Retail Acquisition Example

Save this PDF as:
 WORD  PNG  TXT  JPG

Size: px
Start display at page:

Download "Retail Acquisition Example"

Transcription

1 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 Property Use Commercial Other Costs $50,000 Square Feet 11,200 - $0 Analysis Year Begin March 2017 Acquisition Cost $1,850,000 Annual Inflation Rate 3.0% Due Diligence/Closing Costs 1.50% $27,750 Unit of Measure Square Feet Unleveraged Acquisition Cost $1,877,750 Currency Dollar Initial Loan Origination Fee 0.00% $0 Leveraged Acquisition Cost $1,877,750 Capital Structure Tax Assumptions Debt: (LTV) 75.0% $1,408,313 Ordinary Income Marginal Tax Rate 35.0% Equity $469,438 Capital Gains Tax Rate 20.0% Total $1,877,750 Cost Recovery Recapture Tax Rate 25.0% Desired Equity Return (Discount Rate) 10.0% Cost Recovery Assumptions Developer Equity 10.0% $46,944 Assessed Value of Land 97% JV Partner Preferred Equity 90.0% $422,494 Assessed Value of Improvements 3% Please refer to the Equity Investor Returns worksheet for waterfall information. Cost Recovery Method Straight Line Useful Life 39 C.R. 1st & Last Years (11.5 months) 2.457% C.R. Interim Years (12 Months) 2.564% Debt Structure Assumptions Interest Only Period Amortizing Debt Service Will there be an interest only period? No Amortization Type American Loan Amount $1,408,313 Amortizing Loan Amount $1,408,313 Interest Expense Included in Budget Term (Months) 120 Interest Amount Included in Budget $0 Amortization (Months) 240 Term (Months) 12 Start Rate 4.50% Rate 0.00% Origination Fee 1.00% Origination Fee 0.00% Exit Fee 0.00% Funding Status Fund Up Rate Type Fixed Fully Funded by Month: 12 Grow Rate 0.00% every 1 years Action at Maturity: Resize Loan Amount Minimum DSCR 1.25x Maximum LTV 70.0% Based on Cap Rate of 6.50% in year 2 Loan is limited based on DSCR. Sale Assumptions Year of Sale 10 Terminal Value Calculation Method Cap Rate Cost of Sale 1.0% Exit Cap Rate 6.50%

2 Retail Acquisition Example Rent Roll Suite Tenant Square Feet % Status Lease Begin Lease End Term Current Current Current Annual Annual Cost Growth Annual Monthly Rent Annual Rent $/SF Recovery $/SF Method Growth 101 Clothing Store 4,300 38% Current 4/1/2014 3/31/ $6,450 $77,400 $18.00 $7.20 % Increase 2.0% 102 Sporting Goods Store 3,800 34% Current 6/1/2014 5/30/ $6,096 $73,150 $19.25 $7.20 $ PSF $ Vacant 3,100 28% Vacant - $5,167 $62,000 $20.00 $7.20 $ PSF $0.50 Total 11, % 4 $17,713 $212,550 $18.98 $ % 70% 60% 50% 40% 30% 20% 10% 0% Rent Roll Summary Square Feet % Annual $/SF Current 8,100 72% $18.59 Vacant 3,100 28% $20.00 MTM 0 0% - Non-Rentable 0 0% - Total 11, % $18.98 Current Rent Roll Expiration Schedule

3 Annual Leasing Costs Cost Assumptions New Tenant Renewal Weighted Avg Renewal Probability 25% 75% 100% Avg. Annual Rental Rate PSF $18.98 $18.98 $18.98 Average Lease Term 4 Years 4 Years 4.0 Years Tenant Improvements Tenant Improvement Costs $20.00 $5.00 $8.75 Months Lost to TI Leasing Cost Assumptions Leasing Commissions 6.0% 2.0% 3.0% Months Free Rent Vacant Space Leasing Current Vacant Space 3,100 Less: Stabilized Vacancy 10% (1,120) SF Leasable Vacant Space (Stabilized) 1,980 Annual Periods to Lease Up 1 Space leased per period 1,980 Cap Ex Reserve Leasing Reserve CapEx Reserve Required? Yes Leasing Reserve Required? Yes Reserve Base $ Per Square Feet Reserve Base $ Amount Annually $ PSF Annually $0.25 $ Amount per Yr. $30, Annual Reserve $2,800 Annual Reserve $30,000 Is there a Reserve Cap Yes Is there a Reserve Cap No Reserve Cap Amount $14,000 Reserve Cap Amount $60,000 Average Tenant Improvement Cost ($ PSF) $ Probability Blended New Tenant $ % $5.00 Renewal $ % $3.75 $8.75 Months Year Equiv. Lost Rent PSF Probability Blended New Tenant % $ % $0.00 Renewal % $ % $0.00 $0.00 Total Average Tenant Improvement Costs $8.75 Average Leasing Commissions Cost ($ PSF) % Lease Value Commis $/SF Probability Blended New Tenant 6.0% $75.91 $ % $1.14 Renewal 2.0% $75.91 $ % $1.14 $2.28 Concessions (Free Rent $ PSF) Months Year Equiv. Lost Rent PSF Probability Blended New Tenant % $ % $0.40 Renewal % $ % $0.00 $0.40 Aggregate Leasing Costs per Period Period Year Square Feet % TI Expense LC Expense Concessions ,780 52% $72,850 $17,672 $4, % $0 $0 $ ,300 38% $37,625 $9,792 $1, % $0 $0 $ ,780 52% $50,575 $13,163 $2, % $0 $0 $ ,300 38% $37,625 $9,792 $1, % $0 $0 $ ,780 52% $50,575 $13,163 $2, % $0 $0 $ ,300 38% $37,625 $9,792 $1,700 *Amounts shown on Cash Flows will be grossed up for inflation.

4 Schedule of Prospective Cash Flows Period 11 Mar 17 - Feb 18 Mar 18 - Feb 19 Mar 19 - Feb 20 Mar 20 - Feb 21 Mar 21 - Feb 22 Mar 22 - Feb 23 Mar 23 - Feb 24 Mar 24 - Feb 25 Mar 25 - Feb 26 Mar 26 - Feb 27 Mar 27 - Feb 28 Operating Income Inflation 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% Base Rental Revenue 212, , , , , , , , , , ,000 Less: Concessions (4,634) 0 (1,858) 0 (2,649) 0 (2,091) 0 (2,982) 0 (2,353) Expense Reimbursements 80,640 83,059 85,551 88,118 90,761 93,484 96,288 99, , , ,373 Total Other Potential Gross Revenue 76,006 83,059 83,693 88,118 88,112 93,484 94,197 99,177 99, , ,020 Total Potential Gross Revenue 288, , , , , , , , , , ,020 General Vacancy Rate 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% 10.0% Vacancy & Collection Loss (28,856) (30,061) (30,627) (31,576) (32,084) (33,134) (33,721) (34,739) (35,261) (36,392) (37,002) Effective Gross Income 259, , , , , , , , , , ,018 Operating Expenses Inflation 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% 3.0% Property Management Fee 4.0% 10,388 10,822 11,026 11,367 11,550 11,928 12,140 12,506 12,694 13,101 13,321 Ad Valorem Taxes 29,250 30,128 31,031 31,962 32,921 33,909 34,926 35,974 37,053 38,165 39,310 Insurance 2,340 2,410 2,483 2,557 2,634 2,713 2,794 2,878 2,964 3,053 3,145 Utilities 21,060 21,692 22,343 23,013 23,703 24,414 25,147 25,901 26,678 27,479 28,303 Repairs & Maintenance 8,000 8,240 8,487 8,742 9,004 9,274 9,552 9,839 10,134 10,438 10,751 Total Operating Expenses 71,038 73,291 75,369 77,641 79,812 82,238 84,559 87,098 89,523 92,235 94,829 NOI Before Reserves 188, , , , , , , , , , ,189 Operating Reserves Cap Ex Reserve 2,800 2,800 2,800 2,800 2, ,800 TI/Leasing Reserve 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 Total Reserves 32,800 32,800 32,800 32,800 32,800 30,000 30,000 30,000 30,000 30,000 32,800 Net Operating Income 155, , , , , , , , , , ,389

5 Schedule of Prospective Cash Flows Period Mar 17 - Feb 18 Mar 18 - Feb 19 Mar 19 - Feb 20 Mar 20 - Feb 21 Mar 21 - Feb 22 Mar 22 - Feb 23 Mar 23 - Feb 24 Mar 24 - Feb 25 Mar 25 - Feb 26 Mar 26 - Feb 27 Net Operating Income 155, , , , , , , , , ,290 Debt Service Interest 62,465 60,423 58,287 56,053 53,716 51,272 48,716 46,042 43,245 40,320 Principal 44,451 46,494 48,629 50,864 53,200 55,644 58,200 60,874 63,671 66,596 Total Debt Service 106, , , , , , , , , ,916 Cash Flow After Debt Service 48,946 57,539 60,558 66,822 69,229 79,051 82,016 88,633 90,907 98,373 Capital Expenses Tenant Improvements 72, , , , ,230 0 Leasing Commissions 17, , , , ,717 0 Capital Expenditures Total Capital Expenses 90, , , , ,947 0 Expenses Paid from Reserves Less: TI & LC Paid from Reserves (80,000) 0 (51,685) 0 (68,315) 0 (57,375) 0 (62,625) 0 Less: Cap Ex Paid from Reserves Net Capital Expenses 10, , ,322 0 Non-Regular Income Other Non-Regular Income Other Non-Regular Expenses Return of Reserve Funds ,000 Total Non Regular Income ,000 Cash Flow Before Taxes 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72, ,373 Tax Liability* Cost Recovery Improvements 1,247 1,301 1,301 1,301 1,301 1,301 1,301 1,301 1,301 1,247 Loan Costs Amortization 0 1,408 1,408 1,408 1,408 1,408 1,408 1,408 1,408 1,408 Taxable Income 124, , , , , , , , , ,314 Tax Liability (Savings) at 35% 43,733 46,943 48,747 51,722 53,382 56,695 58,627 61,879 63,654 67,310 Cash Flow After Taxes (5,308) 10,596 11,811 15,101 10,864 22,356 23,389 26,754 8,931 75,064 *Does not include Capital Expenses as they are often subject to separate tax treatment This pro forma does not constitute tax advice. Please consult a professional tax advisor. Reserve Account Balances Period Cap Ex Reserve Beginning Balance 0 2,800 5,600 8,400 11,200 14,000 14,000 14,000 14,000 14,000 Contributions 2,800 2,800 2,800 2,800 2, Expenses Paid Ending Balance 2,800 5,600 8,400 11,200 14,000 14,000 14,000 14,000 14,000 14,000 TI & Leasing Reserve Beginning Balance 50, ,000 8,315 38, ,000 2,625 32,625 0 Contributions 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 30,000 Expenses Paid (80,000) 0 (51,685) 0 (68,315) 0 (57,375) 0 (62,625) 0 Ending Balance 0 30,000 8,315 38, ,000 2,625 32, ,000 Total Reserve Balances 2,800 35,600 16,715 49,515 14,000 44,000 16,625 46,625 14,000 44,000

6 Value Value Retail Acquisition Example Project Return Summary Summary Sale Analysis Cash Flows IRR & Present Value Square Feet 11,200 Acquisition Price $1,850,000 Before Tax After Tax Unleveraged IRR 14.1% Acquisition Price $1,850,000 PSF $ Annual Cash Flows $752,246 $199,555 Unleveraged PV at 10% $2,480,000 Other Costs $27,750 Sale Price $3,664,442 Net Sale Proceeds $2,768,109 $2,414,873 Leveraged IRR 26.8% Equity $469,438 PSF $ Total $3,520,355 $2,614,428 Leveraged PV at 10% $2,900,000 Debt $1,408,313 Appreciation 98.1% Profit $3,050,917 $2,144,990 After Tax IRR (Leveraged) 19.3% LTV 75% Avg. App/Year 9.8% Equity Multiple 6.50x 4.57x After Tax PV at 10% $2,440,000 Annual Income Projections Net Operating Income Cash Flow After Taxes Debt Service Debt vs. Equity Mortgage Balance (EOY) Equity (EOY) $250,000 $4,000,000 $200,000 $150,000 $3,500,000 $3,000,000 $2,500,000 $100,000 $2,000,000 $50,000 $0 $1,500,000 $1,000,000 $500,000 ($50,000) 3/17-2/18 3/18-2/19 3/19-2/20 3/20-2/21 3/21-2/22 3/22-2/23 3/23-2/24 3/24-2/25 3/25-2/26 3/26-2/27 $0 3/17-2/18 3/18-2/19 3/19-2/20 3/20-2/21 3/21-2/22 3/22-2/23 3/23-2/24 3/24-2/25 3/25-2/26 3/26-2/27 Debt Service Coverage Ratio Annual Cash on Cash Return 2.00x Before Tax Cash on Cash After Tax Cash on Cash 1.75x 35% 30% 1.50x 25% 1.25x 20% 15% 1.00x 10% 0.75x 5% 0% 0.50x 3/17-2/18 3/18-2/19 3/19-2/20 3/20-2/21 3/21-2/22 3/22-2/23 3/23-2/24 3/24-2/25 3/25-2/26 3/26-2/27-5% 3/17-2/18 3/18-2/19 3/19-2/20 3/20-2/21 3/21-2/22 3/22-2/23 3/23-2/24 3/24-2/25 3/25-2/26 3/26-2/27 Break Even Occupancy After Tax Pre Tax *Excludes Capital Expenses Value Sensitivity 5.5% Cap Rate 6.5% Cap Rate 7.5% Cap Rate Development Cost 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% 3/17-2/18 3/18-2/19 3/19-2/20 3/20-2/21 3/21-2/22 3/22-2/23 3/23-2/24 3/24-2/25 3/25-2/26 3/26-2/27 $5,000,000 $4,500,000 $4,000,000 $3,500,000 $3,000,000 $2,500,000 $2,000,000 $1,500,000 $1,000,000 $500,000 $0 3/17-2/18 3/18-2/19 3/19-2/20 3/20-2/21 3/21-2/22 3/22-2/23 3/23-2/24 3/24-2/25 3/25-2/26 3/26-2/27 This pro forma does not constitute tax advice. Please consult a professional tax advisor.

7 Summary & Ratios Operating Summary Mar 17 - Feb 18 Mar 18 - Feb 19 Mar 19 - Feb 20 Mar 20 - Feb 21 Mar 21 - Feb 22 Mar 22 - Feb 23 Mar 23 - Feb 24 Mar 24 - Feb 25 Mar 25 - Feb 26 Mar 26 - Feb 27 Effective Gross Income 259, , , , , , , , , ,525 Operating Expenses (71,038) (73,291) (75,369) (77,641) (79,812) (82,238) (84,559) (87,098) (89,523) (92,235) Operating Reserves (32,800) (32,800) (32,800) (32,800) (32,800) (30,000) (30,000) (30,000) (30,000) (30,000) Net Operating Income 155, , , , , , , , , ,290 Less: Debt Service (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) Less: Capital Expenses (10,522) (4,984) (18,322) Non-Regular Income 44,000 Cash Flow After Debt Service 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72, ,373 Sale Price Based on 6.5% Exit Cap Rate 3,664,442 Less: Mortgage Balance (859,689) Less: Cost of Sale (36,644) Cash Flow Before Taxes 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72,584 2,910,482 Less: Taxes (43,733) (46,943) (48,747) (51,722) (53,382) (56,695) (58,627) (61,879) (63,654) (420,545) Cash Flow After Taxes (5,308) 10,596 11,811 15,101 10,864 22,356 23,389 26,754 8,931 2,489,937 Value Summary Cap Rate based on Acquisition Cost 10.05% 10.50% 10.67% 11.00% 11.13% 11.50% 11.66% 12.01% 12.13% 12.53% Value based on 6.5% Exit Cap Rate 3,034,694 3,081,137 3,177,514 3,214,543 3,322,573 3,368,186 3,469,984 3,504,965 3,619,840 3,664,442 Mortgage Balance (EOY) 1,363,861 1,317,367 1,268,738 1,217,874 1,164,674 1,109,030 1,050, , , ,689 Equity (EOY) 1,670,833 1,763,769 1,908,776 1,996,668 2,157,899 2,259,156 2,419,154 2,515,010 2,693,555 2,804,753 Operating Ratios Net Income Multiplier* Operating Expense Ratio 27% 27% 27% 27% 28% 28% 28% 28% 28% 28% Cash on Cash Return (Pre Tax) 8.2% 12.3% 12.9% 14.2% 13.7% 16.8% 17.5% 18.9% 15.5% 30.3% Cash on Cash Return (Post Tax) -1.1% 2.3% 2.5% 3.2% 2.3% 4.8% 5.0% 5.7% 1.9% 16.0% *Based on Acquisition Cost Lender Ratios Loan to Value Ratio (EOY) 45% 43% 40% 38% 35% 33% 30% 28% 26% 23% Debt to Equity Ratio (EOY) Debt Service Coverage Ratio 1.46x 1.54x 1.57x 1.62x 1.65x 1.74x 1.77x 1.83x 1.85x 1.92x Break Even Occupancy (Pre Tax) 62% 60% 60% 58% 58% 57% 57% 56% 56% 55% Break Even Occupancy (Post Tax) 77% 76% 75% 75% 75% 74% 74% 74% 74% 73% Debt Yield 11.4% 12.5% 13.2% 14.3% 15.1% 16.8% 18.0% 19.8% 21.4% 23.9% Performance Summary over 10 Years Pre Tax Post Tax Initial Equity (469,438) (469,438) Operating Cash Flows 752, ,555 Net Reversion Proceeds 2,768,109 2,414,873 Net Cash Flow 3,050,917 2,144,990 Net Present Value at 10% 1,025, ,294 Leveraged IRR 26.8% 19.3% This pro forma does not constitute tax advice. Please consult a professional tax advisor.

8 Unlevered Returns Net Operating Income 155, , , , , , , , , ,290 Less: Net Capital Expenses (10,522) (4,984) (18,322) - Non-Regular Income ,000 Operating Cash Flow 145, , , , , , , , , ,290 Reversion Cash Flow ,664,442 Less: Cost of Sale (36,644) Net Cash Flow (1,877,750) 145, , , , , , , , ,500 3,877,087 Cash on Cash Return 7.7% 8.8% 8.9% 9.3% 9.1% 9.9% 10.1% 10.4% 9.6% 206.5% Net Cash Flows $3,571,456 Net Present Value at 10% $605,122 Unleveraged IRR 14.1% Avg. Operating Cash on Cash 9.7% Avg. Cash on Cash 29.0% Unleveraged PV at 10% Rounded ($10,000's) $2,480,000 Per Square Feet $ Levered Cash Flow Net Operating Income 155, , , , , , , , , ,290 Refinance Proceeds Less: Debt Service (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) Less: Mortgage Origination Fee Cash Flow After Debt Service 48,946 57,539 60,558 66,822 69,229 79,051 82,016 88,633 90,907 98,373 Less: Net Capital Expenses (10,522) (4,984) (18,322) - Non-Regular Income ,000 Distributable Cash Flow 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72, ,373 Reversion Cash Flow ,664,442 Less: Cost of Sale (36,644) Less: Mortgage Balance (859,689) Less: Mortgage Exit Fee Net Cash Flow (469,438) 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72,584 2,910,482 Cash on Cash Return 8.2% 12.3% 12.9% 14.2% 13.7% 16.8% 17.5% 18.9% 15.5% 620.0% Net Levered Cash Flows $3,050,917 Net Present Value at 10% $1,025,033 Leveraged IRR 26.8% Avg. Operating Cash on Cash 16.0% Avg. Cash on Cash 75.0% Present Value of Cash Flows at 10% $1,494,471 Plus: Original Loan Amount $1,408,313 Total Leveraged Present Value $2,902,783 Rounded ($10,000's) $2,900,000 Per Square Feet $ After Tax Returns Project Return Details Basis Calculation Basis at Acquisition ,877,750 + Capital Additions Cost Recovery (Depreciation) Taken (12,904) Adjusted Basis at Sale ,864,846 Capital Gain Calculation Sale Price ,664,442 Less Cost of Sale (36,644) Less Adjusted Basis at Sale (1,864,846) Gain (Loss) ,762,951 Straight Line Cost Recovery (Limited to Gain) ,904 Capital Gain from Appreciation ,750,048 Unamortized Loan Fees (Costs) Sale Proceeds Calculation Sale Price ,664,442 Less Cost of Sale (36,644) Less Mortgage Exit Fee Less Mortgage Balance (859,689) Sale Proceeds Before Tax ,768,109 Less Tax on Ordinary Income at 35% Less Tax on Cost Recovery Recapture at 25% (3,226) Less Tax on Capital Gain at 20% (350,010) Sale Proceeds After Tax ,414,873 Proceeds After Taxes Cash Flow Before Taxes 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72, ,373 Less: Annual Operating Tax Liability (43,733) (46,943) (48,747) (51,722) (53,382) (56,695) (58,627) (61,879) (63,654) (67,310) Cash Flow After Taxes (5,308) 10,596 11,811 15,101 10,864 22,356 23,389 26,754 8,931 75,064 Sale Proceeds After Taxes ,414,873 Annual Proceeds After Taxes (469,438) (5,308) 10,596 11,811 15,101 10,864 22,356 23,389 26,754 8,931 2,489,937 Cash on Cash Return -1.1% 2.3% 2.5% 3.2% 2.3% 4.8% 5.0% 5.7% 1.9% 530.4% Net Cash Flows $2,144,990 Net Present Value at 10% $561,294 Effective Tax Rate 27.7% After Tax Leveraged IRR 19.3% Avg. Operating Cash on Cash 4.3% Avg. Cash on Cash 55.7% Present Value of Cash Flows at 10% $1,030,732 Plus: Original Loan Amount $1,408,313 Total After Tax Leveraged Present Value $2,439,044 Rounded ($10,000's) $2,440,000 Per Square Feet $ This pro forma does not constitute tax advice. Please consult a professional tax advisor.

9 Interest Only Loan Loan Amortization Schedule Amortizing Loan Loan Amount - Loan Amount $1,408,313 Term - Term 120 Rate - Amortization 240 Funding Status - Start Rate 4.50% Rate Type Fixed Annual Summary Year Dates Loan Type Effective Rate Beginning Balance Interest Principal Total Payments Ending Balance 1 Mar 17 - Feb 18 Amortizing 4.50% 1,408,313 62,465 44, ,916 1,363,861 2 Mar 18 - Feb 19 Amortizing 4.50% 1,363,861 60,423 46, ,916 1,317,367 3 Mar 19 - Feb 20 Amortizing 4.50% 1,317,367 58,287 48, ,916 1,268,738 4 Mar 20 - Feb 21 Amortizing 4.50% 1,268,738 56,053 50, ,916 1,217,874 5 Mar 21 - Feb 22 Amortizing 4.50% 1,217,874 53,716 53, ,916 1,164,674 6 Mar 22 - Feb 23 Amortizing 4.50% 1,164,674 51,272 55, ,916 1,109,030 7 Mar 23 - Feb 24 Amortizing 4.50% 1,109,030 48,716 58, ,916 1,050,830 8 Mar 24 - Feb 25 Amortizing 4.50% 1,050,830 46,042 60, , ,955 9 Mar 25 - Feb 26 Amortizing 4.50% 989,955 43,245 63, , , Mar 26 - Feb 27 Amortizing 4.50% 926,285 40,320 66, , ,689 Total 4.50% - 520, ,623 1,069,162 - Annual Interest vs. Principal 70,000 60,000 50,000 40,000 30,000 20,000 10,000 Interest Principal 0

10 Sources & Uses Period 0 Total Mar 17 - Feb 18 Mar 18 - Feb 19 Mar 19 - Feb 20 Mar 20 - Feb 21 Mar 21 - Feb 22 Mar 22 - Feb 23 Mar 23 - Feb 24 Mar 24 - Feb 25 Mar 25 - Feb 26 Mar 26 - Feb 27 Sources Of Capital Debt Proceeds 1,408,313 (44,451) ,363,861 Equity Contributions 469,438 5, ,746 Net Operating Income - 155, , , , , , , , , ,290 1,811,236 Non-Regular Income ,000 44,000 Gross Proceeds from Sale ,664,442 3,664,442 Total Sources Of Capital 1,877, , , , , , , , , ,823 3,913,732 7,358,285 Uses Of Capital Acquisition Price 1,850,000 (44,451) ,805,549 Costs and Fees 27, ,644 64,394 Mortgage Balance Payoff , ,689 Annual Interest Expense - 62,465 60,423 58,287 56,053 53,716 51,272 48,716 46,042 43,245 40, ,538 Annual Principal Paydown - 44,451 46,494 48,629 50,864 53,200 55,644 58,200 60,874 63,671 66, ,623 Capital Expenses - 10, , ,322-33,828 Operating Tax Liability - 43,733 46,943 48,747 51,722 53,382 56,695 58,627 61,879 63,654 67, ,692 Cost Recovery Tax Liability ,226 3,226 Capital Gains Tax Liability , ,010 Equity Returns ,596 11,811 15,101 10,864 22,356 23,389 26,754 8,931 2,489,937 2,619,736 Total Uses Of Capital 1,877, , , , , , , , , ,823 3,913,732 7,358,285

11 Pre-Tax Equity Investor Returns Cash Flow Distribution Method Basis Rate Equity Investor Split Developer Split Initial Equity Contribution 90.0% 10.0% Preferred Return Cumulative Cash on Cash 10.0% 100.0% 0.0% Hurdle 1 Cash on Cash 12.0% 90.0% 10.0% Hurdle 2 Cash on Cash 14.0% 80.0% 20.0% Hurdle 3 Cash on Cash 16.0% 70.0% 30.0% Final Split 60.0% 40.0% 100% 90% 80% 70% 60% 50% 40% 30% 20% 10% 0% Annual Cash Flow Waterfall Summary Cash Flow Waterfall Summary Period 0 Pre-Tax Net Cash Flow (469,438) 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72,584 2,910,482 Equity Investor Cash Flow Paid at Preferred Return (422,494) 38,424 46,074 42,249 42,249 42,249 42,249 42,249 42,249 42,249 42,249 Cash Flow Paid at Hurdle ,450 8,450 8,450 8,450 8,450 8,450 8,450 8,450 8,450 Cash Flow Paid at Hurdle ,661 7,136 8,450 8,450 8,450 8,450 8,450 8,450 8,450 Cash Flow Paid at Hurdle ,235 1,431 8,450 8,450 8,450 7,269 8,450 Cash Flow Paid at Final Split ,868 4,647 8,617-1,701,726 Total Cash Flow to Equity Investor (422,494) 38,424 56,185 57,835 62,384 60,581 70,467 72,246 76,216 66,418 1,769,325 Annual Cash on Cash 9.1% 13.3% 13.7% 14.8% 14.3% 16.7% 17.1% 18.0% 15.7% 418.8% Net Cash Flow 1,907,586 IRR 23.5% Average Annual Cash on Cash Return 55.2% Developer Cash Flow Paid at Preferred Return (46,944) Cash Flow Paid at Hurdle Cash Flow Paid at Hurdle ,784 2,112 2,112 2,112 2,112 2,112 2,112 2,112 Cash Flow Paid at Hurdle , ,621 3,621 3,621 3,115 3,621 Cash Flow Paid at Final Split ,912 3,098 5,744-1,134,484 Total Cash Flow to Developer (46,944) - 1,354 2,723 4,438 3,665 8,584 9,770 12,417 6,166 1,141,157 Annual Cash on Cash 0.0% 2.9% 5.8% 9.5% 7.8% 18.3% 20.8% 26.5% 13.1% % Net Cash Flow 1,143,331 IRR 39.8% Average Annual Cash on Cash Return 253.6% Equity Investor Developer This pro forma does not constitute tax advice. Please consult a professional tax advisor.

12 Holding Period Sensitivity Analysis These charts show the project's pre-tax perfomanced based on Disposition year. They assume continued financing regardless of term. IRR Based on Hold Period 300% 250% 200% 150% 100% 50% 0% IRR 258.2% 101.4% 66.2% 50.9% 42.4% 37.0% 33.3% 30.5% 28.4% 26.8% NPV Based on Hold Period 1,090,000 1,080,000 1,070,000 1,060,000 1,050,000 1,040,000 1,030,000 1,020,000 1,010,000 1,000, ,000 NPV 1,059,390 1,074,665 1,081,322 1,079,800 1,072,024 1,069,758 1,062,919 1,050,804 1,035,833 1,025,033 Project Level IRR Sensitivity Period 11 NOI (exlcuding Reserves) 188, , , , , , , , , , ,189 Refinance Proceeds Less: Reserves (32,800) (32,800) (32,800) (32,800) (32,800) (30,000) (30,000) (30,000) (30,000) (30,000) (32,800) Less: Debt Service (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) (106,916) 0 Cash Flow After Debt Service 48,946 57,539 60,558 66,822 69,229 79,051 82,016 88,633 90,907 98, ,389 Less: Mortgage Origination Fee Less: Capital Expenses (10,522) (4,984) (18,322) 0 0 Other Non-Regular Income Distributable Cash Flow 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72,584 98, ,389 Reversion Analysis (if sold in this year) Reversion Cash Flow 3,034,694 3,081,137 3,177,514 3,214,543 3,322,573 3,368,186 3,469,984 3,504,965 3,619,840 3,664,442 Less: Cost of Sale (30,347) (30,811) (31,775) (32,145) (33,226) (33,682) (34,700) (35,050) (36,198) (36,644) Less: Mortgage Exit Fee Less: Mortgage Balance (1,363,861) (1,317,367) (1,268,738) (1,217,874) (1,164,674) (1,109,030) (1,050,830) (989,955) (926,285) (859,689) Return of Reserve Funds 2,800 35,600 16,715 49,515 14,000 44,000 16,625 46,625 14,000 44,000 Reversion Balance 1,643,286 1,768,558 1,893,716 2,014,038 2,138,673 2,269,474 2,401,079 2,526,585 2,671,357 2,812,109 Periods 0 IRR NPV 1 (469,438) 1,681, % 1,059,390 2 (469,438) 38,424 1,826, % 1,074,665 3 (469,438) 38,424 57,539 1,954, % 1,081,322 4 (469,438) 38,424 57,539 60,558 2,080, % 1,079,800 5 (469,438) 38,424 57,539 60,558 66,822 2,202, % 1,072,024 6 (469,438) 38,424 57,539 60,558 66,822 64,245 2,348, % 1,069,758 7 (469,438) 38,424 57,539 60,558 66,822 64,245 79,051 2,483, % 1,062,919 8 (469,438) 38,424 57,539 60,558 66,822 64,245 79,051 82,016 2,615, % 1,050,804 9 (469,438) 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 2,743, % 1,035, (469,438) 38,424 57,539 60,558 66,822 64,245 79,051 82,016 88,633 72,584 2,910, % 1,025,033

$450,000 $63,425 $39, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE

$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 information

CRE Proforma Development Project Summary of Before Tax Cash Flows by Year

CRE Proforma Development Project Summary of Before Tax Cash Flows by Year CRE Proforma Development Project Input Data Marginal Tax Bracket 25.0% Mortgage LTV 75% Developer Cost of Carry 15.0% Depn Recovery Rate 20.0% Amort Term (Years) 30 Going Out Cap Rate 9.0% Capital Gain

More information

The Neponset 400 Neponset Avenue Boston, MA 02122

The Neponset 400 Neponset Avenue Boston, MA 02122 Location, Location, Location Approx 210,000 per day traffic count jfitzgerald@remax.net Phone: (617) 268-5100 Fax: (617) 268-5160 738 E Broadway Boston, MA 02127 www.baystateliving.com Table of Contents

More information

Baric Lawndale S. Karlov St Chicago, IL Buildings. 115 Total Units. Rehabbed Buildings with all Separate Mechanicals

Baric Lawndale S. Karlov St Chicago, IL Buildings. 115 Total Units. Rehabbed Buildings with all Separate Mechanicals For more information contact: MIC PROPERTIES micproperties@gmail.com 8 Buildings. 115 Total Units Rehabbed Buildings with all Separate Mechanicals Large Units with an Attractive Mix (86-3BR and 29-2BR)

More information

Atwater ave Fiscal Year Beginning January 2019

Atwater ave Fiscal Year Beginning January 2019 10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $949900 $9499 $474950 $4750 $489198 MORTGAGE DATA

More information

UNDERSTANDING THE DEVELOPMENT PRO FORMA

UNDERSTANDING 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 information

Fully Stabilized 24-Unit Property at 11% Cap Rate!

Fully 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 information

Village at Parkway Lakes Fourplex Gosling and Kuykendahl Spring, TX 77379

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 information

1173 Fortune Boulevard, Shiloh, Illinois Office (618) Fax (618)

1173 Fortune Boulevard, Shiloh, Illinois Office (618) Fax (618) 6,240 Sq. Ft 2 levels 100% Leased to Long Term Tenants 10.22% CAP Rate based on actual Low Operating Expenses New Roof & Remodeled 1 st Floor Located in Copper Bend Sale: $550,000 ($88.14 per Sq. Ft.)

More information

4 Unit Investment Property 329 N 2nd St W Missoula, MT 59802

4 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

MG Architects Kimberley Lane Houston, TX For more information contact: Ryan Hartsell Partner

MG Architects Kimberley Lane Houston, TX For more information contact: Ryan Hartsell Partner For more information contact: Partner rhartsell@oxfordcres.com Phone: (713) 647-6400 2900 Weslayan St., Suite 480 Houston, TX 77027 www.oxfordcres.com Table of Contents Real Estate Investment Details...

More information

Basics of Commercial Real Estate Transactions Day Two

Basics of Commercial Real Estate Transactions Day Two Basics of Commercial Real Estate Transactions Day Two John Rockwell, Partner Energy October 12, 2016 PG&E refers to the Pacific Gas and Electric Company, a subsidiary of PG&E Corporation. 2010 Pacific

More information

The Village at Centre Point 20-Plex 3547 N Eagle Road Meridian, ID 83646

The 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 information

The Village at Centre Point 8-Plex 3547 N Eagle Road Meridian, ID 83646

The 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 information

Property Report 1434 NW 92. Presented by:

Property Report 1434 NW 92. Presented by: Property Report 1434 NW 92 Presented by: Jeff Straka Berkshire Hathaway-Commercial 16301 N. May Avenue Edmond, OK 73012 Office: Mobile: (405)416-4415 This is a pro forma based upon the information the

More information

ABSOLUTE AUCTION Maple Grove Mobile Home Park

ABSOLUTE AUCTION Maple Grove Mobile Home Park ABSOLUTE AUCTION Maple Grove Mobile Home Park For more information contact: Commercial Broker Associate ccraig@ccim.net Jim Halfhill, Sr. Halfhill Auction Group Principal Auctioneer +18593385764 halfhill@rhr.com

More information

COLOMA AT CHASE PROFESSIONAL

COLOMA AT CHASE PROFESSIONAL COLOMA AT CHASE PROFESSIONAL 10390 Coloma Road Rancho Cordova, CA 95670 For more information contact: dmincher@thevollmancompany.c 01703483 Amy Diedrich Commercial Agent 916-600-1559 ADiedrich@thevollmancompany.

More information

BUSI 331. Suggested Answers to Review and Discussion Questions: Lesson 7

BUSI 331. Suggested Answers to Review and Discussion Questions: Lesson 7 BUSI Suggested Answers to Review and Discussion Questions: Lesson 7. To calculate the net operating income, first determine the gross potential income for Years and 6: Year Calculation Gross Potential

More information

In-Depth Capitalization Rate Review

In-Depth Capitalization Rate Review In-Depth Capitalization Rate Review Leonard J. Patcella, Jr., CMI, MAI President Equity Appraisal Co., Inc. Springhouse, PA jack.equityappraisal@comcast.net David A. Schneider, Esq. Partner Archer & Greiner,

More information

Turnkey Cash Flow th St W Bradenton, FL For more information contact: Nataliia Musick

Turnkey 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 information

$450,000 $63,425 $33, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE

$450,000 $63,425 $33, % PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE Executive Summary Key Property Metrics $450,000 $63,425 $33,431 14.1% PURCHASE PRICE NET OPERATING INCOME ANNUAL CASH FLOW CAP RATE $60,000 $50,000 $40,000 $30,000 Annual Cash Flow Maintenance & Repairs,

More information

Clark Bro's Rentals 113 Clark Drive Vidalia, LA 71373

Clark 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 information

Definitions. CPI is a lease in which base rent is adjusted based on changes in a consumer price index.

Definitions. CPI is a lease in which base rent is adjusted based on changes in a consumer price index. Annualized Rental Income is rental revenue under our leases on Operating Properties on a straight-line basis, which includes the effect of rent escalations and any tenant concessions, such as free rent,

More information

Investment Summary & Highlights

Investment Summary & Highlights Investment Summary & Highlights Financial: New Loan: Analysis Asumptions: Price $ 2,500,000 Price per Sq. Ft. $ 185.19 Contract Rental Income $ 119,549 Gross Operating Income $ 164,226 Total Operating

More information

Hollywood Industrial Property 5770 Funston St Hollywood, FL 33023

Hollywood 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 information

Tenant. Operating Cash Flow Yearly Capital Plaza Office Lease Analysis Tennant. Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Tenant. Operating Cash Flow Yearly Capital Plaza Office Lease Analysis Tennant. Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Tenant. Operating Cash Flow Yearly Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 CASH FLOW BEFORE TAX Rent 193,150 232,400 232,400 232,400 232,400 260,801 260,801 260,801 260,801

More information

INNER LOOP Living and Income Property all in one

INNER 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 information

Upper Lakeshore Mobile Home Park

Upper Lakeshore Mobile Home Park For more information contact: Certified Commerical Broker/Owner rroberts@ccim.net $1,295,000 New Asking Price $155,000 PRICE REDUCTION HUGE VALUE ADD PROPERTY MOTIVATED SELLER Phone: 509-248-9400 Fax:

More information

Hampton 6 Unit Hampton st Scranton, Pa 18504

Hampton 6 Unit Hampton st Scranton, Pa 18504 Property Report Hampton 6 Unit Presented by: Ron J. Parasole Jr. 1738 Brick ave Scranton, Pa 18508 Office: Mobile: (570) 903-8969 Fax: (570) 209-7753 www.realestatetools.com 2010-2014 Real Estate Tools

More information

Real Estate Investment Analysis

Real Estate Investment Analysis Real Estate Investment Analysis, Sample 412-555-1212 sample.contact@rebackoffice.com 2 Table of Contents Map... 3 Cash Flow... 4 Expense Reimbursement... 5 Loan Summary - Debt 1... 6 Sources and Uses...

More information

GREENHEART VILLAGE. growing an adaptive community

GREENHEART 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 information

Lease-Versus-Buy. By Steven R. Price, CCIM

Lease-Versus-Buy. By Steven R. Price, CCIM Lease-Versus-Buy Cost Analysis By Steven R. Price, CCIM Steven R. Price, CCIM, Benson Price Commercial, Colorado Springs, Colorado, has a national tenant representation and consulting practice. He was

More information

Chapter 8. How much would you pay today for... The Income Approach to Appraisal

Chapter 8. How much would you pay today for... The Income Approach to Appraisal How much would you pay today for... Chapter 8 One hundred dollars paid with certainty each year for five years, starting one year from now. Why would you pay less than $500 Valuation Using the Income Approach

More information

Real Estate & REIT Modeling: Course Outline

Real Estate & REIT Modeling: Course Outline Real Estate & REIT Modeling: Course Outline Click Here to Sign Up Now for the BIWS Real Estate & REIT Modeling Course The topics in Real Estate & REIT Modeling teach you everything you need to know about

More information

Beaumont, TX Erica C. Goss Associate x102

Beaumont, TX Erica C. Goss Associate x102 2305 North Street Beaumont, TX 77702 Erica C. Goss 623539 Associate 409-899-3300 x102 egoss@naiwheeler.com Lee Wheeler, CCIM 467055 President 409-899-3300 lwheeler@naiwheeler.com Lit Corner at North &

More information

Chapter 8. How much would you pay today for... The Income Approach to Appraisal

Chapter 8. How much would you pay today for... The Income Approach to Appraisal How much would you pay today for... Chapter 8 One hundred dollars paid with certainty each year for five years, starting one year from now. Why would you pay less than $500 Valuation Using the Income Approach

More information

MEMORANDUM ADDENDUM. Dan Moye, Economic Development Corporation of Kansas City, Missouri

MEMORANDUM ADDENDUM. Dan Moye, Economic Development Corporation of Kansas City, Missouri MEMORANDUM ADDENDUM TO: FROM: Dan Moye, Economic Development Corporation of Kansas City, Missouri Fran Lefor Rood, SB Friedman Development Advisors Direct: (312) 424-4253; Email: frood@sbfriedman.com DATE:

More information

FOR SALE. $8,900,000 MultiFamily. Batesville, Ar Harrison Street PROPERTY HIGHLIGHTS

FOR 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 information

UPTOWN NASHVILLE PRO FORMA TEAM

UPTOWN 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 information

Raising Your Commercial IQ

Raising Your Commercial IQ Raising Your Commercial IQ Real Estate Investment & Lease Analysis January 2013 0 P age Neil Osborne M.B.A. DL. (604) 988-5518 nosborne@investitsoftware.com Investit Software Inc. Toll free 877-878-1828

More information

MECKLENBURG MANOR APARTMENTSs A 51 UNIT MULTI-FAMILY INVESTMENT OPPORTUNITY 719 EAST FERRELL STREET, SOUTH HILL, VIRGINIA 23970

MECKLENBURG 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 information

Cost Segregation Instructor Teaching Schedule (3-Hour)

Cost Segregation Instructor Teaching Schedule (3-Hour) Time Topic Pages Student Objectives 8:30-8:35 Course introduction Page 2 What is cost segregation? Objective of cost segregation: to increase cash flow Benefit of cost segregation Learning objectives Page

More information

WEST BEND SALE LEASEBACK OPPORTUNITY

WEST 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 information

The construction loan collapses a series of costs (cash outflows) incurred during the construction process into a single value

The construction loan collapses a series of costs (cash outflows) incurred during the construction process into a single value he construction loan collapses a series of costs (cash outflows) incurred during the construction process into a single value as of a single (future) point in time (the projected completion date of the

More information

Chapter 18. Investors have different required yields Different risk assessment Different opportunity cost of equity

Chapter 18. Investors have different required yields Different risk assessment Different opportunity cost of equity Decision Making in Real Estate Centers Around Valuation Chapter 18 Investment Decisions: Ratios We examined the concept of market value in Chapters 7 & 8 As noted, professional RE appraisers are often

More information

Power Analy$I$ Maximizing Inve$tment Return$ With Your Computer

Power Analy$I$ Maximizing Inve$tment Return$ With Your Computer Power Analy$I$ Maximizing Inve$tment Return$ With Your Computer New Version 10.0 Developed by: James F. Little, MBA, CCIM www.1031.com JamesFLittle@MSN.com Introduction New Version 10.0 The following screen

More information

OFFERING MEMORANDUM FOR INVESTORS LOOKING for a LEGITIMATE 10%+ IRR YIELD

OFFERING MEMORANDUM FOR INVESTORS LOOKING for a LEGITIMATE 10%+ IRR YIELD OFFERING MEMORANDUM FOR INVESTORS LOOKING for a LEGITIMATE 10%+ IRR YIELD Property has years of 100% occupancy with waiting list Av. length of stay about 7 years, some as long as 16, some 2 nd generation

More information

Royal Apartments Bacon St, San Diego, CA 92107

Royal 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 information

Dania Beach Multi Family 126 NW 8th Ave Dania Beach, FL 33004

Dania 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 information

Developer Non Managing Member- Historic Tax Credit Investor. Managing Member- Developer. Developer Fee Capital Contribution Tax Capital Contributions

Developer Non Managing Member- Historic Tax Credit Investor. Managing Member- Developer. Developer Fee Capital Contribution Tax Capital Contributions Developer Managing Member- Developer Non Managing Member- Historic Tax Credit Investor Developer Fee Capital Contribution Tax Credits Capital Contributions Building Owner LLC/ Master Landlord Managing

More information

Chapter 8. The Income Approach to Appraisal. Two Approaches to Income Valuation. How Does DCF Differ from Direct Cap? Rationale:

Chapter 8. The Income Approach to Appraisal. Two Approaches to Income Valuation. How Does DCF Differ from Direct Cap? Rationale: The Income Approach to Appraisal Chapter 8 Valuation Using the Income Approach Rationale: Value of a property is the present value of its anticipated income. Often called income capitalization Capitalize:

More information

Per EDCKC, the Project qualifies for the higher level of property tax abatement in Years 1-10 as it is located in a continuously distressed area.

Per EDCKC, the Project qualifies for the higher level of property tax abatement in Years 1-10 as it is located in a continuously distressed area. MEMO To: From: Bob Long, Economic Development Corporation of Kansas City, Missouri Lance Dorn, SB Friedman Development Advisors 312.424.4255, ldorn@sbfriedman.com Fran Lefor Rood, SB Friedman Development

More information

Dolex Building Investment

Dolex Building Investment For more information contact: VP of Investments John@CREfirm.com Jerad Rector President 214-281-8616 Jerad@CREfirm.com Corporate Guaranty Sale/Lease back Absolute NNN lease 5 year term with 2, 5 year options

More information

Marina 89 Proforma (HUD loan)

Marina 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 information

7401 PACIFIC BLVD. HUNTINGTON PARK, CA 90255

7401 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 information

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, DC FORM 8-K/A

UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, DC FORM 8-K/A UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, DC 20549 FORM 8-K/A CURRENT REPORT Pursuant to Section 13 or 15(d) of The Securities Exchange Act of 1934 Date of Report (Date of earliest event

More information

Greystone Arms San Juan Road, San Diego, CA Brendan Erickson, BTE. Vice President

Greystone Arms San Juan Road, San Diego, CA Brendan Erickson, BTE. Vice President , Upgraded Units with Large Square Footage & Contemporary Finishes Throughout Coveted Mission Hills Heritage Park Location Near Recreation, Restaurants, and Shopping New Appliances and Hardwood Floors

More information

Core Value Add Opportunistic

Core Value Add Opportunistic Equity Investment Styles Core Value Add Opportunistic Leverage up to 50% up to 65% 65% up to? Target Returns 8% - 12% 12% - 18% >18% Target above 20% Return Source Mostly income Some appreciation Mostly

More information

The rental levels will be based upon contract rent for the leases in place and is provided below:

The rental levels will be based upon contract rent for the leases in place and is provided below: PROJECT 1: TWIN PINES FINANCIAL DATA Leases The potential income relates to rentals being obtained from tenants occupying space in the project. A current rent roll was provided, and it is assumed that

More information

10TH & BISHOP 427 W 10TH STREET, DALLAS, TEXAS

10TH & BISHOP 427 W 10TH STREET, DALLAS, TEXAS 10TH & BISHOP 427 W 10TH STREET, DALLAS, TEXAS Sales Information Arthur Greenstein (214) 6073988 arthur@yplusa.com Designer Finishes Each townhouse features designconscious interiors that focus on quality,

More information

Hickory Tree Apartments

Hickory Tree Apartments , $999,999 Sales Price 88 Rentable Units 2 Office Areas 90 Total All Bills Paid Complex Managed by Minnix Property Management, Lubbock's premiere local management company. Hickory Tree is a unique property.

More information

E Washington Apartments

E Washington Apartments For more information contact: Vice President kaufman@scc1031.com BRE# 01816761 Seth R Watje Vice President 619-358-3748 watje@scc1031.com BRE# 01805453 Historically Low Vacancy Rate Gated and Secured Property

More information

SUPPLEMENTAL INFORMATION

SUPPLEMENTAL INFORMATION SUPPLEMENTAL INFORMATION UNAUDITED FOURTH QUARTER 2018 STAG SUPPLEMENTAL INFORMATION FOURTH QUARTER 2018 1 Forward-Looking Statements This supplemental information package contains certain forward-looking

More information

Real Estate & REIT Modeling: Quiz Questions Module 1 Accounting, Overview & Key Metrics

Real Estate & REIT Modeling: Quiz Questions Module 1 Accounting, Overview & Key Metrics Real Estate & REIT Modeling: Quiz Questions Module 1 Accounting, Overview & Key Metrics 1. How are REITs different from normal companies? a. Unlike normal companies, REITs are not required to pay income

More information

STAG INDUSTRIAL ANNOUNCES SECOND QUARTER 2018 RESULTS

STAG INDUSTRIAL ANNOUNCES SECOND QUARTER 2018 RESULTS STAG INDUSTRIAL ANNOUNCES SECOND QUARTER 2018 RESULTS Boston, MA July 31, 2018 - STAG Industrial, Inc. (the Company ) (NYSE:STAG), today announced its financial and operating results for the quarter ended

More information

Cap Rate Trends, Methodology and Analysis. Dane R. Anderson MAI, CCIM Appraisal & Litigation Services Director

Cap Rate Trends, Methodology and Analysis. Dane R. Anderson MAI, CCIM Appraisal & Litigation Services Director Cap Rate Trends, Methodology and Analysis Dane R. Anderson MAI, CCIM Appraisal & Litigation Services Director 1 Quickly The Income Approach Basis of the Approach Present worth of future benefits Two Methods:

More information

Columbia River Mobile Home Park Arlington, Oregon

Columbia 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 information

Pentuckett Avenue

Pentuckett 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 information

Rite Aid-Lewiston. 315 Main Street, Lewiston, ME John Gendron, CCIM. (207)

Rite Aid-Lewiston. 315 Main Street, Lewiston, ME John Gendron, CCIM. (207) , johnrgendron@gmail.com 450 Baxter Blvd. Portland, ME 04103 207-939-8500 (p) 866-246-0114 (f) www.gendroncommercial.com Table of Contents Real Estate Investment Details... 3 Biography... 4 Property Description...

More information

Four (4) Factors in Investment Definition: Investment

Four (4) Factors in Investment Definition: Investment Introductions Your name Where you work Your job responsibilities How long you have been in the industry What you hope to get from this class Chapter 1: Investments Agenda 2 Investments Adding Value to

More information

Project Finance Modelling

Project Finance Modelling Project Finance Modelling A Two-Day Practical Workshop This course is presented in London on: 21-22 January 2019 This course can also be presented in-house for your company or via live on-line webinar

More information

Office/Warehouse NNN. Deerfield Beach, FL Mario Abati. Adam P. Von Romer, CCIM

Office/Warehouse NNN. Deerfield Beach, FL Mario Abati. Adam P. Von Romer, CCIM NNN Leases Great Location 100% Occupied National Credit Tenant Great Cash Flow Ideal For 1031 Senior Investment Associate avonromer@ccim.net BK575531 Mario Abati Commercial & Investment Specialist 954-816-9836

More information

Broker. Investment Real Estate. Chapter 15. Copyright Gold Coast Schools 1

Broker. Investment Real Estate. Chapter 15. Copyright Gold Coast Schools 1 Broker Chapter 15 Investment Real Estate Copyright Gold Coast Schools 1 Learning Objectives Matching an investor with the right property Evaluating the sites and improvements of income properties Determining

More information

Supplemental Information September 30, 2017

Supplemental Information September 30, 2017 Conference Call 888-632-3384 ID - EastGroup October 20, 2017 11:00 a.m. Eastern Daylight Time webcast available at www.eastgroup.net Supplemental Information September 30, 2017 Steele Creek Commerce Park

More information

SEC Reg. G Compliance - Non-GAAP Financial Measures

SEC Reg. G Compliance - Non-GAAP Financial Measures SEC Reg. G Compliance - Non-GAAP Financial Measures Funds From Operations (FFO) Reconciliation, Including Non-Cash Items 1 ($ in 000s, except per share amounts) Tentative Estimates Preliminary and Midpoint

More information

CASE STUDY DEVELOPER CONTRIBUTES LAND AS EQUITY INTRODUCTION

CASE STUDY DEVELOPER CONTRIBUTES LAND AS EQUITY INTRODUCTION CASE STUDY DEVELOPER CONTRIBUTES LAND AS EQUITY INTRODUCTION This case study demonstrates where a developer owns a parcel of land that they are developing, and they want the Performance Indicators in the

More information

Las Casistas. 948 N. Santa Fe Ave Vista, Ca Brian Nelson, Broker x

Las Casistas. 948 N. Santa Fe Ave Vista, Ca Brian Nelson, Broker x nelson@scc1031.com 01409860 Tim Swanston Senior Associate 916-541-3630 swanston@scc1031.com 01844618 24 Units with Room to Raise Rents 100% occupied Professionally Maintained grounds & Landscaping Managed

More information

Invincible Investment Corporation Follow on Acquisition and Disposition

Invincible Investment Corporation Follow on Acquisition and Disposition Invincible Investment Corporation Follow on Acquisition and Disposition TSE Code : 8963 July 25, 2017 Deal Summary Portfolio rebalance, acquiring new addition of Hotel MyStays Gotanda Station at a 7.3%

More information

Pacific Ave Storage Units

Pacific Ave Storage Units For more information contact: Certified Commercial Broker rroberts@ccim.net Phone: 509-248-9400 Fax: 509-965-9282 5625 Summitview Ave Yakima, WA 98908 www.heritagemoultray.com Real Estate Investment Details

More information

LEX ON PORTLAND 536 East Portland Street, Phoenix, AZ 85004

LEX 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 information

728 E St E St. Sacramento, Ca Tim Swanston Senior Vice President $15,500 in Gross Monthly Income

728 E St E St. Sacramento, Ca Tim Swanston Senior Vice President $15,500 in Gross Monthly Income Senior Vice President Swanston@NCC1031.com $15,500 in Gross Monthly Income Walking Distance to Golden 1 Arena & Railyard Development 12 Studios Approx. 550 Sq. Ft Each On Site Laundry Updated Interiors

More information

NA Calculations Manual

NA Calculations Manual NA Calculations Manual ARGUS Developer 8.0 November 2017 ARGUS Software An Altus Group Company 0 2017 ARGUS Software, Inc. NA Calculations Manual for ARGUS Developer 8.0 November 2017 Published by: ARGUS

More information

Real Estate Investment Analysis

Real 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 information

$4,950,000 8,675 $571 $31, ' 125 Madison Street Is being offered at LISTING METRICS. Peter Von Der Ahe

$4,950,000 8,675 $571 $31, ' 125 Madison Street Is being offered at LISTING METRICS. Peter Von Der Ahe 125 Madison Street Is being offered at $4,950,000 LISTING METRICS pvonderahe@mmreis.com jkoicim@mmreis.com david.lloyd@mmreis.com corey.isdaner@mmreis.com logan.markley@mmreis.com Andrew Dansker Financing

More information

Garden Fourplex PROPERTY HIGHLIGHTS. Prepared By Garden Ave San Jose, CA 95111

Garden 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 information

NON-GAAP FINANCIAL MEASURES

NON-GAAP FINANCIAL MEASURES NON-GAAP FINANCIAL MEASURES Welltower Inc. (HCN) believes that revenues, net operating income from continuing operations (NOICO), net income and net income attributable to common stockholders (NICS), as

More information

Table of Contents Page

Table of Contents Page Table of Contents Page Page Company, Common Stock, and Earnings Call Information 1 Debt Information Definitions 2-3 Debt Maturities 20 Financial Information Unsecured Public Debt Covenants 21 Balance Sheets

More information

Real Estate Investment Analysis

Real 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 information

Marina 87 Developer's Resumes

Marina 87 Developer's Resumes , Downtown Des Moines in the Marina District, on-site parking, secure building, tons of amenities, close 200th Link. Walking distance to all major services, restaurants, Waterfront Beach Park, Des Moines

More information

The Colony FOR SALE. 614 S 18th Street. Omaha, NE $995,000 MultiFamily PROPERTY HIGHLIGHTS. 8 Multifamily Units and 2000sqft of Retail

The 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 information

Ocean View Mixed Use Building

Ocean View Mixed Use Building For more information contact: Founder & Principal andy@vreg.co Multi-tenant ocean view mixed use building Located in the World Class Marina District Building in excellent condition (newer torch down roof

More information

Ace/Cooks - Mansfield, TX

Ace/Cooks - Mansfield, TX , Two tenant net-leased building (Dallas/Fort Worth, TX MSA) Extremely desirable income demographics Strong Regional Credit Tenants 8.5% current cap rate (with bumps) Priced at $3,300,000 Managing Director

More information

Toledo Court Apartments

Toledo 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 information

North Seattle College RES 217 Session 5. Market Feasibility and Financial Analysis

North Seattle College RES 217 Session 5. Market Feasibility and Financial Analysis North Seattle College RES 217 Session 5 Market Feasibility and Financial Analysis Preliminary Analysis Completed Back-of-the-Envelope Analysis (aka, Back-of-the-Napkin) Main advantage to back-of-the envelope

More information

FOR SALE RETAIL/OFFICE PLAZA 2544 LIBRARY RD

FOR SALE RETAIL/OFFICE PLAZA 2544 LIBRARY RD FOR SALE RETAIL/OFFICE PLAZA 2544 LIBRARY RD 2544 LIBRARY RD PITTSBURGH, PA 15234 John Westermann Advisor 412.535.8060 john.westermann@svn.com SVN THREE RIVERS COMMERCIAL ADVISORS 309 SMITHFIELD STREET,

More information

Conference Call ID EastGroup October 19, :00 a.m. Eastern Time webcast available at EastGroup.net

Conference Call ID EastGroup October 19, :00 a.m. Eastern Time webcast available at EastGroup.net Table of Contents 2018 THIRD QUARTER Conference Call 877-876-9176 ID EastGroup October 19, 2018 11:00 a.m. Eastern Time webcast available at EastGroup.net Supplemental Information 2018 400 W. Parkway Place,

More information

Midstate Office Park

Midstate Office Park For more information contact: Managing Director ejordan@northeastpcg.com Drew Kirkland Licensed Associate (857) 990-6802 dkirkland@northeastpcg.com Francis Saenz Investment Associate (857) 990-6803 fsaenz@northeastpcg.com

More information

$8,495,000 7, $23, ' 101 First Avenue Is being offered at LISTING METRICS. Peter Von Der Ahe

$8,495,000 7, $23, ' 101 First Avenue Is being offered at LISTING METRICS. Peter Von Der Ahe 101 First Avenue Is being offered at $8,495,000 LISTING METRICS pvonderahe@mmreis.com jkoicim@mmreis.com corey.isdaner@mmreis.com jared.bernstein@mmreis.com Andrew Dansker Financing Inquiries Tel: (212)

More information