752 $1,044 SOURCE: novoco.com 21 LIHTC ADVISORS SHANDON PARK 36 UNITS
22 Rent Comparables SHANDON PARK OCCUPANCY COMPS AVERAGE OCCUPANCY SHANDON PARK RENT/SF COMPS AVERAGE RENT/SF 92% 90% $0.58 $ LIHTC ADVISORS SHANDON PARK 36 UNITS
23 Rent Comparables Map A B Shandon Park Apts. B Bitter Creek Apts. A Buffalo Run Apts. 23 LIHTC ADVISORS SHANDON PARK 36 UNITS
24 Occupancy & Rent per SF Occupancy- 90% Average 100% 98% 96% 94% 92% 90% 88% 86% 84% 82% 80% A B Rent Per SF- $0.68 Average $0.80 $0.75 $0.70 $0.65 $0.60 $0.55 $0.50 $0.45 $0.40 A B Shandon Park Apts. B Bitter Creek Apts. A Buffalo Run Apts. 24 LIHTC ADVISORS SHANDON PARK 36 UNITS
25 Rent Comparables SHANDON PARK 36 UNITS OCCUPANCY: 92% YEAR BUILT: Lerwick Drive Rawlins, WY Unit Type # of Units Rent SF Rent Per SF 2BD 1BTH- 35% HOME 1 $ $0.36 2BD 1BTH- 40% HOME 5 $ $0.48 2BD 1BTH- 45% HOME 2 $ $0.49 2BD 1BTH- 45% 10 $ $0.61 2BD 1BTH- 50% 10 $ $0.69 3BD 2BTH- 40% HOME 2 $520 1,245 $0.42 3BD 2BTH- 45% 2 $650 1,245 $0.52 3BD 2BTH- 50% 4 $740 1,245 $0.59 TOTALS/AVG. 36 $588 1,014 $0.58 A BUFFALO RUN 28 UNITS OCCUPANCY: 90% YEAR BUILT: 1999 Unit Type # of Units Rent SF Rent Per SF 2BD 2BTH 14 $ $0.75 3BD 2BTH 14 $750 1,000 $0.75 TOTALS/AVG. 28 $ $0.75 *LIHTC Property with 50% Units 808 West Buffalo Street Rawlins, WY Distance to Subject: 3.2 miles 25 LIHTC ADVISORS SHANDON PARK 36 UNITS
26 Rent Comparables B BITTER CREEK 38 UNITS OCCUPANCY: 90% YEAR BUILT: 2003 Unit Type # of Units Rent SF Rent Per SF 1BD 1BTH 8 $ $0.67 2BD 1BTH 30 $ $0.59 TOTALS/AVG. 38 $ $0.60 *LIHTC Property with 30% Units 434 East Hugus Street Rawlins, WY Distance to Subject: 3.5 miles 26 LIHTC ADVISORS SHANDON PARK 36 UNITS
27 Demographics RAWLINS MEDIAN HOME COST RAWLINS MEDIAN RENT RAWLINS UNEMPLOYMENT RATE $141,600 $ % (5/2017) RAWLINS JOB GROWTH 1.0% (since 1/2017) SOURCE: homefacts.com, areavibes.com 27 LIHTC ADVISORS SHANDON PARK 36 UNITS
28 Demographic Analysis POPULATION 1 MILE 3 MILES 5 MILES 2017 Estimated Population 1,272 8,430 8,542 Population Growth % (2.87%) (2.88%) HOUSEHOLDS 2017 Estimated Households 472 3,372 3,417 Household Growth % (3.1%) (3.1%) INCOME 2017 Household Income: Average $86,821 $73,816 $74, Household Income: Median $76,524 $63,998 $64,245 HOUSEHOLD INCOME LEVELS BY POPULATION Under $25,000 $25,000- $50,000 $50,000- $75,000 $75,000- $100,000 $100,000- $125,000 $125,000- $150,000 $150,000- $200,000 $200,000+ RENTER 32% OCCUPIED 85% VACANT 15% OWNER 68% SOURCE: CoStar 28 LIHTC ADVISORS SHANDON PARK 36 UNITS
29 LIHTC Advisors
LIHTC Advisors. Wentworth Apartments EXCLUSIVE OFFERING. 24 Units 96 East Hayden Avenue Evanston, WY 82930
LIHTC Advisors Wentworth Apartments 24 Units 96 East Hayden Avenue Evanston, WY 82930 EXCLUSIVE OFFERING LIHTC Advisors 12639 W. Explorer Drive Suite 200 Boise, ID 83713 CONFIDENTIALITY & DISCLAIMER Jordan
More informationLIHTC Advisors. Kingsway Apartments EXCLUSIVE OFFERING. 28 Units 116 Ohara Circle King, NC 27021
LIHTC Advisors Kingsway Apartments 28 Units 116 Ohara Circle King, NC 27021 EXCLUSIVE OFFERING LIHTC Advisors 12639 W. Explorer Drive Suite 200 Boise, ID 83713 CONFIDENTIALITY & DISCLAIMER Jordan Skyles
More informationLIHTC Advisors. The Oaks Apartments. GP Acquisition Opportunity. 84 Units 1911 North Kennedy Street Jerome, ID 83338
LIHTC Advisors The Oaks Apartments 84 Units 1911 North Kennedy Street Jerome, ID 83338 GP Acquisition Opportunity LIHTC Advisors 12639 W. Explorer Drive Suite 200 Boise, ID 83713 CONFIDENTIALITY & DISCLAIMER
More informationLIHTC Advisors. Northwood Manor EXCLUSIVE OFFERING. 51 Units 1590 NE Northwood Drive Pullman, WA 99163
LIHTC Advisors Northwood Manor 51 Units 1590 NE Northwood Drive Pullman, WA 99163 EXCLUSIVE OFFERING LIHTC Advisors 12639 W. Explorer Drive Suite 200 Boise, ID 83713 CONFIDENTIALITY & DISCLAIMER Jeff Irish
More informationLIHTC Advisors. Stonecreek Apartments EXCLUSIVE OFFERING. 42 Units 2817 West Tibbets Boulevard West Wendover, NV 89883
LIHTC Advisors Stonecreek Apartments 42 Units 2817 West Tibbets Boulevard West Wendover, NV 89883 EXCLUSIVE OFFERING LIHTC Advisors 506 Second Avenue Suite 1021 Seattle, WA 98104 Jordan Skyles 800.840.3021
More informationEXCLUSIVE OFFERING. Village at Papillion Apartments. 49 Units 1603 Barrington Parkway Papillion, NE $2,500,000
EXCLUSIVE OFFERING Village at Papillion Apartments 49 Units 1603 Barrington Parkway Papillion, NE 68046 $2,500,000 2 CONFIDENTIALITY & DISCLAIMER The information contained in this package is confidential
More informationLIHTC Advisors. Whispering Pines Apartments EXCLUSIVE OFFERING. 40 Units 2784 Kelly Lake Road Decatur, GA 30032
LIHTC Advisors Whispering Pines Apartments 40 Units 2784 Kelly Lake Road Decatur, GA 30032 EXCLUSIVE OFFERING LIHTC Advisors 12639 W. Explorer Drive Suite 200 Boise, ID 83713 CONFIDENTIALITY & DISCLAIMER
More informationEXCLUSIVE OFFERING. Payette Manor Apartments 32 Units 106 N. 12th St. Payette, ID 83661
EXCLUSIVE OFFERING Payette Manor Apartments 32 Units 106 N. 12th St. Payette, ID 83661 2 CONFIDENTIALITY AND DISCLAIMER The information contained in this package is confidential and is intended for review
More informationYour Entrepreneurial Real Estate Partner. Building Wealth Together.
ERIC CHRISTOPHER // 562.296.1327 // ECHRISTOPHER@INCOCOMMERCIAL.COM // BRE #01270278 This information contained herein was obtained from third parties, and has not been independently verified by real estate
More informationMultifamily Offering
Multifamily Offering LUND POINTE APARTMENTS 3301 Valentine Lane SE - Port Orchard, WA 98366 25 Units Offered At: $2,750,000 Corey Crain I 425-442-7931-7931 I I HIGHLIGHTS Located just down the street from
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 informationMidvale 6Plex OFFERING MEMORANDUM SEATTLE, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109
OFFERING MEMORANDUM Midvale 6Plex SEATTLE, WA OFFERING MEMORANDUM KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109 PRESENTED BY: CHARLES BURNETT Managing Broker 206.931.6036 charles@soundrealtygroup.com
More informationMultifamily Offering. LUND POINTE APARTMENTS 3301 Valentine Lane SE - Port Orchard, WA Unit Apartment Complex. Offered At: $2,630,000
Multifamily Offering LUND POINTE APARTMENTS 3301 Valentine Lane SE - Port Orchard, WA 98366 25 Unit Apartment Complex Offered At: $2,630,000 Corey Crain I 425-422-7931 I I LUND POINTE APARTMENTS HIGHLIGHTS
More information915 CARR STREET Lakewood, CO 80214
Jeff Johnson, Co-Founder, Principal Matt Ritter, Co-Founder, Principal Cody Stambaugh, Advisor Peter Sengelmann, Advisor Andrew Monette, Associate Advisor Corey Sandberg, Associate Advisor Nghi Nguyen,
More informationMilton Apartments OFFERING MEMORANDUM MILTON, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109
OFFERING MEMORANDUM Milton Apartments MILTON, WA OFFERING MEMORANDUM KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109 PRESENTED BY: CHARLES BURNETT Managing Broker 206.931.6036 charles@soundrealtygroup.com
More information$2,116,000 Price 7.75% CAP
Salem Village Annex 4621 South Loop 289 Lubbock, TX 79424 Offered Exclusively By: Scott Womack 806) 784-3265 SWomack@ColdwellBanker.com Offered Exclusively By: Scott Womack (806) 784-3265 swomack@coldwellbanker.com
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 informationFLORA AVENUE APARTMENTS. A 40-Unit Non-Rent Controlled Multifamily Community in Bell, CA
FLORA AVENUE APARTMENTS A 40-Unit Non-Rent Controlled Multifamily Community in Bell, CA TYLER C. LEESON Senior Managing Director 949-258-4539 tyler.leeson@marcusmillichap.com CA License: 01451551 EXCLUSIVELY
More information1946 Reed Avenue - Pacific Beach
1946 Reed Avenue - Pacific Beach OFFERING MEMORANDUM CONFIDENTIALITY AND DISCLAIMER The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended
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 informationBOURQUIN APARTMENTS Glendale Drive. Evans, Colorado ERIK TOLL Associate Advisor
BOURQUIN APARTMENTS 2916-2924 Glendale Drive Evans, Colorado 80620 ERIK TOLL Associate Advisor 720.638.5401 JB@PinnacleREA.com JULES B. HOCHMAN Principal 303.962.9533 JB@PinnacleREA.com JUSTIN BROCKMAN
More informationMECKLENBURG MANOR APARTMENTSs A 51 UNIT MULTI-FAMILY INVESTMENT OPPORTUNITY 719 EAST FERRELL STREET, SOUTH HILL, VIRGINIA 23970
:: A CBRE RICHMOND MULTI-HOUSING OPPORTUNITY MECKLENBURG MANOR APARTMENTSs A 51 UNIT MULTI-FAMILY INVESTMENT OPPORTUNITY 719 EAST FERRELL STREET, SOUTH HILL, VIRGINIA 23970 Part of the CBRE affiliate network
More informationSummit Apartments OFFERING MEMORANDUM PASADENA, CA OFFERING MEMORANDUM PRESENTED BY:
OFFERING MEMORANDUM Summit Apartments PASADENA, CA OFFERING MEMORANDUM KW COMMERCIAL 700 S. Flower Street, Suite 2900 Los Angeles, CA 90017 PRESENTED BY: STEPHEN WATSON Managing Director - KW Commercial
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 informationGarrott House 3414 Garrott Houston, TX MARK KALIL & ASSOCIATES, INC.
Garrott House 3414 Garrott Houston, TX 77006 MARK KALIL & ASSOCIATES, INC. COMMERCIAL REAL ESTATE 713.799.8700 Office 713.829.3765 Cell 3414 Garrott, Houston, TX 77006 INVESTMENT HIGHTLIGHTS Garrott House
More informationRolling Hills Apartments
Rolling Hills Apartments Jennings, MO 63136 For Information: Ted Greenberg Cell: 314 503 7772 Direct: 314-336-1955 ted@multifamilystl.com Constantine Benos Cell: 314 504-9043 Direct: 314-446-7552 cbenos@stlmultifamily.com
More informationEl Camino Village 3121 ORANGE CENTER BOULEVARD, ORLANDO, FL Property Highlights: Gross Income $275,400. Proforma Income $292,800
El Camino Village 3121 ORANGE CENTER BOULEVARD, ORLANDO, FL 32805 Property Highlights: Gross Income $275,400 Proforma Income $292,800 Concrete Block Construction JOHNNY PULLMAN JOE LAFLEUR Multifamily
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 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 informationOut-Back Self Storage
OFFERING MEMORANDUM CONFIDENTIALITY AND DISCLAIMER The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party
More informationColumbia River Mobile Home Park Arlington, Oregon
Offered at $2,595,000 Columbia River Mobile Home Park Arlington, Oregon Prepared for: Prospective Purchasers Prepared by: Randy Smith Principal Broker W Western Equities Investment Real Estate Services
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 informationKINGSTON APARTMENTS Kingston Street. Aurora, Colorado ERIK TOLL Associate Advisor
KINGSTON APARTMENTS 1400 Kingston Street Aurora, Colorado 80010 ERIK TOLL Associate Advisor 720.638.5401 JB@PinnacleREA.com JULES B. HOCHMAN Principal 303.962.9533 JB@PinnacleREA.com TABLE OF CONTENTS
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 information526 Park Way Chula Vista, Kelly O Connor- ACI
526 Park Way Chula Vista, 91910 Kelly O Connor- ACI 619.247.2123 526 PARK WAY LOCATION MAP Area Description: Chula Vista is the second largest city in the San Diego metropolitan area. The population was
More 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 informationPARK TERRACE APARTMENTS 915 NE 8 Street, Hallandale, FL 33009
PROPERTY OVERVIEW The Park Terrace Apartments are located in Hallandale Beach, Florida. The property consist of 14 spacious apartments. Situated on.63 of an acre. There are 9-1 bed/1 bath units and 5-2
More informationSunrise Village 4Plexes
OFFERING MEMORANDUM Sunrise Village 4Plexes PUYALLUP, WA OFFERING MEMORANDUM KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109 PRESENTED BY: CHARLES BURNETT Managing Broker 206.931.6036
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 information324 SW 19 th Avenue MIAMI, FL.
OFFERING MEMORANDUM 10/12/2017 Will C Real Estate 1 10/12/2017 Will C Real Estate 2 10/12/2017 Will C Real Estate 3 10/12/2017 Will C Real Estate 4 10/12/2017 Will C Real Estate 5 10/12/2017 Will C Real
More informationLEX ON PORTLAND 536 East Portland Street, Phoenix, AZ 85004
MULTI-FAMILY FOR SALE LEX ON PORTLAND 536 East Portland Street, Phoenix, AZ 85004 Sale Price: $4,000,000 Proposed Number Of Units: 103 Price Per Proposed Unit: $38,835 Lot Size: Building Size: Proposed
More informationParkwood Duplexes 1224 Parkwood Court, Moore, OK 73160
Arkansas Oklahoma Kansas Parkwood Duplexes 1224 Parkwood Court, Moore, OK 73160 Mike Buhl CRRC-OKC 405.360.5966 buhl@crrc.us Darla Knight CRRC-Tulsa 918.557.5966 darla@crrc.us Offering Highlights 23 Duplexes
More information1752 W Sumac Ln ANAHEIM, CA OFFERING MEMORANDUM
OFFERING MEMORANDUM PROPERTY DESCRIPTION INVESTMENT OVERVIEW Investment Highlights Gated Front with Nice Landscaping, Separate Garage Structure Desirable Unit Mix of Mostly Two Bedroom Units Ample Parking,
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 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 informationStaples ONTARIO, OR OFFERING MEMORANDUM
OFFERING MEMORANDUM CONFIDENTIALITY AND DISCLAIMER The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party
More informationVista Village Apartments
Vista Village Apartments Property Report 1125 N 7th St Sierra Vista, AZ 85635 Vista Village Apartments CONTENTS 01 Executive Summary Executive Summary 3 Unit Mix Summary 4 Location Summary 5 04 Sale Comps
More informationOFFERING MEMORANDUM Morse Ave Sacramento, CA Morse Plaza
OFFERING MEMORANDUM 1960 Morse Ave Sacramento, CA 95825 Morse Plaza Morse Plaza CONTENTS 01 Executive Summary Executive Summary 5 Unit Mix Summary 6 Location Summary 7 02 Property Description Property
More informationBayview Apartments. 470 Central Ave Alameda, CA Unit Apartment Building On Alameda Island Rarely Available Waterfront Property
For more information contact: Apartment / Investment Broker michael@svmultifamily.com BRE 01327546 33 Unit Apartment Building On Alameda Island Rarely Available Waterfront Property Views of The San Francisco
More informationOFFERING MEMORANDUM. South Chicago Majestic 21-Unit 8000 S Paxton Ave, Chicago, IL, 60617
OFFERING MEMORANDUM South Chicago Majestic 21-Unit 8000 S Paxton Ave, Chicago, IL, 60617 South Chicago Majestic 21-Unit CONTENTS 01 Executive Summary Executive Summary 5 Unit Mix Summary 6 Location Summary
More informationOFFERING MEMORANDUM GEORGETOWN APARTMENTS Tallywood Drive, Fayetteville, NC
OFFERING MEMORANDUM GEORGETOWN APARTMENTS 3211 Tallywood Drive, Fayetteville, NC N O N - E N D O R S E M E N T A N D D I S C L A I M E R N O T I C E Non-Endorsements Marcus & Millichap is not affiliated
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 informationQUIET MEADOW CONDOMINIUMS
435 HILLARY CIRCLE, JOHNSON CREEK, WI // EXECUTIVE SUMMARY OFFERING SUMMARY Sale Price: $1,260,000 Number Of Units: 8 Cap Rate: 5.37% PROPERTY OVERVIEW Two well maintained, 100% leased 4-unit entitled
More information15 Units With Upside In Rent 120 E FAIRMONT AVE., MODESTO, CA PRIVATE CLIENT GROUP PCG COMMERCIAL $1,500, UNITS 6.
PRIVATE CLIENT GROUP 100% LEASED MULTIFAMILY COMPLEX 15 Units With Upside In Rent 120 E FAIRMONT AVE., MODESTO, CA 95354 $1,500,000 15 UNITS 6.04% CAP CONFIDENTIALITY & DISCLAIMER All materials and information
More informationWEST BEND SALE LEASEBACK OPPORTUNITY
WEST BEND SALE LEASEBACK OPPORTUNITY 3.65 ACRE PARCEL OF CONTIGUOUS VACANT LAND AVAILABLE OFFERING MEMORANDUM 3014-3020 E Progress Dr West Bend, WI 53095 West Bend Sale Leaseback Opportunity CONTENTS 01
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 informationOFFERING MEMORANDUM. Delaware Delaware, OH Delaware Portfolio
OFFERING MEMORANDUM Delaware Delaware, OH 43015 Delaware Portfolio Delaware Portfolio CONTENTS 01 Executive Summary Executive Summary 5 Unit Mix Summary 6 Location Summary 7 Demographics 8 02 Property
More informationWestside MHP HIGHWAY 80 WEST, Statesboro, GA 30458
EXECUTIVE SUMMARY OFFERING SUMMARY Sale Price: Number Of Units: PROPERTY OVERVIEW $149,500 23 Cap Rate: 10.16% NOI: $15,190 Lot Size: Building Size: 10.62 Acres 1,344 Tons of upside here. 23 spaces. 3
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 informationN. Bell Ave. Chicago, IL 60645
6442-44 N. Bell Ave. MULTIFAMILY PROPERTY FOR SALE 2211 N. Elston Ave. Suite 302 773.305.4900 Table of Contents 1. PROPERTY INFORMATION 3 Executive Summary Property Details Property Description Additional
More informationIvywood Apartments 34-Unit Apartment Property Oxnard, California
Ivywood Apartments 34-Unit Apartment Property Oxnard, California Described by one top Ventura County apartment appraiser as "the best looking property seen on the market in a long time." Offered By: Craig
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 informationMulti-Tenant Investment Opportunity
B ERKEL EY SQU A RE APART MENT S, 1545 NORT H FIRST STREET, SAN JOSE, CA Multi-Tenant Investment Opportunity Offered At: $6,495,000.00 Shown by Appointment Only: Tony Odom (408) 531-4465 tony@csrteam.com
More informationMONTEZUMA APARTMENTS 317 S. MONTEZUMA STREET PRESCOTT, AZ David Benzing Advisor
MONTEZUMA APARTMENTS 317 S. MONTEZUMA STREET PRESCOTT, AZ 86303 David Benzing Advisor 480.626.0173 david.benzing@svn.com Art Rullo Advisor 480.626.0181 art.rullo@svn.com Chip Kloppenburg, CCIM, CEA Senior
More informationFOR SALE PROPERTY BROCHURE. Well Maintained Duplex For Sale S. Kearney Street Denver, CO CONTACT: SAM LEGER TIM FINHOLM
FOR SALE Well Maintained Duplex For Sale 764-768 S. Kearney Street Denver, CO 80224 PROPERTY BROCHURE CONTACT: SAM LEGER 303.512.1159 sleger@uniqueprop.com TIM FINHOLM 303.512.1161 tfinholm@uniqueprop.com
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 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 information511 La Cadena Way LA HABRA, CA OFFERING MEMORANDUM
OFFERING MEMORANDUM INVESTMENT OVERVIEW Investment Highlights Strong Unit Mix of 1 & 2 Bedrooms, Good Curb Appeal, and Nicely Landscaped Units Are Separately Metered for Electric & Gas 4 of 8 Units Have
More informationInvestment Highlights:
1756 Clarkson St. Denver, CO 80218 Investment Highlights: Sophisticated Modern Design Constructed in 2013 Private Balconies and In-Unit Laundry Complete Amenity Package Ideal Location Adjacent to Central
More informationDavie Blvd Shopping Plaza 3671 Davie Blvd Fort Lauderdale, FL 33312
Davie Blvd Shopping Plaza Great 9 unit shopping center located in Ft Lauderdale FL High traffic count, close proximity to Interstate I95 100% leased with 7 long term tenants Actual Gross income is $72,756
More informationJonesboro Affordable Self Storage
Jonesboro Affordable Self OFFERING MEMORANDUM CONFIDENTIALITY AND DISCLAIMER The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be
More informationJEROME RETAIL CENTER E Yakima St, Jerome, ID CONTACT. Raymond Duchek Investment Broker
JEROME RETAIL CENTER 124-128 E Yakima St, Jerome, ID 83338 CONTACT 120 2nd Avenue North, Suite 206 PO Box 4380, Ketchum, ID 83340 (208) 726-6560 Raymond Duchek Investment Broker 503.225.8492 RaymondD@norris-stevens.com
More informationCHASE BANK & RETRO FITNESS 435 Broadway Bayonne, NJ Offering Memorandum
435 Broadway Bayonne, NJ 07002 Offering Memorandum N O N - E N D O R S E M E N T A N D D I S C L A I M E R N O T I C E Confidentiality and Disclaimer The information contained in the following Marketing
More informationOFFERNIG MEMORANDUM THE SANCTUM ARTISTE. 900 North Hoover St. Silver Lake, CA a 6-unit multifamily investment property
OFFERNIG MEMORANDUM THE SANCTUM ARTISTE 900 North Hoover St. Silver Lake, CA. 90029 a 6-unit multifamily investment property INVESTMENT OVERVIEW PRICING INFORMATION: PRICE $3,200,000 TERMS ALL CASH BUILDING
More 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 informationCOUNTRY CLUB APARTMENTS 953 S. 23RD STREET, RICHMOND, IN 47374
COUNTRY CLUB APARTMENTS 953 S. 23RD STREET, RICHMOND, IN 47374 Building Trust. Building Relationships. Building Value. presented by: Bart Weprin 513.936.9110 bart.weprin@weprinrealty.com Table Of Contents
More information7401 PACIFIC BLVD. HUNTINGTON PARK, CA 90255
OFFERING MEMORANDUM $1,295,000 7401 PACIFIC BLVD. HUNTINGTON PARK, CA 90255 90% FINANCING AVAILABLE STRIP CENTER - MTM TENANCY 1 This Memorandum ( Offering Memorandum ) has been prepared by Brookfield
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 informationFOR SALE PROPERTY BROCHURE. Well Maintained Duplex For Sale S. Kearney Street Denver, CO CONTACT: SAM LEGER TIM FINHOLM
FOR SALE Well Maintained Duplex For Sale 772-776 S. Kearney Street Denver, CO 80224 PROPERTY BROCHURE CONTACT: SAM LEGER 303.512.1159 sleger@uniqueprop.com TIM FINHOLM 303.512.1161 tfinholm@uniqueprop.com
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 information1013 N. Ross St SANTA ANA, CA OFFERING MEMORANDUM
OFFERING MEMORANDUM INVESTMENT OVERVIEW Investment Highlights Strong Unit Mix of 1 Bed + Den, and 2 Bed Units Great Curb Appeal & Nicely Landscaped No Owner Gas or Electric Bill! Common Area Includes Spacious
More informationMixed Use Office/Retail & 2 Apartments
OFFERING MEMORANDUM Mixed Use Office/Retail & 2 Apartments SAN ANTONIO, TX OFFERING MEMORANDUM PRESENTED BY: OFFERING SUMMARY SALE PRICE: $195,000 PROFORMA CAP RATE: 8.16% PROFORMA NOI: $15,915 (at 100%
More informationSOUTH SHORE DRIVE
7818-7820 SOUTH SHORE DRIVE Price Per Unit: $47,042 GRM: 5.67 Cap Rate: 11.18% MULTIFAMILY INVESTMENT OPPORTUNITY MULTIFAMILY INVESTMENT OPPORTUNITY CONTENTS CONFIDENTIALITY & DISCLAIMER PROPERTY INFORMATION
More information7642 Vineland Avenue Sun Valley, CA
Offering Memorandum www.neemaahadian.com 7642 Vineland Avenue Sun Valley, CA Offering Memorandum 7642 Vineland Avenue Sun Valley, CA NEEMA AHADIAN Senior Vice President Investments Direct 310.909.5444
More informationFOR SALE Edward s Duplexes
FOR SALE Edward s Duplexes 12-Units 6817 NE 124th Avenue Vancouver, WA 98682 PRESENTED BY: David Chatfield Multifamily Investment Broker 900 SW 5th Avenue 17th Floor Portland, OR 97204 503.223.3171 www.norris-stevens.com
More information810 South St Andrews Place, Los Angeles, CA Unit Apartment Opportunity
810 South St Andrews Place, Los Angeles, CA 90005 18-Unit Apartment Opportunity CONFIDENTIALITY AGREEMENT The information contained in the following Marketing Brochure is proprietary and strictly confidential.
More information2076 OAKWOOD DRIVE EAST PALO ALTO CALIFORNIA
O F F E R I N G M E M O R A N D U M Disclaimer: The information contained herein has been obtained from sources deemed reliable but has not been verified and no guarantee, warranty or representation, either
More informationFOR SALE BURGER KING $1,350,000 CONTACT: 1139 E Highway Road 24 Woodland Park, CO KEVIN HIGGINS EARL DUFFY
FOR SALE BURGER KING 1139 E Highway Road 24 Woodland Park, CO 80863 $1,350,000 CONTACT: KEVIN HIGGINS MANAGING DIRECTOR 303.512.2730 khiggins@uniqueprop.com EARL DUFFY DIRECTOR ASSOCIATE 303.512.2732 eduffy@uniqueprop.com
More informationVan Dyke Ave SAN DIEGO, CA Units City Heights
Ave SAN DIEGO, CA 92105 11 Units City Heights Single Oak Realty is pleased to present this great investment opportunity to own an 11-unit apartment building in City Heights. This property has a great unit
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 informationCRESTVIEW ESTATES MHP 27 HOME SITES APPROVED FOR 88 LOTS ACRES TOTAL 7348 TRI COUNTY HWY SARDINIA, OH 45171
MHP 27 HOME SITES APPROVED FOR 88 LOTS 33.45 ACRES TOTAL 7348 TRI COUNTY HWY SARDINIA, OH 45171 Mike Bastin Senior Vice President Email: mjbastin@cbcreliantrealty.com Direct: (513) 618-2823 Cell: (513)
More informationAFFORDABLE CAR WASH 6601 W. CLEARWATER AVE KENNEWICK, WA Rob Ellsworth, CCIM Senior Advisor
AFFORDABLE CAR WASH 6601 W. CLEARWATER AVE KENNEWICK, WA 99336 Rob Ellsworth, CCIM Senior Advisor 509.430.2378 rob.ellsworth@svn.com SVN RETTER & COMPANY 329 N. KELLOGG, KENNEWICK, WA 99336 OFFERING MEMORANDUM
More informationFoothills Villas Apartments
Foothills Villas Apartments 16 Units Offered at $952,000 2980 W Foothill Dr. Phoenix, Arizona Superior northwest Phoenix location, just west of I-17 and north of Highway 101. Great mix of one and two-bedroom
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 informationBayview Center 2743 E Highway 101, Port Angeles, WA 98362
Value-Add Safeway Anchored Retail Center www.orioncp.com Bayview Center 2743 E Highway 101, Port Angeles, WA 98362 Scott Clements P C E 206.445.7664 206.793.1074 sclements@orioncp.com David Butler P C
More 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 informationExclusively Offering. $4,660,000 Alder Terrace Apartments. 202 Baltimore Street, Longview, WA 98632
Exclusively Offering $4,660,000 Alder Terrace Apartments 202 Baltimore Street, Longview, WA 98632 Chris Roewe Partner/Broker 360.556.5101 cell 360.501-5500 office 208 Vine Street, Kelso, WA 98626 chrisroewe@hotmail.com
More informationCOUNTRY CLUB APARTMENTS PHASE I 953 S. 23RD STREET, RICHMOND, IN 47374
COUNTRY CLUB APARTMENTS PHASE I 953 S. 23RD STREET, RICHMOND, IN 47374 Building Trust. Building Relationships. Building Value. presented by: Bart Weprin 513.936.9110 bart.weprin@weprinrealty.com Table
More informationDOVER APARTMENTS MULTIFAMILY INVESTMENT OPPORTUNITY Dover Avenue Houston, Texas 77087
MULTIFAMILY INVESTMENT OPPORTUNITY DOVER APARTMENTS 4137 Dover Avenue Houston, Texas 77087 Residents enjoy sizable greenspace overlooking Sims Bayou All 2 Bedroom Units Available "All Cash" Certificates
More information4 Units Near 22nd St Landing, San Pedro
Exclusively Marketed By Table of Contents LYON STAHL INVESTMENT REAL ESTATE Austin Longwell (626) 408 4420 Austin.Longwell@lyonstahl.com Lic. 02036524 Johnnie Stiegler (310) 990 9685 Johnnie@LyonStahl.com
More information