KAPELA FOR SALE 2121 COLUMBIA STREET SAN DIEGO, CA Hans Strom, DRE # Tel: (619)
|
|
- Karin Harrison
- 5 years ago
- Views:
Transcription
1 FOR SALE KAPELA F O R S A L E 2121 COLUMBIA STREET SAN DIEGO, CA Exclusively Offered by: Hans Strom, DRE # Tel: (619) hans@stromcommercial.com 624 Broadway, Suite 503 San Diego, California
2 Property Summary Valuation: Price: $1,664,500 $/SF: $ Cap Rate: 5.00% Building SF: 4,390 Land SF: 2,540 Year Built: 2011 % Leased: 100% Overview: Completed in April of 2011, Kapela, meaning union of old and new was developed as a reconstructive symbol in Little Italy, morphing aged residential construction with modern, eye-catching design and new construction standards. The combination of Massaranduba hardwood siding, known for its lasting warmth and beauty along with long horizontal lines, asphalt shingle siding, known for its texture and architectural placement, galvanized metal accent siding, known for a reflective and durable surface that can be bent and formed to a structure, and classic white Santa Barbara stucco that, when polished properly, acts as a blank canvas for shadow and light were carefully selected to interact with each other; protecting the homes within. Kapela s townhomes are each equipped with all the energy efficient creature comforts that people have come to expect. Each unit s intereior boasts clean and modern finishes, from window casings made of aluminum accent casing which showcase large openings into the interior spaces to built-in storage units that match and complement the custom kitchen cabinets in black/brown mahogany. Attention to detail is evident in every aspect of design and construction. Understanding the importance of social and family interaction, Kapela provides double height living spaces, high ceilings, private patios and expansive rooftop decks which, in practice, give each unit its own private yard in the city with which to share with friends and family. This development illustrates that in-fill architecture, when handled responsibly to climate, scale, locality and constructability, creates an environment rich in originality, privacy, social interaction and convenience without concessions. 2
3 Property Location Located in Little Italy The Art & Design District Broadway and the financial district County & Federal Courts Trolley, bus, Coaster & Amtrack stations Over 30 restaurants & delis 10 public parking lots San Diego Bay parks & trails Seaport Village Horton Plaza & The Gaslamp District 3
4 Floorplan Unit 1 4
5 Floorplan Unit 2 5
6 Floorplan Unit 3 6
7 Floorplan Unit 4 7
8 Rental Performa Kapela Proforma Assumptions and Results Holding Period: 5 Disposition: Rental Rate Annual Inflation 3.00% Cap Rate On Sale: 5.00% Commission: 5.00% Unit Mix Other Costs of Sale: 0.50% 2121 Unit One 1 Average S.F. 650 Average Monthly Rent/S.F. $3.07 Total Cost Cost Per S.F. Cost/Unit Average Monthly Rent $1, Unit Two 1 Average S.F. 875 Average Monthly Rent/S.F. $2.97 Average Monthly Rent $2, State 1 Average S.F. 900 Average Monthly Rent/S.F. $2.22 Average Monthly Rent $1, State 1 Sale Price $1,664,500 $ $416,125 Average S.F. 1,100 Less: Loan Amount $832,250 Average Monthly Rent/S.F. $2.36 Initial Investment: $832,250 Average Monthly Rent $2,595 Total Project Rental Income Total Units unit one $1, Average Wt. Unit Size unit two $2, Average Wt. Monthly Rent Per S.F. $ state $1, Average Wt. Monthly Rent $2, state $2, Net Rentable Area 3,525 Gross Rental Income/Year $110, Private Outdoor Space 865 Net Rental Income/Year $83, Total Bldg S.F. 4,390 Garage S.F. 550 Debt Service Operating / Vacancy (As % of Gross Revenues) 7.2% Loan-to-Value (LTV) 50% Interest Rate 3.00% Land Acres: 0.06 Terms (Years) 30 Current Market Value of Land $378,972 Loan Amount $832,250 Land $/S.F. $ DS/month ($3,508.80) Start Period 0 ADS/Year ($42,105.59) Completion Period 0 Year of Refinance 0 Discounting Profit Discount Rate 10% Period (Years) 5 Discount Factor Future Value (FV) $663,154 Present Value (FV) $411,766 IRR including discounting 49.48% 8
9 Assumptions & Results RENTAL PROFORMA GROSS REVENUE rentable SF Month Year 2121 Columbia Street Unit One (225 SF View Roof Deck) $ 3.07 PER SQ.FT. 650 $ 1, $ 23, Columbia Street Unit Two (300 SF View Roof Deck) $ 2.97 PER SQ.FT. 875 $ 2, $ 31, Unit two includes garage on Columbia St.(360 SF) 2120 State Street (140 SF Private Patio) $ 2.22 PER SQ.FT. 900 $ 1, $ 23, State Street (200 SF View Roof Deck) $ 2.36 PER SQ.FT $ 2, $ 31, includes garage on State St.(190 SF) GROSS SCHEDULED INCOME (GSI) $ 110, LESS VACANCY & CREDIT LOSS 2.36% RATE $ (2,595.00) OPERATION EXPENSE Parking for 2121 Unit One $ 100 per month $ (1,200.00) Parking for 2120 $ 100 per month $ (1,200.00) Pest Control $ 45 per month $ (540.00) Trash/Recycling Service $ 50 per month $ (600.00) Maintenance $ 50 per month $ (600.00) Reserve Saving for Maintenance (new building) $ 100 per month $ (1,200.00) OPERATION SUBTOTAL (7,935.00) Operation and Vacancy as a % of GSI 7.20% NET OPERATING INCOME (NOI) $ 102, ESTIMATED TAXES AT SALE $ (17,110.00) Current Tax Per Year = $ INSURANCE $ (1,890.00) PRE TAX CASH FLOW PER YEAR $ 83, NET OPERATING INCOME (NOI) after tax / insurance $ 83, CAPITALIZED VALUE CAP RATE 5.0% RATE CAP VALUE $ 1,664,500 Price Per SF 3525 inhabitalble SF $ built SF including gargages and patios $ 337 CASH ON CASH RETURN FIRST YEAR 5.00% $ UNIT STATISTICS SF $/PSF MONTHLY ANNUAL Lease Expiration Unit $3.07 $1,995 $23,940 10/15/12 Unit $2.97 $2,595 $31,140 1/1/13 Unit $2.22 $1,995 $23,940 10/30/12 Unit 4 1,100 $2.36 $2,595 $31,140 10/30/12 9
10 Rental Income Forcast & Cash Flow Forcast Kapela Proforma Rental Income Forecast Multi-family Units Current Projected Projected Projected Projected Projected Projected Projected Projected Projected Period Initial Year Initial Inflation Factor Rental Income $110, $113, $116, $120, $123, $127, $131, $135, $139, $143, Vacancy $2, $2, $2, $2, $2, $3, $3, $3, $3, $3, Gross Operating Income $107, $110, $114, $117, $121, $124, $128, $132, $136, $140, Operating Expenses $5, $5, $5, $5, $5, $5, $6, $6, $6, $6, Net Operating Income w/o tax and insurance $102, $105, $108, $111, $115, $118, $122, $125, $129, $133, Average Rental Rate Per Unit $2,295 $2, $2, $2, $2, $2, $2, $2, $2, $2, Average Rental Rate Per S.F. $2.60 $2.68 $2.76 $2.85 $2.93 $3.02 $3.11 $3.20 $3.30 $3.40 Completed Units Kapela Proforma Cash Flow Forecast Current Projected Projected Projected Projected Projected Projected Projected Projected Projected Period Initial Year Initial Inflation Factor Rental Income $110, $113, $116, $120, $123, $127, $131, $135, $139, $143, Vacancy $2, $2, $2, $2, $2, $3, $3, $3, $3, $3, Gross Operating Income $107, $110, $114, $117, $121, $124, $128, $132, $136, $140, Taxes / Insurance $19, $19, $19, $19, $19, $19, $19, $19, $19, $19, Operating Expenses $5, $5, $5, $5, $5, $5, $6, $6, $6, $6, Net Operating Income $83, $86, $89, $92, $96, $99, $103, $106, $110, $114, Annual Debt Service ($42,105.59) ($42,105.59) ($42,105.59) ($42,105.59) ($42,105.59) ($42,105.59) ($42,105.59) ($42,105.59) ($42,105.59) ($42,105.59) Cash Flow Before Taxes From Operations $41, $44, $47, $50, $54, $57, $61, $64, $68, $72, Sale Price: $1,659,000 $1,729, $1,793, $1,858, $1,925, Commission: $82, $86, $89, $92, $96, Other Costs of Sale: $8, $8, $8, $9, $9, Loan Balance $832, $790, $748, $705, $663, Net Sale Proceeds: $735,505 $844, $946, $1,050, $1,155, Owner's Cash Flows $0 ($832,250) $44, $47, $50, $1,352, Internal Rate of Return 61.53% Total Profit $663,
11 KAPELA BUILDING F O R S A L E Exclusively Offered by: Hans Strom President Lic # hans@stromcommercial.com (619) x Broadway, Suite 503 San Diego, California Fax Lic #
Village at Parkway Lakes Fourplex Gosling and Kuykendahl Spring, TX 77379
Property Report Village at Parkway Lakes Fourplex Presented by: Fourplex Investment Group RE/Max Equity 295 West Center Street Provo, UT 84601 FIG is not a company, but a marketing platform. All information
More informationFOR SALE San Diego, CA. Historic Woolworth Building Gaslamp Quarter Mixed-Use
FOR SALE San Diego, CA Historic Woolworth Building Gaslamp Quarter Mixed-Use ABOUT THE WOOLWORTH BUILDING The Woolworth Building is a historic mixeduse property located in Gaslamp Quarter in Downtown San
More information$5,900,000. Premi er San Francisco Triplex Filb ert Stre et. San Francisco, California
$5,900,000 F O R S A LE 1748-1750 Filb ert Stre et San Francisco, California et Premi er San Francisco Triplex DISCLAIMER The information contained herein has either been given to the Mahoney & Associates
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 informationSALE PRICE $1,999,000 PRICE PER SQFT $ TOTAL BUILDING SQ FT 14,511± SF CAP RATE 6.35%
Medical & Professional Office Investment Opportunity with Re-Development Potential @ 7064 Corline Ct. off Gravenstein Highway South Sebastopol, California County of Sonoma SALE PRICE $1,999,000 PRICE PER
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 information4039 N Bonita Street List Price $ 639,000
4039 N Bonita Street List Price $ 639,000 Exclusively Listed by : Brian Raynoha CalBRE: #01798711 858.869.9290 BrianRaynoha@gmail.com 2016 Apartment Advisors, Inc. This information has been secured from
More informationRetail / Office Property for Sale 1418 & 1422 Fourth Street plus 115 Talbot Ave, Santa Rosa, CA
FEATURES > > Corner parcel, corner of Fourth Street and Talbot Avenue > > Total 5,975± sf > > Five tenants > > Substantial building improvements made to 115 Talbot Avenue and to 1422 Fourth Street for
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 information4 Unit Investment Property 329 N 2nd St W Missoula, MT 59802
Property Report 4 Unit Investment Property Presented by: Ink Realty Group 148 South Ave W Missoula, MT 59801 Office: 406-728-8270 Mobile: Fax: 406-728-2315 All data is from sources deemed reliable but
More information$450,000 $63,425 $39, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE
Executive Summary Key Property Metrics $450,000 $63,425 $39,143 14.1% PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE $70,000 $60,000 $50,000 $40,000 $30,000 Annual Cash Flow Repairs, 8%
More informationREAL ESTATE DEVELOPMENT
Exclusive Listing / Multi-family Opportunity 1217 CEDAR AVENUE Long Beach, California / 14 Units OFFERED BY JMSred Table of Contents Property Highlights Property Description Property Location Property
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 information321 West 1 st Street Oxnard, California 93030
Exclusive Multi-Family Offering 321 West 1 st Street Oxnard, California 93030 For additional information, please contact: Parker Shaw CA DRE License No. 01740891 Parker@DyerSheehan.com Dawn Dyer CA DRE
More informationThe Village at Centre Point 20-Plex 3547 N Eagle Road Meridian, ID 83646
Property Report The Village at Centre Point 20-Plex Presented by: RE/MAX Equity/Silvercreek Realty 295 W Center St Suite A/1099 S Wells St #200 Provo/Meridian, UT/ID 84601/83642 Mobile: FIG Disclaimer:
More information7 BEACH UNITS $2,800, S Pacific St, Oceanside, CA 92054
7 BEACH UNITS $2,800,000 1312 S Pacific St, Oceanside, CA 92054 PROPERTY FEATURES Steps to Sand Ocean Views Multi-million dollar neighborhood Rapidly appreciating market Desirable unit-mix Garage parking
More informationThe Village at Centre Point 8-Plex 3547 N Eagle Road Meridian, ID 83646
Property Report The Village at Centre Point 8-Plex Presented by: RE/MAX Equity/Silvercreek Realty 295 W Center St Suite A/1099 S Wells St #200 Provo/Meridian, UT/ID 84601/83642 Mobile: FIG Disclaimer:
More informationO F F E R I N G M E M O R A N D U M BROADWAY Golden Hill San Diego, CA
O F F E R I N G M E M O R A N D U M Golden Hill San Diego, CA 92102 1 RECENT NEARBY DEVELOPMENTS 2 P R E S E N T E D B Y Conor Brennan Senior Associate Associate Director - National Multi Housing Group
More informationOFFERING MEMORANDUM 611 MINNA STREET
OFFERING MEMORANDUM SAN FRANCISCO, CA 12 UNITS SOUTH OF MARKET $2,950,000 JEREMY WILLIAMS 415.814.8203 jeremyw@apr.com lic.: 01952598 TOUR AND OFFER PROCESS SUMMARY PROPERTY TOURS The property will be
More information179 Elmira Road VACAVILLE, CALIFORNIA 95687
179 Elmira Road VACAVILLE, CALIFORNIA 95687 MULTI-TENANT LEASED INVESTMENT OFFERING MARKET OVERVIEW INVESTMENT SUMMARY Vacaville, California is located in Northern Solano County, midway between San Francisco
More informationProperty Report 1434 NW 92. Presented by:
Property Report 1434 NW 92 Presented by: Jeff Straka Berkshire Hathaway-Commercial 16301 N. May Avenue Edmond, OK 73012 Office: Mobile: (405)416-4415 This is a pro forma based upon the information the
More informationPresidio House Apartments 2912 & 2916 E. Presidio, Tucson, AZ 85716
Presidio Rd Property Features Sale Price $900,000 Price per Bed $56,250 Number of Bedrooms 16 Rentable Square Feet 6,398 CAP Rate 6.72% Property Highlights is a luxury student housing development consisting
More informationRoyal Apartments Bacon St, San Diego, CA 92107
, Investment Highlights Seller Financing 20% Down at 5% interest only! 3 Parcels of Land Beautiful Courtyard Laundry Onsite Plenty of Parking Spaces For More Information The Courtney Gabhart Group DRE#
More informationClark Bro's Rentals 113 Clark Drive Vidalia, LA 71373
Property Report Presented by: Matthew J. Galofaro, CCIM 14454 University Ave. Hammond, Louisiana 70401 Office: Mobile: (985) 969-8473 Fax: (985) 542-7760 Disclaimer: All information deemed reliable but
More informationONE FLOOR REMAINING! FULL FLOOR AVAILABILITY 10,316 RSF
BLOCK D ONE FLOOR REMAINING! FULL FLOOR AVAILABILITY 10,316 RSF Penthouse space with San Diego bay views atop Makers Quarter. Indoor/Outdoor space and cross ventilated breezes. BLOCK D. OFFICIALLY DELIVERED!
More informationLOUISIANA ST FOR SALE MULTIFAMILY LOUISIANA ST, San Diego, CA 92104
, San Diego, CA 92104 SALE OVERVIEW SALE PRICE: $1,225,000 NUMBER OF UNITS: 4 PROPERTY DESCRIPTION This building is comprised of a desirable mix of two 2 bedrooms 1 bath, one 1 bedroom 1 bath and a studio
More informationFOR LEASE GROUND FLOOR. San RESTAURANT OPPORTUNITY RESTAURANT AVAILABLE 5,702 SF 1230 COLUMBIA STREET. Diego, California 1230 COLUMBIA STREET FEATURES
5,702 SF FOR LEASE GROUND FLOOR San RESTAURANT Diego, California OPPORTUNITY FEATURES Potential Availability: 1st Floor - 3,920 SF Located two blocks from the Pacific Ocean, at the entrance of highly sought
More information4193 Illinois Street, San Diego, CA 92104
1, Prime North Park location Each unit is 1,000+ SF with private patio Renovated Turn Key Property Low Maintenance Offers off-street parking and storage rooms www.apartmentadvisorsinc.com 2525 Camino Del
More information5 Houses 1 Parcel El Cajon 609 South Orange Ave, San Diego 92020
5 Houses 1 Parcel El Cajon, San Diego 92020 Arby Eivazian 619-990-4436 Arbyaci@gmail.com Building Your Wealth Through 2018 Apartment Consultants, Inc. This information has been secured from sources we
More information222 N. JACKSON GLENDALE, CA 91206
222 N. JACKSON GLENDALE, CA 91206 Excellent Rental Location Tremendous Upside in Rents No Rent Control Well Maintained Joseph Stitick, CCIM Investment Property Services, Inc. 601 East Glenoaks Boulevard
More information179 Elmira Road, Vacaville
179 Elmira Road, Vacaville FOR SALE > RETAIL CENTER > NEIGHBORHOOD RETAIL IN VACAVILLE, CALIFORNIA ±13,227 SF ON ±1.17 AC > Neighborhood retail strip center on well-traveled Elmira Road in Vacaville >
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 informationFLETCHER OFFICE LOFTS
FOR SALE OFFERS DUE JANUARY 31, 2011 CENTRAL TO GASLAMP QUARTER & FINANCIAL DISTRICT 18 ON-SITE PARKING ADDITIONAL PARKING AVAILABLE EXPOSED BRICK WALLS ANTIQUE HARDWOOD FLOORS STREET LEVEL RESTAURANT
More informationFor Sale: Mixed-Use Opportunity
119-123 Bolinas Rd., Fairfax, CA Downtown Fairfax Established Restaurant Tenant 4BR/1BA Apartment and 1BR/1BA Cottage in Rear Storage/Studio/Workshop Space Offering Summary Asking Price: $2,200,000 Price
More informationOwner-User Opportunity FOR SALE Executive Office Building $3,200,000 Additional Parking Lot $1,300,000
FOR SALE Executive Office Building $3,200,000 Additional Parking Lot $1,300,000 2534 State St Owning Your Own Office Space Can Have A Significant Impact On Your Business. PURCHASE ASSUMPTIONS Total Purchase
More informationHampton 6 Unit Hampton st Scranton, Pa 18504
Property Report Hampton 6 Unit Presented by: Ron J. Parasole Jr. 1738 Brick ave Scranton, Pa 18508 Office: Mobile: (570) 903-8969 Fax: (570) 209-7753 www.realestatetools.com 2010-2014 Real Estate Tools
More 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 informationDesert Terrace Apartments N. Beverly Avenue Tucson, AZ 85712
MULTI-FAMILY Property Highlights Price $1,375,000 Number of Units 24 Price/ Unit $57,292 Year Built/ Renovated 1979/ 2017 Net Rentable SF 19,560 Price per SF $70.30 Weighted Average SF 815 CAP Rate 6.79%
More informationOffering memorandum. El Cajon
Offering memorandum El Cajon 1083 N o r t h C u y a m a c a s t r e e t 1083 north Cuyamaca street el Cajon, CA 92020 Offering Memorandum I. Executive summary The Overview & Valuation Summary...1 II. The
More informationOffice/Flex Building Investment 170 Professional Center Drive Rohnert Park CA
Fully Leased - 5.75% CAP EXECUTIVE SUMMARY Keegan & Coppin is pleased to present the opportunity to acquire a premiere industrial/office/flex project in Rohnert Park, Sonoma County. This 16,540± gross
More informationOFFERING MEMORANDUM $2,399,000
OFFERING MEMORANDUM $2,399,000 HOUSE + 8 STUDIO UNITS IN CROWN POINT CHUCK HOFFMAN, PRESIDENT CalBRE # 00524883 619.686.6122 ChuckHoffman@aciapartments.com TIFFANY HOFFMAN, SENIOR ASSOCIATE CalBRE # 01976932
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 informationBedford Plaza Apartments Bedford Lane Newport Beach, CA 92660
Multi Family Opportunity EXCLUSIVE LISTING MULTIFAMILY 1172-1178 Casa Grande Large OPPORTUNITY 1 & 2 Bedroom units with Garages Anaheim, CA Excellent Rental Location near 16 Apartment Units Bedford Plaza
More informationOffice/Flex Building Investment Professional Center Drive Rohnert Park CA
Fully Leased - 5.75% CAP Kevin Doran, Partner 1355 N Dutton Ave., Santa Rosa, CA 95401 (707) 528-1400 Fax: (707) 524-1410 Lic #: 01704987 KDoran@KeeganCoppin.com EXECUTIVE SUMMARY Keegan & Coppin is pleased
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 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 informationVillage View FOR SALE $1,325, PROFORMA. 16 Units 2 Bed 11/2 Bath Gated Courtyard and Parking Many Upgrades SOLD AS-IS
Village View Bakersfield, CA Property Description FOR SALE 16 Units 2 Bed 11/2 Bath Gated Courtyard and Parking Many Upgrades $1,325,000.00 SOLD AS-IS PROFORMA Gross Sched. Rents: $149,760.00 Est. Vacancy
More informationUNDERSTANDING THE DEVELOPMENT PRO FORMA
UNDERSTANDING THE DEVELOPMENT PRO FORMA March 16, 2017 ULI Urban Leadership Program Dr. Steven Webber Ryerson University/Urbanformation Consulting Pro forma Financial analysis based on Revenues Costs Return
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 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 informationFOR SALE AN ALMOST FULL BLOCK OF RETAIL/OFFICE IN PELHAM BAY, BX 2925 & 2931 Westchester Ave, Bronx, NY (Parcel #: ,1)
Exclusively Listed by LLC Page 1 of 13 FOR SALE AN ALMOST FULL BLOCK OF RETAIL/OFFICE IN PELHAM BAY, BX 2925 & 2931 Westchester Ave, Bronx, NY 10461 (Parcel #: 4164-5,1) 6 Asking $9,000,000 7.3% Pro Forma
More informationDE LUZ APARTMENT HOMES
DE LUZ APARTMENT HOMES Investment Properties Multifamily Group Capital Markets OFFERING MEMORANDUM 26 Apartment Units 420 North Pico Avenue, Fallbrook, CA TABLE OF CONTENTS Property Analysis...1 Investment
More informationRESCARE - SINGLE TENANT ASSISTED LIVING
Jeff Selick (310) 2843118 js@condorcommercial.com Lic. 00990462 RESCARE SINGLE TENANT ASSISTED LIVING 5HV&DUH6LQJOH7HQDQW$VVLVWHG/LYLQJ EXCLUSIVELY MARKETED BY : INVESTMENT SUMMARY,QYHVWPHQW2YHUYLHZ 5HJLRQDO0DS
More information4 units on Ross Ross Circle San Jose, CA List Price $925,000
For more information contact: Apartment / Investment Broker michael@svmultifamily.com Lic. 01327546 Erik Nielsen Apartment Agent 831-297-0461 erik@svmultifamily.com Lic. 01907679 List Price $925,000 Easy
More information4739 Point Loma Ave San Diego, Ca 92107
Ave San Diego, Ca 92107 SECTION I Pricing & Financials EXECUTIVE SUMMARY Ave San Diego, Ca 92107 Acquisition Costs Purchase Price, Points and Closing Costs $1,350,000 Investment - Cash $270,000 First Loan
More informationMarina 89 Proforma (HUD loan)
For more information contact: Broker chad@chadandersongroup.com John T Lewis Director of Development 253.678.1031 John@REISinvest.com Denny Anderson Co-Broker 253-720-8269 Denny@REISinvest.com Downtown
More informationDaniel Leibsohn Multifamily & Investment Sales
Property Highlights Property Location 240 W. Sahuaro St Number of Units 20 Sale Price $650,000 Occupancy 95% Year Built 1963 Rentable Square Feet 10,200 Property Features Block construction Garden style
More informationGreenwich - For Sale
Greenwich - For Sale PROMINENT RETAIL / COMMERCIAL BUILDING * * POTENTIAL RESIDENTIAL CONVERSION * * 406 EAST PUTNAM AVENUE (US Rte 1) Greenwich (Cos Cob), CT Prominent Route 1 frontage Convenient Cos
More informationINNER LOOP Living and Income Property all in one
INNER LOOP Living and Income Property all in one St HOUSTON TX 77004 www.kevinrilescommercial.com PRICE REDUCED $475,000 4 Unit Duplex with 2 Apartment Units Near Downtown (TSU/UH) Duplex Units have Central
More information8 Units, All 2 Bed 1 Bath th St, San Diego, 92105
8 Units, All 2 Bed 1 Bath 3867 50 th St, San Diego, 92105 Arby Eivazian 619-990-4436 Arbyaci@gmail.com Building Your Wealth Through 2018 Apartment Consultants, Inc. This information has been secured from
More information4676 W. Point Loma Blvd 4676 W. Point Loma Blvd San Diego, CA 92107
ATTRACTIVE SELLER FINANCING. Views of Mount Soledad. Located on Dusty Rhodes Park. Great Unit Mix. On Site Parking. ramos@scc1031.com David Cameron 619-226-6011 x106 cashflowsandiego@gmail.com Phone: 858-779-1000
More 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 informationFOR SALE OR LEASE: 4,426 SF MIXED USE RETAIL BUILDING IMPERIAL AVENUE San Diego, CA Mike Conger.
2602-2608 IMPERIAL AVENUE San Diego, CA 92102 2,200 SF RETAIL SPACE AVAILABLE www.ecpcommercial.com FOR SALE OR LEASE: 4,426 SF MIXED USE RETAIL BUILDING AERIAL MAP PROJECT DETAILS Approximately 2,200
More information$425,000 BANK OWNED 8 UNIT APARTMENT BUILDING SAN PABLO AVENUE, SAN PABLO, CA SHAWN WILLIS
BANK OWNED 8 UNIT APARTMENT BUILDING 14655 SAN PABLO AVENUE, SAN PABLO, CA 94806 $425,000 Please contact broker for showing schedule Offers due 6/1/2011 at noon INCOME PROPERTY SERVICES SHAWN WILLIS 925.988.0502
More informationFully Stabilized 24-Unit Property at 11% Cap Rate!
Fully Stabilized 24-Unit Property at 11% Cap Rate! To Insert a Picture here, click inside this box with your mouse, then click on "INSERT PIC" button on the right and select the picture 24 Units consisting
More informationMichael Martz, CCIM lic
222 E. Carrillo Street, Suite 101, Santa Barbara, California 93101 HayesCommercialGroup.com Property Overview Santa Barbara s legendary Riviera is the perfect setting for this immaculate duplex. A complete
More informationPACIFIC HEIGHTS MULTI-FAMILY PROPERTY! 20 APARTMENT UNITS 2136 BRODERICK STREET SAN FRANCISCO, CA OFFERED FOR SALE
PACIFIC HEIGHTS MULTI-FAMILY PROPERTY! 2136 BRODERICK STREET SAN FRANCISCO, CA 94115 OFFERED FOR SALE OFFERED FOR SALE Property Highlights Incredible Pacific Heights Location! 20 Efficiency Apartments
More informationREPORT. DATE ISSUED: December 19, 2014 REPORT NO: HCR Chair and Members of the San Diego Housing Commission For the Agenda of January 16, 2015
REPORT DATE ISSUED: December 19, 2014 REPORT NO: HCR15-008 ATTENTION: SUBJECT: Chair and Members of the San Diego Housing Commission For the Agenda of January 16, 2015 COUNCIL DISTRICT: 9 REQUESTED ACTION
More informationHARBOUR VIEW MARKETPLACE Lifestyle Retail Center Investment & Development Opportunity
INVESTMENT OPPORTUNITY WITH MAJOR UPSIDE Lee & Associates Commercial Real Estate Services - NSDC, Inc. 1900 Wright Place Suite 200 Carlsbad, CA 92008 P: (760) 929-9700 F: (760) 929-9977 In Cooperation
More information7946 BROADWAY LEMON GROVE, CA UNIT APARTMENT / MIXED USE DEVELOPMENT OPPORTUNITY 0.92 ACRE LOT WITH EXISTING 5,960 SF RETAIL BUILDING
7946 BROADWAY LEMON GROVE, CA 91945 32+ UNIT APARTMENT / MIXED USE DEVELOPMENT OPPORTUNITY 0.92 ACRE LOT WITH EXISTING 5,960 SF RETAIL BUILDING EXCLUSIVE OFFERING MEMORANDUM www.ewiese.com TABLE OF CONTENTS
More informationOffice/Flex Building Investment 150 Professional Center Drive Rohnert Park CA
Fully Leased - 6.20% CAP EXECUTIVE SUMMARY Keegan & Coppin is pleased to present the opportunity to acquire a premiere industrial/office/flex project in Rohnert Park, Sonoma County. This 22,000± gross
More informationAn Exclusive Opportunity at th Avenue
An Exclusive Opportunity at 747 10th Avenue Property Highlights. San Diego boutique hotel opportunity in the heart of downtown s fastest growing neighborhood Rare trophy asset, comes completely furnished
More informationWATERFRONT RESTAURANT OPPORTUNITY
WATERFRONT RESTAURANT OPPORTUNITY JIM RINEHART Lic. #1824068 619.726.8557 jrinehart@retailinsite.net MATT MOSER Lic. #01772051 858.523.2096 mmoser@retailinsite.net WHERE THE HISTORY OF BROADWAY MEETS THE
More informationEXCLUSIVE LISTING MULTIFAMILY OPPORTUNITY BLANTON LANE. Huntington Beach, CA UNITS. Property Highlights
EXCLUSIVE LISTING MULTIFAMILY OPPORTUNITY 4 UNITS Property Highlights Large 2 and 3 Bedroom Units - Over 5,500 Sq. Ft. Fantastic Location Near Huntington Harbour 1 Mile to the Beach Close to Schools, Retail,
More informationPalm Desert San Rafael Ave Palm Desert, CA Prime Palm Desert Location. Huge upside potential in rents.
Palm Desert 44441 San Rafael Ave Palm Desert, CA 92260 For more information contact: Alan Wachman Sales Associate 310-202-9166 wach@mdrealtycorp.com CA LIC #01047592 Prime Palm Desert Location. Short walk
More 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 information2 nd Street. FOR SALE 2 nd Street Condominiums E. 2 nd Street Tucson, AZ MULTIFAMILY. Property Features
2 nd Street Property Highlights Property Location Number of Units 16 Sale Price $1,080,000 Year Built 1958/ Recently Renovated Rentable Square Feet 18,000 Land ~0.91 Acres CAP Rate 6.85% Property Features
More informationFully Leased Office Building For Sale with Potential for Owner/User
Fully Leased Office Building For Sale with Potential for Owner/User 5355 Skylane Boulevard Santa Rosa, CA Vicinity Map Shawn Johnson, Managing Partner/SIOR Brian Keegan, Senior Real Estate Advisor 1355
More informationRETAIL INVESTMENT VAN NESS AVENUE GARDENA, CA 90249
PROPERTY SUMMARY: Offering Price: $1,300,000 Address: 13901-13915 Van Ness Ave Gardena, CA 90249 APN: 4059-017-037 Building Size: 6,841 SF PRICING INMATION: Price Per SF: $190 Land Size: 16,500 SF (.38
More information131 E MAIN BLVD CHURCH HILL, TN Kevin King BRE# Managing Director CalDRE #
131 E MAIN BLVD CHURCH HILL, TN 37642 Kevin King BRE#01932713 Managing Director 805.541.5464 kevin.king@svn.com CalDRE #01932713 SVN KING PROPERTIES 890 MONTEREY ST., SUITE I, SAN LUIS OBISPO, CA 93401
More informationOffering Memorandum 1567 Regent Street, Redwood City, CA
Offering Memorandum 1567 Regent Street, Scott A. Kilpatrick Senior Vice President 650.320.0265 skilpatrick@ctbt.com www.scottakilpatrick.com Lic #01271912 1950 University Avenue, Suite 220 East Palo Alto,
More informationONE TEN PLAZA THE CENTER OF IT ALL 110 WEST A STREET // DOWNTOWN SAN DIEGO // 92101
ONE TEN PLAZA THE CENTER OF IT ALL 110 WEST A STREET // DOWNTOWN SAN DIEGO // 92101 // // // // // // RENOVATED LOBBY & PLAZA is an approximate 335,000 square foot, Class A office project on the west side
More informationOFFERING MEMORANDUM $2,450,000
OFFERING MEMORANDUM $2,450,000 HOUSE + 8 STUDIO UNITS IN CROWN POINT CHUCK HOFFMAN, PRESIDENT CalBRE # 00524883 619.686.6122 ChuckHoffman@aciapartments.com TIFFANY HOFFMAN, SENIOR ASSOCIATE CalBRE # 01976932
More information$1,050,000 MIDTOWN VICTORIAN BEACH HUT DELI OFFERING MEMORANDUM 2406 J STREET SACRAMENTO, CA INVESTMENT HIGHLIGHTS.
MIDTOWN VICTORIAN BEACH HUT DELI OFFERING MEMORANDUM 2406 J STREET SACRAMENTO, CA 95816 $1,050,000 INVESTMENT HIGHLIGHTS z Rare opportunity to acquire an ideally located Victorian in midtown Sacramento
More information2 Homes Plus Prime 1± Acre Commercial Corner 3340 Petaluma Boulevard North Petaluma, CA
2 Homes Plus Prime 1± Acre Commercial Corner HIGHLIGHTS Hard to find Northern Petaluma Investment/Development Opportunity consisting of two detached single family homes, outbuildings plus a prime approx
More informationGOODYEAR- SUPERIOR TIRE MULTI TENANT BUILDING
FOR SALE RETAIL GOODYEAR- SUPERIOR TIRE MULTI TENANT BUILDING 10455 Spencer Street Henderson, NV 89183 PRESENTED BY: RICHARD OROSEL Senior Investment Advisor 702.534.6696 richard.orosel@svn.com NV #S.0166929.PC
More informationUPTOWN NASHVILLE PRO FORMA TEAM
PRO FORMA FINANCIAL SUMMARY The transformation of the Sulphur Dell District into Uptown Nashville begins with the combination of the owners existing parcels and the immediate acquisition of surrounding
More informationFOURPLEX INVESTMENT PROPERTY 4632 S. Arlington Park Drive, Salt Lake City Utah
4632 S. Arlington Park Drive, Salt Lake City Utah Á INVESTMENT DRIVERS Solid Fourplex with potential for 32% total return Located in the 2nd most populated city in Utah Convenient to schools, shopping,
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 informationMEDICAL OFFICE BUILDING
MEDICAL OFFICE BUILDING Emory Clinic, 3345 Hwy 34, Sharpsburg, GA Exclusively offered by Edify CRE, LLC 2 MEDICAL OFFICE BUILDING Property Summary 3345 Hwy 34, Sharpsburg, GA 30277 Price $1,795,000 Rentable
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 informationNORTH TAHOE SELF STORAGE
OFFERING MEMORANDUM Presented by: Bobby Loeffler President The Loeffler Self-Storage Group Tyler Skelly Associate Director The Loeffler Self-Storage Group P.O. Box 4950 P.O. Box 4950 El Dorado Hills, CA
More informationFor Sale: Restaurant Building and Duplex
1625 Sir Francis Drake Blvd., Fairfax, CA Includes Restaurant Equipment Owner/User or Investor On-Site Parking Offering Summary Asking Price: $2,095,000 Price Per Sq. Ft.: $ 362 psf Proforma CAP Rate:
More information$895,000 4 UNIT APARTMENT COMPLEX OFFERED AT SHAWN WILLIS INCOME PROPERTY SERVICES A.G.
4 UNIT APARTMENT COMPLEX 3309-3315 BARRETT AVENUE, RICHMOND, CA 94805 OFFERED AT $895,000 SHAWN WILLIS 925.988.0502 Shawn@IPSrealestate.com INCOME PROPERTY SERVICES A.G. 1343 LOCUST STREET, SUITE 205 WALNUT
More informationSACRAMENTO BUNGALOWS 664 E. Sacramento Street, Altadena, CA 91001
SALE PRICE: $2,000,000 UNITS: 7 PRICE PER UNIT: $285,714 CAP RATE: 3.88% GRM: 15.87 LOT SIZE: 0.38 Acres BUILDING SIZE: PROPERTY OVERVIEW 664 E. Sacramento Street offers investors a unique opportunity
More informationGREENHEART VILLAGE. growing an adaptive community
GREENHEART VILLAGE growing an adaptive community 2013 ULI Hines Student Urban Design Competition Team Summary Board 1. Summary Proforma Year 0 Phase I Phase II Phase III 20142015 2016 2017 2018 2019 2020
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 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 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 informationRiddell Gardens. Investment Package P HASE ONE - 18 UNITS CONDOMINIUM TOWNHOMES. 225 Riddell Street, Woodstock, Ontario VALOUR CAPITAL
Investment Package P HASE ONE - 18 UNITS Mortgages #12051 VALOUR CAPITAL CONSTRUCTION 18units available Investment Overview Riddell Gardens is located in the heart of Woodstock and is the next great condominium
More information