LIHTC Advisors. Northwood Manor EXCLUSIVE OFFERING. 51 Units 1590 NE Northwood Drive Pullman, WA 99163
|
|
- Candace Ellis
- 6 years ago
- Views:
Transcription
1 LIHTC Advisors Northwood Manor 51 Units 1590 NE Northwood Drive Pullman, WA EXCLUSIVE OFFERING
2 LIHTC Advisors W. Explorer Drive Suite 200 Boise, ID CONFIDENTIALITY & DISCLAIMER Jeff Irish (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. Jordan Skyles (phone) (direct) (fax) 2 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
3 Northwood Manor 51 Units 1590 NE Northwood Drive Pullman, WA 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 NORTHWOOD MANOR 51 UNITS
4 Property Overview HIGHLIGHTS Great Location Within Minutes to Washington State University and Downtown Pullman Past the Initial Tax Credit Compliance Period (Placed In Service in 1998) Bloomberg Businessweek Chose Pullman as the Best Place to Raise Kids in the State of Washington Low Historical Vacancy 4 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
5 Property Description Northwood Manor Apartments is a 51-unit affordable housing community located in Pullman, WA. The property was built and placed in service in 1998 under the Section 42 Low-Income Housing Tax Credit (LIHTC) program. It is conveniently located with easy access to Washington State University and downtown Pullman. There is an existing regulatory agreement in place which requires units to be rented to income qualifying residents earning no more than 30% and 60% of Area Medium Income (AMI) limits, which are provided by Washington State Housing Finance Commission (WSHFC). The property is out of its initial 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 for-profit entity that agrees to maintain the affordability restrictions. Northwood Manor offers spacious two, three, and four bedroom floor plans. Residents benefit from common area amenities including on-site laundry facility, community garden area, spacious common grounds, and playground.. Unit amenities include open floor plan with full appliance package, W/D connections in select units, and private patio / balcony. COMMUNITY AMENITIES On-Site Laundry Facility Playground Community Garden Area Spacious Common Grounds UNIT AMENITIES Full Appliance Package Open Floor Plan W/D Connections in Select Units Patio/ Balcony 5 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
6 Area Highlights Pullman is the largest city in Whitman County, located in southeastern Washington state within the Palouse region of the Pacific Northwest. The population is 33,282. Originally incorporated as Three Forks, the city was later renamed after industrialist George Pullman. Pullman is noted as a vastly fertile agricultural area known for its many miles of rolling hills and the production of wheat and legumes. It is home to Washington State University, a public research land-grant university, as well as the international headquarters of Schweitzer Engineering Laboratories. Pullman is located eight miles from Moscow, Idaho, home to the University of Idaho, and is served by the Pullman-Moscow Regional Airport. ECONOMY COST OF LIVING POPULATION REAL ESTATE Recent job growth in Pullman is positive. Jobs have increased by 0.5% since January The cost of living in Pullman is 10% lower than the state average and 4% higher than the rest of the country as of Q The population in Pullman is 33,282 people. The median home cost in Pullman is $219,700. Median rent is $705 a month. SOURCE: homefacts.com, areavibes.com NEIGHBORHOOD AMENITIES Washington State University (1.1 miles) Jefferson Elementary School (2.0 miles) Pullman Care Community (3.1 miles) Walmart (3.9 miles) LOCATION HIGHLIGHTS Population: 33,282 Home to Washington State University Located 8 miles from Moscow, Idaho - home to the University of Idaho LEWIS-CLARK VALLEY TOP EMPLOYERS (NO. EMPLOYEES) Washington State University (7,952) University of Moscow (4,843) Vista Outdoor (1,380) Clearwater Paper (1,370) Nez Perce Tribe (1,346) 6 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
7 Property Summary NAME & LOCATION Property Name Northwood Manor Property Address 1590 NE Northwood Drive Pullman, WA SECTION 42 LIHTC RESTRICTIONS Placed in Service 1998 End of Initial Compliance Period 12/31/2012 End of Extended Use Period 12/31/2037 SITE INFORMATION Assessor s Parcel Number & Number of Units 51 Number of Buildings 5 Number of Stories 3 Rentable Square Feet 50,945 Year Built 1998 Lot Size 3.50 Acres Density Units/Acre Type of Ownership Fee Simple Landscaping Mature Trees, Shrubs, & Grass Topography Relatively Flat UTILITIES Water Moscow Water Electric Public Utility Commission Gas Public Utility Commission CONSTRUCTION Exterior Vinyl Siding & Wood Trim Roof Composite Shingle # OF UNITS RENTABLE SF PLACED IN SERVICE LOT SIZE 51 50, acres 7 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
8 Aerial Map 8 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
9 Local Map Northwood Manor A Washington State University (1.1 miles) B C McDonald s, Starbucks, Jack in the Box, Taco Bell (1.4 miles) Jimmy John s, Domino s (1.6 miles) G D E F Jefferson Elementary School (2.0 miles) Pullman Moscow Regional Airport (2.3 miles) Subway, Thomas Hammer Coffee (2.3 miles) D B E G Pullman High School (2.6 miles) C H I J Sunnyside Elementary School (2.7 miles) Pullman Village Centre Cinemas (2.9 miles) Pullman Care Community (3.1 miles) H F A K McDonald s, Rite Aide (3.4 miles) L Safeway, Shopko, Lincoln Middle School (3.4 miles) M Walmart (3.9 miles) K L M J I 9 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
10 Local Map NORTHWOOD MANOR Washington State University Pullman Care Community 10 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
11 Regional Map Moscow, ID (9 miles) Lewiston, ID (32 miles) Spokane, WA (75 miles) Coeur d Alene, ID (88 miles) 11 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
12 Financial Analysis LIST PRICE PRICE/UNIT PRICE/SF PROFORMA NOI PROFORMA NOI/UNIT PROFORMA CAP RATE $2,950,000 $57,843 $57.91 $214,267 $4, % 12 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
13 Executive Summary PROPERTY INFORMATION Name Northwood Manor Address 1590 NE Northwood Drive City, State, Zip Pullman, WA County Whitman Year Built 1998 Placed In Service 1998 End of Initial Tax Credit Compliance Period End of LIHTC Restrictions End of Other Restrictions Qualified Contract Eligible December 31, 2012 December 31, 2037 NA No Total Number of Units 51 Net Rentable Square Feet 50,945 SF FINANCIAL SUMMARY PRICING FIGURES - WITH PROPOSED NEW FINANCING LIST PRICE $2,950,000 Price per Unit $57,843 Price per SF $57.91 PROFORMA 10-Year All Cash IRR%* 9.69% PROFORMA 10-Year Leveraged Cash IRR%* 20.41% Closing Cost $14,750 Capital Expense $102,000 Total Acquisition Cost $3,066,750 * IRR Analysis assumes 0.50% in Closing Costs, $2,000 per unit in Capital Expense, 7.50% exit cap, with a 5.00% cost of sale. 13 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
14 Executive Summary FINANCING PROPOSED NEW FINANCING Program Conventional Loan to Value % 80.00% Interest Rate 4.30% Interest Only Period (Months) 0 Amortization Period (Years) 30 Total Acquisition Cost $3,066,750 Loan Amount $2,360,000 Loan 1.00% $23,600 Down Payment $730,350 Annual Debt Service - P&I $140,148 Year 1 PROFORMA Debt Coverage Ratio 1.53 VITAL DATA PROFORMA CAP Rate 7.26% NOI $214,267 Year 1 Debt Service $140,148 Net Cash Flow After Debt Service $74,119 Cash on Cash % 10.15% 14 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
15 Income & Expenses OPERATIONAL ANALYSIS YE 2016 PER UNIT T12 May'17 PER UNIT PROFORMA PER UNIT INCOME Gross Potential Rent $411,016 $0.67 $412,446 $0.67 $430,440 $0.70 Gain (Loss) to Lease -6.11% ($25,112) ($492) -3.97% ($16,390) ($321) -5.00% ($21,522) ($422) POTENTIAL RENTAL INCOME $385,904 $7,567 $396,056 $7,766 $408,918 $8,018 (1) % Increase over Prior Year 2.63% 3.25% Economic Loss Vacancy Loss 2.69% ($10,400) ($204) 2.24% ($8,887) ($174) 4.00% ($16,357) ($321) (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 2.69% ($10,400) ($204) 2.24% ($8,887) ($174) 4.00% ($16,357) ($321) NET RENTAL INCOME $375,504 $7,363 $387,169 $7,592 $392,561 $7,697 Other Income Laundry and Vending Revenue $26,063 $511 $26,212 $514 $26,867 $527 Misc. Other Income $4,780 $94 $5,767 $113 $5,911 $116 Total Other Income $30,843 $605 $31,979 $627 $32,778 $643 EFFECTIVE GROSS INCOME $406,347 $7,968 $419,148 $8,219 $425,340 $8,340 EXPENSES FIXED OPERATIONAL EXPENSE Total Real Estate Property Taxes 0% $223 $4 0% $327 $6 0% $215 $4 (3) Total Property Insurance Expense 2% $7,104 $139 2% $7,407 $145 2% $7,592 $149 Total Property Utility Expense 15% $60,006 $1,177 15% $61,347 $1,203 15% $62,881 $1,233 TOTAL FIXED OPERATIONAL EXP 17% $67,333 $1,320 16% $69,081 $1,355 17% $70,688 $1,386 VARIABLE OPERATIONAL EXPENSE Total Maint. Contract Services 1% $5,346 $105 2% $6,444 $126 2% $6,605 $130 Total Repairs & Maintenance 4% $17,459 $342 4% $15,878 $311 4% $16,275 $319 Total Administrative Expenses 7% $30,050 $589 8% $34,781 $682 4% $15,456 $303 (4) Total Leasing & Marketing 1% $2,640 $52 1% $2,213 $43 1% $2,268 $44 Total Payroll and Salary Expenses 18% $72,193 $1,416 17% $71,962 $1,411 13% $56,160 $1,101 (5) Property Management Fee 5.00% $20,328 $ % $20,710 $ % $19,140 $375 Non-Profit Fee 0.00% $0 $0 0.00% $0 $0 2% $9,180 $180 (6) TOTAL VARIABLE OPERATIONAL EXP 36% $148,016 $2,902 36% $151,988 $2,980 29% $125,085 $2,453 TOTAL FIXED & VARIABLE EXPENSES 53% $215,349 $4,223 53% $221,069 $4,335 46% $195,773 $3,839 Reserves & Replacements $15,300 $300 $15,300 $300 $15,300 $300 TOTAL OPERATING EXPENSES 57% $230,649 $4,523 56% $236,369 $4,635 50% $211,073 $4,139 NET OPERATING INCOME $175,698 $3,445 $182,779 $3,584 $214,267 $4,201 **ANALYSIS DOES NOT INCLUDE TOTAL FURN & APPL REPLACEMENT & TOTAL OTHER REPLACEMENTS INCLUDED ABOVE THE LINE IN THE YE 2016 & T12 MAY'17 FINANCIALS. 15 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
16 Comments to Income & Expenses NOTES TO PROFORMA (1) (2) Potential Rental Income: Analysis assumes May 2017 Gross Market Rents from trailing-12 financials annualized and a Loss to Lease of 5%. Loss to Lease then decreases by 1% per year as rents continue to catch up to Gross Market Rents. Vacancy: Based on the rent roll from 5/31/17, occupancy is 92.15%. Analysis uses a 4% vacancy factor going forward as historical vacancy has typically averaged less than 3%. (3) Real Estate Taxes: See notes below. (4) Administrative: Proforma assumes that the cost of an audit will no longer be required after a sale. Analysis also assumes the removal of any Mileage Expense and a reduction to Professional Fees to $2,000. (5) Payroll & Salary Expense: Analysis assumes the following Pay Schedule: Hours Per Week Per Hour Pay Total On-Site Manager 25 $18 $23,400 Maintenance Tech 25 $18 $23,400 Taxes & Benefits (20%) Total Payroll & Salary Expense $9,360 $56,160 (6) Non-Profit Fee: Analysis assumes a $15 per unit per month fee to continue qualifying for the 100% property tax exemption. REAL ESTATE TAX ANALYSIS Parcel #: and Proforma Land $364,400 $375,332 Improvements $1,671,076 $1,721,208 Total Market Value $2,035,476 $2,096,540 Exemptions $2,035,476 $2,096,540 Value after Exemptions $0 $0 Assessment Ratio % % Assessed Value $0 $0 Tax Rate 1.453% 1.453% Ad Valorem Taxes $0 $0 Misc. Taxes $209 $215 Total Taxes Due $209 $215 Notes The property is currently subject to a 100% tax abatement. Analysis assumes that the real estate tax abatement will continue. 16 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
17 Cash Flow PROPERTY CASH FLOW ANALYSIS - ASSUMPTIONS YEAR 1 OPERATIONS BASED ON Proforma Gross Potential Rent Growth NA 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 2.50% 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 -5.00% -4.00% -3.00% -2.00% -1.00% 0.00% 0.00% 0.00% 0.00% 0.00% Vacancy 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 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 4.50% 4.50% 4.50% 4.50% 4.50% 4.50% 4.50% 4.50% 4.50% 4.50% 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 Gross Potential Rent $430,440 $441,201 $452,231 $463,537 $475,125 $487,003 $499,178 $511,658 $524,449 $537,561 Gain (Loss) to Lease ($21,522) ($17,648) ($13,567) ($9,271) ($4,751) $0 $0 $0 $0 $0 POTENTIAL RENTAL INCOME $408,918 $423,553 $438,664 $454,266 $470,374 $487,003 $499,178 $511,658 $524,449 $537,561 Economic Operational Loss Vacancy Loss ($16,357) ($16,942) ($17,547) ($18,171) ($18,815) ($19,480) ($19,967) ($20,466) ($20,978) ($21,502) 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 ($16,357) ($16,942) ($17,547) ($18,171) ($18,815) ($19,480) ($19,967) ($20,466) ($20,978) ($21,502) NET RENTAL INCOME $392,561 $406,611 $421,118 $436,095 $451,559 $467,523 $479,211 $491,192 $503,471 $516,058 Total Other Income $32,778 $33,598 $34,438 $35,299 $36,181 $37,086 $38,013 $38,963 $39,937 $40,936 EFFECTIVE GROSS INCOME $425,340 $440,209 $455,555 $471,394 $487,740 $504,609 $517,224 $530,155 $543,409 $556,994 OPERATIONAL EXPENSES FIXED OPERATIONAL EXPENSE Total Real Estate Property Taxes $215 $222 $229 $235 $243 $250 $257 $265 $273 $281 Total Property Insurance Expense $7,592 $7,782 $7,977 $8,176 $8,380 $8,590 $8,805 $9,025 $9,250 $9,482 Total Property Utility Expense $62,881 $64,453 $66,064 $67,716 $69,408 $71,144 $72,922 $74,745 $76,614 $78,529 TOTAL FIXED OPERATIONAL EXP $70,688 $72,457 $74,269 $76,127 $78,031 $79,983 $81,984 $84,035 $86,137 $88,292 VARIABLE OPERATIONAL EXPENSE Total Maint. Contract Services $6,605 $6,770 $6,939 $7,113 $7,291 $7,473 $7,660 $7,851 $8,048 $8,249 Total Repairs & Maintenance $16,275 $16,682 $17,099 $17,526 $17,964 $18,414 $18,874 $19,346 $19,829 $20,325 Total Administrative Expenses $15,456 $15,843 $16,239 $16,645 $17,061 $17,487 $17,924 $18,373 $18,832 $19,303 Total Leasing & Marketing $2,268 $2,325 $2,383 $2,443 $2,504 $2,566 $2,631 $2,696 $2,764 $2,833 Total Payroll and Salary Expenses $56,160 $57,564 $59,003 $60,478 $61,990 $63,540 $65,128 $66,757 $68,426 $70,136 Property Management Fee $19,140 $19,809 $20,500 $21,213 $21,948 $22,707 $23,275 $23,857 $24,453 $25,065 Non-Profit Fee $9,180 $9,180 $9,180 $9,180 $9,180 $9,180 $9,180 $9,180 $9,180 $9,180 TOTAL VARIABLE OPERATIONAL EXP $125,085 $128,173 $131,343 $134,598 $137,938 $141,368 $144,672 $148,060 $151,532 $155,090 TOTAL FIXED & VARIABLE EXPENSE $195,773 $200,630 $205,612 $210,725 $215,970 $221,351 $226,657 $232,095 $237,669 $243,383 Replacement Reserves $15,300 $15,300 $15,300 $15,300 $15,300 $15,300 $15,300 $15,300 $15,300 $15,300 TOTAL OPERATING EXPENSES $211,073 $215,930 $220,912 $226,025 $231,270 $236,651 $241,957 $247,395 $252,969 $258,683 PROPERTY NET OPERATING INCOME $214,267 $224,279 $234,643 $245,370 $256,471 $267,958 $275,268 $282,760 $290,440 $298,311 1ST MTG DEBT SERVICE EXPENSES First Mortgage Interest $100,709 $98,979 $97,173 $95,289 $93,321 $91,268 $89,124 $86,886 $84,550 $82,112 First Mortgage Principal $39,439 $41,169 $42,974 $44,859 $46,826 $48,880 $51,024 $53,261 $55,597 $58,036 TOTAL 1ST MTG DEBT SERVICE $140,148 $140,148 $140,148 $140,148 $140,148 $140,148 $140,148 $140,148 $140,148 $140,148 CASH FLOW AFTER DEBT SERVICE $74,119 $84,131 $94,495 $105,222 $116,323 $127,810 $135,120 $142,613 $150,292 $158,164 DEBT SERVICE COVERAGE RATIO INDICATED CAPITALIZATION RATE 7.26% 7.60% 7.95% 8.32% 8.69% 9.08% 9.33% 9.59% 9.85% 10.11% 17 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
18 Unit Mix UNIT TYPE SET-ASIDE NUMBER OF UNITS UNIT SIZE MARKET RENT RENT PER SF MAX RENT CURRENT UA MAX NET LIHTC RENT 2 BD 1 BTH 30% $400 $0.48 $456 $56 $400 2 BD 1 BTH 60% $857 $1.03 $913 $56 $857 2 BD UNIT TOTAL 17 14,127 $11,370 $12,322 $11,370 2 BD UNIT AVG 831 $669 $0.80 $725 $669 3 BD 2 BTH 30% 12 1,036 $443 $0.43 $527 $84 $443 3 BD 2 BTH 60% 9 1,036 $971 $0.94 $1,055 $84 $971 3 BD UNIT TOTAL 21 21,756 $14,055 $15,819 $14,055 3 BD UNIT AVG 1,036 $669 $0.65 $753 $669 4 BD 2 BTH 30% 6 1,166 $491 $0.42 $588 $97 $491 4 BD 2 BTH 30% 1 1,036 $491 $0.47 $588 $97 $491 4 BD 2 BTH 60% 4 1,166 $1,080 $0.93 $1,177 $97 $1,080 4 BD 2 BTH 60% 2 1,183 $1,080 $0.91 $1,177 $97 $1,080 4 BD UNIT TOTAL 13 15,062 $9,917 $11,178 $9,917 4 BD UNIT AVG 1,159 $763 $0.66 $860 $763 TOTAL 51 50,945 $35,342 $39,319 $35,342 AVERAGE 999 $693 $0.69 $771 $693 * The unit mix above was based on the Market Rent on the 5/31/2017 Rent Roll provided and the 5/1/2017 Utility Allowance Schedule. Analysis assumes all 2 bedroom units at 831 sf. AFFORDABILITY RESTRICTIONS LIHTC Regulatory Agreement: 26 units at 30% AMI and the remainder at 60% AMI, with at least 10 units set aside for Large Households and at least 10 units set aside for persons with Disabilities. Restrictions run for an additional period of 22 years for the Project, with a total project compliance period of 40 years. 18 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
19 Whitman County Effective Year: 2017 Area Median Income: $67,200 Northwood Manor 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 30% and 60% of the local Area Median Income (AMI) for the county. Tax Credit Property Income Limits INCOME 30% 60% 1 Person $14,220 $28,440 2 Person $16,230 $32,460 3 Person $18,270 $36,540 4 Person $20,280 $40,560 5 Person $21,930 $43,860 6 Person $23,550 $47,100 7 Person $25,170 $50,340 Tax Credit Maximum Allowable Rents Set Aside Unit Type # of Units Max Rent UA Max Net Rent 30% 2 BD 7 $456 $56 $400 60% 2 BD 10 $913 $56 $857 30% 3 BD 12 $527 $84 $443 60% 3 BD 9 $1,055 $84 $971 30% 4 BD 7 $588 $97 $491 60% 4 BD 6 $1,177 $97 $1,080 Unit Breakdown By Unit Type $780 $760 Market Rents to Net Max Tax Credit Rents $763 $763 26% 33% $740 $720 $700 41% 2 BD 3 BD 4 BD $680 $660 $640 $620 $669 $669 $669 $669 2 BD 3 BD 4 BD Asking Rent Net Max Rent 19 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
20 AMI Growth Rate Year AMI % Change 2012 $61, $65, % 2014 $64,700 (1.22%) 2015 $67, % 2016 $65,400 (3.25%) 2017 $67, % 3 Yr Avg 1.33% 5 Yr Avg 1.78% $69,000 $68,000 $67,000 $66,000 $65,000 $64,000 $63,000 $62,000 $61,000 $60,000 $59,000 $58, *The high watermark year is 2015 at $67,600 Max Allowable LIHTC Rent Growth- 2BD/ 60% Year Rent % Change 2012 $ $ % 2014 $ % 2015 $ % 2016 $ % 2017 $ % 3 Yr Avg 1.49% 5 Yr Avg 1.85% $920 $900 $880 $860 $840 $820 $800 $ SOURCE: novoco.com 20 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
21 FMR Averages Year FMR Avg. % Change 2012 $ $1, % 2014 $995 (5.89%) 2015 $1, % 2016 $1, % 2017 $1,077 (2.21%) 3 Yr Avg 2.73% 5 Yr Avg 1.87% $1,120 $1,100 $1,080 $1,060 $1,040 $1,020 $1,000 $ Fair Market Rents Year 2 BD 3 BD 4 BD 2012 $716 $1,010 $1, $749 $1,104 $1, $705 $1,039 $1, $736 $1,085 $1, $786 $1,146 $1, $766 $1,115 $1,350 SOURCE: novoco.com 21 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
22 Rent Comparables NORTHWOOD MANOR OCCUPANCY COMPS AVERAGE OCCUPANCY NORTHWOOD MANOR RENT/SF COMPS AVERAGE RENT/SF 92% 95% $0.69 $ LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
23 Rent Comparables Map A I C E D G B H F Northwood Manor D Emerald Downs Apts. G Pimlico Apts. A Palouse Trace Apts. E Churchill Downs Apts. H The Residence at Whispering Hills Apts. B The Outlook Apts. F Wil-Ru Apts. I Pine Ridge Apts. C Providence Court Apts. 23 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
24 Occupancy & Rent per SF Occupancy- 95% Average 100% 98% 96% 94% 92% 90% 88% 86% 84% 82% 80% * A B C D E F G H I Rent Per SF- $1.08 Average $1.30 $1.20 $1.10 $1.00 $0.90 $0.80 $0.70 $0.60 $0.50 * A B C D E F G H I Northwood Manor D Emerald Downs Apts. G Pimlico Apts. A Palouse Trace Apts. E Churchill Downs Apts. H The Residence at Whispering Hills Apts. B The Outlook Apts. F Wil-Ru Apts. I Pine Ridge Apts. C Providence Court Apts. 24 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
25 Rent Comparables NORTHWOOD MANOR 51 UNITS OCCUPANCY: 92% YEAR BUILT: NE Northwood Drive Pullman, WA Unit Type # of Units Rent SF Rent Per SF 2BD 1BTH- 30% 7 $ $0.48 2BD 1BTH- 60% 10 $ $1.03 3BD 2BTH- 30% 12 $443 1,036 $0.43 3BD 2BTH- 60% 9 $971 1,036 $0.94 4BD 2BTH- 30% 6 $491 1,166 $0.42 4BD 2BTH- 30% 1 $491 1,036 $0.47 4BD 2 BTH- 60% 4 $1,080 1,166 $0.93 4BD 2 BTH- 60% 2 $1,080 1,183 $0.91 TOTALS/AVG. 51 $ $0.69 A PALOUSE TRACE 51 UNITS OCCUPANCY: 93% YEAR BUILT: 1995 Unit Type # of Units Rent SF Rent Per SF 2BD 2BTH 13 $ $0.63 3BD 2BTH 26 $795 1,060 $0.75 4BD 2BTH 12 $895 1,280 $0.70 TOTALS/AVG. 51 $749 1,054 $0.71 *LIHTC Property with 60% Units 375 NE Terre View Drive Pullman, WA Distance to Subject: 1.8 miles 25 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
26 Rent Comparables B THE OUTLOOK 51 UNITS OCCUPANCY: 90% YEAR BUILT: 1997 Unit Type # of Units Rent SF Rent Per SF 2BD 1BTH 26 $ $0.95 3BD 2BTH 25 $830 1,000 $0.83 TOTALS/AVG. 51 $ $0.88 *LIHTC Property with 60% Units 620 NE Kamiaken Street Pullman, WA Distance to Subject: 2.3 miles C PROVIDENCE COURT 216 UNITS OCCUPANCY: 98% YEAR BUILT: 1994 Unit Type # of Units Rent SF Rent Per SF 1BD 1BTH 24 $ $1.17 2BD 2BTH 156 $ $1.16 3BD 2BTH 36 $1, $1.29 TOTALS/AVG. 216 $ $ NE Providence Court Pullman, WA Distance to Subject: 1.1 miles 26 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
27 Rent Comparables D EMERALD DOWNS 240 UNITS OCCUPANCY: 100% YEAR BUILT: 2000 Unit Type # of Units Rent SF Rent Per SF 1BD 1BTH 80 $ $1.10 2BD 1BTH 80 $ $1.10 3BD 2.5BTH 80 $1,500 1,298 $1.16 TOTALS/AVG. 240 $ $ NE Providence Court Pullman, WA Distance to Subject: 1.1 miles E CHURCHILL DOWNS 203 UNITS OCCUPANCY: 94% YEAR BUILT: 2003 Unit Type # of Units Rent SF Rent Per SF 1BD 1BTH 51 $ $1.10 2BD 2BTH 51 $ $1.08 3BD 2BTH 101 $1,388 1,088 $1.28 TOTALS/AVG. 203 $1, $ NE Brandi Way Pullman, WA Distance to Subject: 1.3 miles 27 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
28 Rent Comparables F WIL-RU 114 UNITS OCCUPANCY: 97% YEAR BUILT: 1967 REHABBED: 2012 Unit Type # of Units Rent SF Rent Per SF STUDIO 4 $ $1.38 2BD 2BTH 35 $ $1.10 1BD 1BTH 73 $ $0.95 2BD 2BTH 2 $950 1,200 $0.79 TOTALS/AVG. 114 $ $ SE Bleanser Drive Pullman, WA Distance to Subject: 1.6 miles G PIMLICO 361 UNITS OCCUPANCY: 95% YEAR BUILT: 2013 Unit Type # of Units Rent SF Rent Per SF 1BD 1BTH 90 $ $1.19 2BD 2BTH 205 $ $1.27 3BD 2BTH 66 $1,395 1,008 $1.38 TOTALS/AVG. 361 $ $ NE Brandi Way Pullman, WA Distance to Subject: 1.7 miles 28 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
29 Rent Comparables H THE RESIDENCE AT WHISPERING HILLS 150 UNITS OCCUPANCY: 95% YEAR BUILT: 2013 & 2017 Unit Type # of Units Rent SF Rent Per SF 1BD 1BTH 56 $ $1.26 2BD 2BTH 48 $1,150 1,002 $1.15 3BD 2BTH 46 $1,375 1,228 $1.12 TOTALS/AVG. 150 $1, $ SW Golden Hills Drive Pullman, WA Distance to Subject: 1.9 miles I PINE RIDGE 140 UNITS OCCUPANCY: 96% YEAR BUILT: 2002 Unit Type # of Units Rent SF Rent Per SF 1BD 1BTH 84 $ $1.13 2BD 2BTH 48 $ $1.18 3BD 2BTH 8 $1, $1.22 TOTALS/AVG. 140 $ $ NE Merman Drive Pullman, WA Distance to Subject: 2.2 miles 29 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
30 Demographics PULLMAN MEDIAN HOME COST PULLMAN MEDIAN RENT PULLMAN UNEMPLOYMENT RATE $219,700 $ % (4/2017) PULLMAN JOB GROWTH 0.7% (since 3/2017) SOURCE: homefacts.com, areavibes.com 30 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
31 Demographic Analysis POPULATION 1 MILE 3 MILES 5 MILES 2017 Estimated Population 20,381 34,065 34,952 Population Growth % 12.04% 11.95% HOUSEHOLDS 2017 Estimated Households 6,926 12,599 12,999 Household Growth % 12.13% 12.00% INCOME 2017 Household Income: Average $47,281 $57,520 $58, Household Income: Median $22,914 $27,711 $28,596 HOUSEHOLD INCOME LEVELS BY POPULATION 7,000 6,000 5,000 4,000 3,000 2,000 1,000 0 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 69% OCCUPIED 94% VACANT 6% OWNER 31% SOURCE: CoStar 31 LIHTC ADVISORS NORTHWOOD MANOR 51 UNITS
32 LIHTC Advisors
LIHTC 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. Shandon Park Apartments EXCLUSIVE OFFERING. 36 Units 3020 Lerwick Drive Rawlins, WY 82301
LIHTC Advisors Shandon Park Apartments 36 Units 3020 Lerwick Drive Rawlins, WY 82301 EXCLUSIVE OFFERING LIHTC Advisors 12639 W. Explorer Drive Suite 200 Boise, ID 83713 CONFIDENTIALITY & DISCLAIMER Jordan
More informationLIHTC 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. 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 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 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 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 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 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 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 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 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 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 informationSILVERTON MANOR FOR SALE. 992 N 2nd Street, Silverton, Oregon Property Highlights
FOR SALE SILVERTON MANOR 992 N 2nd Street, Silverton, Oregon 97381 Property Highlights Upside in Rents Assumable Long Term Financing in Place Recently Renovated (new windows, new gutters & fresh paint)
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 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 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 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 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 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 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 informationTwin Cedars Apartments
For more information, contact: EXCLUSIVLEY OFFERED AT $739,000 SAM SPIRO 206.325.9305 sam@urbanseattle.com URBAN COMMERCIAL PARTNERS Two Union Square 601 Union Street, Suite 425 Seattle, WA 98101 www.urbanseattle.com
More informationThe FURLANI A P A R T M E N T S
The FURLANI A P A R T M E N T S SEATTLE CBD WEST SEATTLE BEACON HILL RAINIER VALLEY WHITE CENTER BURIEN NORMANDY PARK SEATTLE TACOMA INTERNATIONAL AIRPORT OFFERING Paragon Real Estate Advisors is pleased
More 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 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 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 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 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 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 informationHampton Court A P A R T M E N T S
Hampton Court A P A R T M E N T S BALLARD QUEEN ANNE CAPITOL HILL ELLIOTT BAY SEATTLE CBD WATER TAXI ALKI BEACH STADIUM DISTRICT CALIFORNIA AVE SW WEST SEATTLE WEST SEATTLE GOLF COURSE WEST SEATTLE BRIDGE
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 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 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 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 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 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 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 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 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 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 information3939 E. 1st St. Los Angeles, CA Offering Memorandum
3939 E. 1st St. Los Angeles, CA 90063 Offering Memorandum Table Of Contents Property Overview... 3 Location Overview... 8 Financial Analysis... 14 Demographics... 17 Presented by: Korena Ellis Senior Associate
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 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 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 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 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 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 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 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 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 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 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 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 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 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 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 informationOffering Memorandum QUINCY ST 1820 Quincy St Bakersfield, CA 93305
Offering Memorandum 1820 QUINCY ST 1820 Quincy St Bakersfield, CA 93305 1 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
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 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 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 informationwatermarke shopping center
watermarke shopping center Value Add Northern california strip center 900 B Street, Marysville, CA 95901 For more info on this opportunity please contact: Gregg Steele gsteele@capitalpacific.com (415)
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 informationCENTRE STREET
Offering Memorandum 3945-51 CENTRE STREET San Diego, CA 92103 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 with, sponsored by,
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 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 informationNNN LEASED INVESTMENT OR OWNER/USER OPPORTUNITY
NNN LEASED INVESTMENT OR OWNER/USER OPPORTUNITY 4244 N. 19TH AVENUE PHOENIX, AZ 85015 Jonathan Levy Advisor 480.425.5538 jonathan.levy@svn.com SVN DESERT COMMERCIAL ADVISORS 5343 N. 16TH STREET, SUITE
More information116 REDONDO AVE., LONG BEACH
Cameron Samimi 310.259.7556 Cameron@LyonStahl.com 116 REDONDO AVE., LONG BEACH , Long Beach EXCLUSIVELY MARKETED BY : Lyon Stahl Investment Real Estate INVESTMENT SUMMARY Investment Overview Regional Map
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 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 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 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 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 informationPizza Hut - NPC International
Pizza Hut - NPC International OFFERING MEMORANDUM SITE PHOTO CONFIDENTIALITY AND DISCLAIMER The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is
More informationPOST FALLS MINI STORAGE
POST FALLS MINI STORAGE 2842 W. SELTICE WAY POST FALLS, ID 83854 Jeff Ottmar Senior Advisor 509.385.8889 jeff.ottmar@svn.com SVN CORNERSTONE 1303 N. WASHINGTON ST., SUITE B, SPOKANE, WA 99201 SALE BROCHURE
More informationHAMPTON PLACE HAMPTON, SC 41 UNITS
HAMPTON PLACE HAMPTON, SC 41 UNITS TABLE OF CONTENTS Property Profile...3 Location Overview...7 Financial Analysis...13 HAMPTON PLACE 425 WADE HAMPTON ROAD HAMPTON, SC The Kirkland Company is proud to
More information4533 NORTH AVENUE, SAN DIEGO, CA 92116
TABLE OF CONTENTS 4533 NORTH AVENUE, SAN DIEGO, CA 92116 TABLE OF CONTENTS PROPERTY OVERVIEW 3 PROPERTY LOCATION 4 NEIGHBORHOOD DESCRIPTION 6 COMPARABLE SALES 7 RENTAL SURVEY 9 APARTMENT INVESTMENT INFORMATION
More informationDE LUZ APARTMENT HOMES
DE LUZ APARTMENT HOMES Investment Properties Multifamily Group Capital Markets OFFERING MEMORANDUM 26 Apartment Units 420 North Pico Avenue, Fallbrook, CA TABLE OF CONTENTS Property Analysis...1 Investment
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 informationSCHUYLER COURT. 6-Unit Multi-Family Investment 1805 NE 8 th Avenue, Portland, Oregon MULTI-FAMILY INVESTMENT PROPERTY ANALYSIS
6-Unit Multi-Family Investment 1805 NE 8 th Avenue, Portland, Oregon 97212 MULTI-FAMILY INVESTMENT PROPERTY ANALYSIS 136 NE 28 th Avenue Portland, Oregon 97232 503-327-8237 Office 503-954-3087 Fax www.equitypacificrealestate.com
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 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 informationCHESTER ESTATES 6th Avenue SE, Rochester, MN 55904
PROPERTY FEATURES Located less than 2 miles from downtown Rochester 40 Units: 4-4 plexes; 4-6 plexes On site laundry facilities Detached garages Located in the Meadow Park neighborhood Numerous parks and
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 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 informationNew NNN Dollar general town with low unemployment rate of 3.2% average incomes of $74,000
New NNN Dollar general town with low unemployment rate of 3.2% average incomes of $74,000 The only investment grade dollar store in town Rent increases in the base term Highway 91, Humphrey, NE 68642 Click
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 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 informationSouth Crest Apartments 1201 South Cloverdale Seattle, WA $3,300,000
South Crest Apartments 1201 South Cloverdale Seattle, WA 98108 201 1st Ave S Seattle, WA 98104 2621 Eastlake Ave E Seattle, WA 98102 P 206-206-324-1900 E info@tfgre.com www.tfgre.com $3,300,000 Will Gibson
More informationELEVENTH STREET APARTMENTS
ELEVENTH STREET APARTMENTS 501 11TH STREET SE PUYALLUP, WA 98372 FOR MORE INFORMATION: TYLER SMITH PRINCIPAL BROKER 206.505.9425 tylersmith@westlakeassociates.com STEVE FISCHER PRINCIPAL BROKER 206.505.9435
More informationOffering Memorandum MARBLE FRONT APARTMENTS 402 N MICHIGAN AVE CALDWELL, ID 83605
Offering Memorandum MARBLE FRONT APARTMENTS 402 N MICHIGAN AVE CALDWELL, ID 83605 LINCOLN HAGOOD 208 472 1667 lincoln.hagood@colliers.com BRYANT JONES 208 472 1663 bryant.jones@colliers.com This document
More informationREED COLLEGE 10-PLEX
10-Unit Multi-Family Investment 4522-4608 SE 29th Avenue, Portland, Oregon 97202 MULTI-FAMILY INVESTMENT ANALYSIS 136 NE 28 th Avenue Portland, Oregon 97232 503-327-8237 Office 503-954-3087 Fax www.equitypacificrealestate.com
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 informationBANK OF AMERICA FINANCIAL CENTER
BANK OF AMERICA FINANCIAL CENTER 3420 W. KENNEWICK 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
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 information123 PEARL STREET 123 Pearl St Santa Cruz, CA 95060
123 Pearl St Santa Cruz, CA 95060 1 NON- ENDORSEMENT AND DISCLAIMER NOTICE Non-Endorsements Marcus & Millichap is not affiliated with, sponsored by, or endorsed by any commercial tenant or lessee identified
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 informationOFFERING MEMORANDUM PRICE: $240,000 ($24,000 / Unit)
OFFERING MEMORANDUM PRICE: $240,000 ($24,000 / Unit) 10-Unit Multifamily Community 420 East Overland Drive Scottsbluff, NE 69361 Dan Goaley OMNE Partners 13340 California Street, Suite 100 11300 E 16th
More informationHorner Street, Los Angeles, CA 90035
6125 Horner Street, Los Angeles, CA 90035 A 12-Unit Apartment Opportunity Tom Jonsson Multi-Family Investment Sales Managing Principal Office: (310) 593-9866 Mobile: (310) 966-0122 Tom.Jonsson@cbcadvisors.com
More information