Martinique Apartments. Biloxi, MS Martinique Apartments $3,500,000
|
|
- Collin Wood
- 5 years ago
- Views:
Transcription
1 $3,500, BR/1BA units, 1 3BR/1BA Manager's Apartment Two Stories, 112 parking spaces (including handicap) Gated Pool, Laundry Room, Built in 2001 Near -110 & -10 Keesler Air Force Base, Big Box Shopping Centers, Scarlet Pearl, mperial Palace, Boom Towne & Beau Rivage Casinos. Top Rated School District 2598 Pass Road, STE B Biloxi, MS
2 PROPERTY DESCRPTON Martinique Apts, Biloxi, MS Built in 2001 The subject property is improved with a 56-unit apartment complex, with 55 1 bedroom, 1 bath, and one 3 bedroom 1 bath "Manager's Apartment." The complex contains seven buildings. Six buildings are apartment units only. One building contains three apartment units on the second floor and one apartment unit on the first floor and an office and laundry room on the first floor. The complex also has an in-ground swimming pool that is approximately 20 x 40 feet. The pool is enclosed with a metal fence and is located near the front of the property, between Building A, which is the office/apartment/laundry building and Building B, which is a 10-unit building. The seven buildings are comprised of three building designs. Building A is the office/apartment building with the office and laundry and one apartment on the lower floor and three apartments on the second floor. Building B and Building E are 10-plex unit buildings, having 10 onebedroom apartments each. Buildings C, D, F and G are 8-plex unit buildings, having eight one-bedroom units each. Except for the manager's apartment, all units are identical in size, layout, interior decor and fixtures. Each building has an equal number of units on the first floor and second floor, except for the office building. Each unit is approximately 640 SF of heated and cooled living area. Owner pays for water, tenants pay power & cable. Page 2
3 EXECUTVE SUMMARY Acquisition Costs Purchase Price, Points and Closing Costs $3,550,000 nvestment - Cash $1,450,000 First Loan $2,100,000 nvestment nformation Purchase Price $3,500,000 Price per Unit $62,500 Price per Sq. Ft. $83.33 ncome per Unit $7,639 Expenses per Unit ($3,501) ncome, Expenses & Cash Flow Gross Scheduled ncome $427,787 Total Vacancy and Credits ($44,587) Operating Expenses ($196,059) Net Operating ncome $187,141 Debt Service ($151,087) Cash Flow Before Taxes $36,054 (After Tax Results) Total nterest (Debt Service) ($125,298) Depreciation and Amortization ($113,143) Taxable ncome (Loss) ($51,300) Tax Savings (Costs) $16,929 Cash Flow After Taxes $52,983 Financial ndicators Cash on Cash Return Before Taxes 2.49% Optimal nternal Rate of Return (yr 20) 9.52% Debt Coverage Ratio 1.24 Capitalization Rate 5.35% Gross Rent Multiplier 8.18 Gross ncome / Square Feet $10.19 Gross Expenses / Square Feet ($4.67) Operating Expense Ratio 51.16% Page 3
4 NTEROR & EXTEROR PCTURES Page 4
5 ANNUAL PROPERTY OPERATNG DATA Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Rental ncome $398,100 $410,043 $422,344 $435,015 $448,065 $461,507 $475,352 $489,613 $504,301 $519,430 Late Fees, Deposit Forfiet, App $29,687 $30,578 $31,495 $32,440 $33,413 $34,415 $35,448 $36,511 $37,607 $38,735 GROSS SCHEDULED NCOME $427,787 $440,621 $453,839 $467,454 $481,478 $495,922 $510,800 $526,124 $541,908 $558,165 Turnover Vacancy ($44,587) ($45,925) ($47,303) ($48,722) ($50,183) ($51,689) ($53,239) ($54,837) ($56,482) ($58,176) GROSS OPERATNG NCOME $383,200 $394,696 $406,537 $418,733 $431,295 $444,234 $457,561 $471,287 $485,426 $499,989 Expenses Maintenance ($56,122) ($56,122) ($56,122) ($56,122) ($56,122) ($56,122) ($56,122) ($56,122) ($56,122) ($56,122) Management Fees ($22,021) ($22,021) ($22,021) ($22,021) ($22,021) ($22,021) ($22,021) ($22,021) ($22,021) ($22,021) nsurance - Property ($27,132) ($27,132) ($27,132) ($27,132) ($27,132) ($27,132) ($27,132) ($27,132) ($27,132) ($27,132) nsurance - Flood ($4,942) ($4,942) ($4,942) ($4,942) ($4,942) ($4,942) ($4,942) ($4,942) ($4,942) ($4,942) Property Tax ($33,884) ($33,884) ($33,884) ($33,884) ($33,884) ($33,884) ($33,884) ($33,884) ($33,884) ($33,884) Electricity ($11,003) ($11,003) ($11,003) ($11,003) ($11,003) ($11,003) ($11,003) ($11,003) ($11,003) ($11,003) Water ($10,954) ($10,954) ($10,954) ($10,954) ($10,954) ($10,954) ($10,954) ($10,954) ($10,954) ($10,954) Sewer ($19,522) ($19,522) ($19,522) ($19,522) ($19,522) ($19,522) ($19,522) ($19,522) ($19,522) ($19,522) Garbage and Recycling ($10,154) ($10,154) ($10,154) ($10,154) ($10,154) ($10,154) ($10,154) ($10,154) ($10,154) ($10,154) Legal Expenses ($325) ($325) ($325) ($325) ($325) ($325) ($325) ($325) ($325) ($325) TOTAL OPERATNG EXPENSES ($196,059) ($196,059) ($196,059) ($196,059) ($196,059) ($196,059) ($196,059) ($196,059) ($196,059) ($196,059) NET OPERATNG NCOME $187,141 $198,637 $210,478 $222,674 $235,236 $248,175 $261,502 $275,228 $289,367 $303,930 Michael Madden, CCM, Page 5
6 PRO FORMA SUMMARY UNT MX & MONTHLY SCHEDULED Type Units Actual Total Pro Forma Total $580 $32,480 $650 $36,400 TOTALS 56 $32,480 $36,400 NVESTMENT SUMMARY Price: $3,500,000 Year Built: 2001 Units: 56 Price/Unit: $62,500 RSF: 42,000 Price/RSF: $83.33 Lot Size: 76,202 sf Floors: 2 Parking Spaces: 3.01 APN: Cap Rate: 5.11% Pro Forma Cap Rate: 6.66% GRM: 8.34 Pro Forma GRM: 7.6 FNANCNG SUMMARY Loan Amount: $2,100,000 Down Payment: $1,400,000 Loan Type: Fixed nterest Rate: 6% Term: 30 years Monthly Payment: $12,591 DCR: 1.18 ANNUALZED NCOME Description Actual Pro Forma Gross Potential Rent $389,760 $436,800 Less: Vacancy ($44,587) ($43,680) Misc. ncome $29,687 $24,000 Effective Gross ncome $374,860 $417,120 Less: Expenses ($196,059) ($184,127) Net Operating ncome $178,801 $232,993 Debt Service ($151,087) ($151,087) Net Cash Flow after Debt Service $27,714 $81,906 Principal Reduction $25,788 $25,788 Total Return $53,502 $107,695 ANNUALZED EXPENSES Description Actual Pro Forma Maintenance $56,122 $35,280 Management Fees $22,021 $28,000 nsurance - Property $27,132 $27,000 nsurance - Flood $4,942 $4,942 Property Tax $33,884 $33,884 Electricity $11,003 $6,000 Water $10,954 $10,648 Sewer $19,522 $18,912 Garbage and Recycling $10,154 $10,561 Legal Expenses $325 $8,900 Total Expenses $196,059 $184,127 Expenses Per RSF $4.67 $4.38 Expenses Per Unit $3,501 $3,288 Page 9
7 lllocx 12 l,.f 1 SCRPTON: /H. l01'3' 1 TNRU S, JHC.US/Vf C.DCK :S, AND ALSO, 1i (-NHTY, wtsslssu1. ' J 4. MA.HGA.R'S 1 "' :S kdck r2, ', COHTJJNNG Z.5 ' OW:DN """-"'«D to ntt : "..:..:DUtro. W S09"2.5'11"W 1.we :=._..._ -... " 00-0.'.llW( (."'::\ 0 - r..::: r-s rs 1ac.unr, 11--,c 11.--r,o, 1-c HWJll'tff( _..,hilll.tiu,.... OQ<a 'al.l( #Q To h,c C'Sl or "' M\.C',.) ""'5 WM;Y Wl,S ""u>aocd ntom ""' "'"'-l'lon Pt<(MD{Q ;:,r or, cw,or..,. rrrcc tporr,, u 1i i 2.fT "-tllty C$ U)(:ATCP N r,l,u, ZON( ""$ s" "" "t foh" ( TO...,. _,._w,,. Olf() 0 lijq) K!"Pecr s t" r ' 'l"'5 S A Cl.>.S3 ::!:. S'-""O.. :,. '...,;1, SURVE:Y Of 2.5 ACRE:S N H, W. ERANGAR'S MORA.NV/LL! SUBDVSON, AND BRAHG.M?'S GULr SHORCS ADDTON, JA.CKSON CO., MS, - O' J -...,.,,, C-,1'( --=a.j.1,,.. FOR: CRAY SU.Y, ft ALTO! 132 R 'rllost1'.ct W.MNC 1, llll.oxl, W:i Pl-: UJC.tH -,..ft'muy &.UOC,...,Oiuu ao..ie - "'...,, - (111) Jtt»JJ..,,. 1--
8 - ft....,.. -.,, , 1 "l'\ r.,_ ,, t.:.,,/&-!ljii,@?5tiiiifi.rw ( ', i,... 't i - l ' '. '! Typical One edroom FloorPl n 20' Closet.. Bath ale Bedroom 32' Kitchen r- s: 3 21 C.O Dining,
9 LOCATON MAP Page 12
10 AERAL MAP Page 13
11 DEMOGRAPHCS Population Characteristic 1 Mile 3 Mile 5 Mile Ages ,534 2,671 Ages ,990 3,323 Ages ,843 3,040 Ages ,743 2,923 Ages ,743 3,219 Ages ,724 3,490 Ages ,700 3,515 Ages ,695 3,365 Ages ,683 3,225 Ages ,771 3,211 Ages ,731 3,120 Ages ,625 2,909 Ages ,418 2,542 Ages ,147 2,053 Ages ,499 Ages ,080 Ages Race Characteristic 1 Mile 3 Mile 5 Mile Non Hispanic White 7,245 17,933 34,921 Population Black 1,476 4,518 7,034 Population Am n/ak Nat Household ncome 1 Mile 3 Mile 5 Mile Median Household ncome $38,912 $38,490 $43,858 < $ ,210 $10000-$ ,250 $15000-$ $20000-$ ,130 $25000-$ ,173 $30000-$ ,317 $35000-$ $40000-$ $45000-$ $50000-$ ,055 2,033 $60000-$ ,170 2,302 $75000-$ ,019 2,008 $ $ ,100 $ $ $ $ N/A > $ Characteristic Housing 1 Mile 3 Mile Housing Units 4,292 12,198 Occupied Housing Units 3,696 10,445 Owner Occupied Housing Units 1,776 5,603 Renter Occupied Housing Units 1,920 4,842 Vacant Housing Units 596 1,753 Page 14
12 DEMOGRAPHCS Population 1 Mile 3 Mile 5 Mile Male 4,961 (49.39 %) 12,531 (49.14 %) 23,291 (49.94 %) Female 5,083 (50.61 %) 12,968 (50.86 %) 23,347 (50.06 %) Total Population 10,044 25,499 46,638 Age Breakdown 1 Mile 3 Mile 5 Mile Ages (6.11 %) 1,534 (6.02 %) 2,671 (5.73 %) Ages (7.99 %) 1,990 (7.80 %) 3,323 (7.13 %) Ages (7.53 %) 1,843 (7.23 %) 3,040 (7.13 %) Ages (7.19 %) 1,743 (6.84 %) 2,923 (6.27 %) Ages (6.91 %) 1,743 (6.84 %) 3,219 (6.90 %) Ages (7.01 %) 1,724 (6.76 %) 3,490 (7.48 %) Ages (6.81 %) 1,700 (6.67 %) 3,515 (7.54 %) Ages (6.77 %) 1,695 (6.65 %) 3,365 (7.22 %) Ages (6.71 %) 1,683 (6.60 %) 3,225 (6.91 %) Ages (6.86 %) 1,771 (6.95 %) 3,211 (6.88 %) Ages (6.61 %) 1,731 (6.79 %) 3,120 (6.69 %) Ages (6.03 %) 1,625 (6.37 %) 2,909 (6.24 %) Ages (5.34 %) 1,418 (5.56 %) 2,542 (5.45 %) Ages (4.37 %) 1,147 (4.50 %) 2,053 (4.40 %) Ages (3.25 %) 849 (3.33 %) 1,499 (3.21 %) Ages (2.21 %) 589 (2.31 %) 1,080 (2.32 %) Ages (1.19 %) 336 (1.32 %) 654 (1.40 %) Ages (1.11 %) 378 (1.48 %) 799 (1.71 %) Page 15
13 DEMOGRAPHCS Household ncome 1 Mile 3 Mile 5 Mile Median ncome $38,912 $38,490 $43,858 Less than $10, ,210 $10,000 -$14, ,250 $15,000 - $19, $20,000 -$24, ,130 $25,000 - $29, ,173 $30,000 - $34, ,317 $35,000 - $39, $40,000 - $44, $45,000 - $49, $50,000 - $59, ,055 2,033 $60,000 - $74, ,170 2,302 $75,000 - $99, ,019 2,008 $100,000 - $124, ,100 $125,000 - $149, $150,000 - $199,999 N/A Greater than $200, Housing 1 Mile 3 Mile 5 Mile Housing Units 4,292 12,198 21,747 Occupied Units 3,696 10,445 18,433 Owner Occupied Units 1,776 5,603 10,069 Renter Occupied Units 1,920 4,842 8,364 Vacant Units 596 1,753 3,314 Race Demographics 1 Mile 3 Mile 5 Mile Population Non Hispanic White 7,245 17,933 34,921 Population Black 1,476 4,518 7,034 Population Am n/ak Nat Page 16
MAGNOLIA POINT APARTMENTS
MAGNOLIA POINT APARTMENTS 4901 Tanner Street Moss Point, MS 39532 For more information contact: B-13469 CLICK HERE FOR DRONE VIDEO. $800.000.00 60 Duplexes, One Office warehouse, for around $13,333 per
More informationFOR SALE. $8,900,000 MultiFamily. Batesville, Ar Harrison Street PROPERTY HIGHLIGHTS
$8,900,000 MultiFamily Batesville, Ar 72501 FOR SALE 4323 Harrison Street PROPERTY HIGHLIGHTS 104 Total Luxury Units 72-2 Bedroom, 2 Bathroom Units 16-3 Bedroom, 2 Bathroom Units 16-1 Bedroom, 1 Bathroom
More informationTurnkey Cash Flow th St W Bradenton, FL For more information contact: Nataliia Musick
For more information contact: nataliiamusick@gmail.com TURNKEY CASH FLOW, Presented by New Shores Real Estate, LLC Price: $749,900 TURNKEY CASH FLOW! Charming 9-unit apartment complex in the heart of Bradenton,
More information6 Units on 430 N Palos Verdes Street 430 N Palos Verdes Street San Pedro, CA 90731
6 Units on 430 N Palos Verdes Street Desirable Unit Mix of Four 1-Bedroom and Two 2-Bedroom Units Tremendous Upside in Rental Income as Units Turn Over Property is Separately Metered for Utilities Ample
More informationMartin Luther King W. Martin Luther King Jr. Blvd Los PROPERTY HIGHLIGHTS
Martin Luther King 1951-57 W. Martin Luther King Jr. Blvd Los PROPERTY HIGHLIGHTS Michael Salerno Executive Vice President (310) 202-9166 michaels@mdrealtycorp.com 3627 Motor Avenue Los Angeles, CA 90034
More informationDania Beach Multi Family 126 NW 8th Ave Dania Beach, FL 33004
Dania Beach Multi Family Turn key apartment bulling with full management services in place. Completely renovated property with impact windows and newer roof. 8.07% Cash on Cash return with 30% down payment.
More information/4 Willow Brook Avenue Los Angeles, CA 90029
4437-4441 1/4 Willow Brook Avenue Los Angeles, CA 90029 Excellent Hollywood location adjacent to Silver Lake 1920's Spanish-style courtyard building, completely renovated Huge upside in rents, in several
More informationSanta Rosalia Santa Rosalia Drive Los Angeles, CA PROPERTY HIGHLIGHTS
Santa Rosalia 4525 Santa Rosalia Drive Los Angeles, CA PROPERTY HIGHLIGHTS Michael Salerno Executive Vice President (310) 202-9166 michaels@mdrealtycorp.com 3627 Motor Avenue Los Angeles, CA 90034 29 units
More informationSherman Oaks PRIME Location Dickens St Sherman Oaks, CA 91423
Sherman Oaks PRIME Location 10 Units With Excellent Unit Mix of Mainly Two Bedroom Spacious Units. 1 Unit is NonConforming Studio (Can be Vacant) Pride of Ownership Property; The Building Has Gone Through
More informationE Washington Apartments
For more information contact: Vice President kaufman@scc1031.com BRE# 01816761 Seth R Watje Vice President 619-358-3748 watje@scc1031.com BRE# 01805453 Historically Low Vacancy Rate Gated and Secured Property
More informationThe Colony FOR SALE. 614 S 18th Street. Omaha, NE $995,000 MultiFamily PROPERTY HIGHLIGHTS. 8 Multifamily Units and 2000sqft of Retail
FOR SALE $995,000 MultiFamily PROPERTY HIGHLIGHTS 8 Multifamily Units and 2000sqft of Retail All utilities individually seperated Fantastic Downtown location Modern, updated units 209 S 19th Street, Suite
More informationNORMANDY DR. PROPERTY HIGHLIGHTS Normandy Dr. Miami Beach, Fl 33141
NORMANDY DR. 1795 For more information contact: PROPERTY HIGHLIGHTS Stunning newly remodel building in Miami Beach with plenty of street parking and across Normandy Isle park & pool. The units have porcelain
More informationOFFERING MEMORANDUM Ellendale Place. Los Angeles, CA 90007
OFFERING MEMORANDUM 2652-2656 Ellendale Place Los Angeles, CA 90007 2652-2656 Ellendale Place TABLE OF CONTENTS 5 7 8 9 01 Executive Summary Property Description Investment Detail Executive Summary Pro
More 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 informationPentuckett Avenue
For more information contact: Vice President evans@scc1031.com BRE #: 01399935 Mike Nunez Associate 619-906-2120 nunez@scc1031.com BRE #: 02008894 Desirable North Park Zip Code Quiet Cul-De-Sac Location
More informationPOMONA APARTMENTS. 102 Pomona Ave, Long Beach, CA Jack McCann (310)
POMONA APARTMENTS 102 Pomona Ave, Long Beach, CA 90803 Table of Contents Professional Bio... 3 Property Description... 4 Property Photos... 5 Location Map... 6 Demographics... 7 Unit Mix Report... 8 Executive
More informationThe Villa Primavera Apartments 3313 North Maple Avenue Fresno, CA 93726
The Villa Primavera Apartments 62 Unit Value Add Opportunity Ample Carport Parking Onsite Laundry Facility and Manager s Office Attractive Assumable Loan Option Strong Fresno Rental Market Brian Estes
More information10751 Page PROPERTY HIGHLIGHTS. Prepared By Page Ave Saint Louis, MO Michael Zangara Broker
Ave Saint Louis, MO 63132 PROPERTY HIGHLIGHTS 24 One Br/ One Ba Units Fully Occupied - consistent tenant base Close To Public Transportation and Major Highways Turn Key Investment Property 9% Cap Rate
More informationGarden Fourplex PROPERTY HIGHLIGHTS. Prepared By Garden Ave San Jose, CA 95111
2795 Garden Ave San Jose, CA 95111 PROPERTY HIGHLIGHTS Offered at $1,575,000 4.7% Cap rate; 14.7 GRM NOT SUBJECT TO RENT CONTROL! Large, fully remodeled Units Four 2 bed / 1 bath units, ~920 SF each 2
More information984 Sharon Street, New Bedford MA. 984 Sharon Street New Bedford, MA 02050
, New Bedford MA Director of Sales & Leasing bstout@atlanticproperties.com Colin Moynihan Director Of Multi Housing 781-234-5000 cmoynihan@atlanticproperties.com Fully leased 12 unit multifamily comprised
More informationMiami Airport Center Warehouse 7500 NW 25th St Unit 2 Miami, FL 33122
Miami Airport Center Warehouse Strategically located directly off of the Palmetto Express way and less than one mile from Miami International Airport Liberal zoning of IU-2 (heavy industrial) Class A industrial
More informationGreystone Arms San Juan Road, San Diego, CA Brendan Erickson, BTE. Vice President
, Upgraded Units with Large Square Footage & Contemporary Finishes Throughout Coveted Mission Hills Heritage Park Location Near Recreation, Restaurants, and Shopping New Appliances and Hardwood Floors
More 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 information8 Units in Salinas. 539 Terrace Dr Salinas, CA List Price: $750,000
For more information contact: Apartment / Investment Broker michael@svmultifamily.com BRE 01327546 List Price: $750,000 Property Refurbished in 2006 with Numerous Upgrades: Roof, plumbing, kitchens, bathrooms,
More informationBeck Avenue PROPERTY HIGHLIGHTS. Prepared By Beck Avenue North Hollywood, CA Alexandra Pugachoff
Beck Avenue 6641 Beck Avenue PROPERTY HIGHLIGHTS Unique unit mix with four 3 bedroom/2bathroom units, one 2bedroom/1batrhroom and one 1bedroom/1bathroom. Many upgrades, including two fully renovated 3
More information5 UNITS IN SANTA CRUZ
5 UNITS IN SANTA CRUZ 238 San Lorenzo Blvd Santa Cruz, CA 95060 For more information contact: BRE 01327546 Erik Nielsen, CCRM Apartment Agent erik@svmultifamily.com BRE 01907679 PROPERTY HIGHLIGHTS Five
More 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 information2130 WOOLSEY PROPERTY HIGHLIGHTS Woolsey Berkeley, CA Asking Price: $1,015,000
2130 WOOLSEY 2134 Woolsey Berkeley, CA 94705 For more information contact: 00681476 PROPERTY HIGHLIGHTS Asking Price: $1,015,000 Unique Split City Lot - Six Units Total - Four Unit front property in Berkeley
More informationBaric 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 informationThe Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204
The Cottages LA 421 Riverdale Dr PROPERTY HIGHLIGHTS 16 units in an excellent Glendale rental pocket. Close to shopping, restaurants, and Downtown Los Angeles. 89 Walk score Each unit with the exception
More information14815 Burbank Blvd. PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd. Sherman Oaks, CA 91411
PROPERTY HIGHLIGHTS Excellent Sherman Oaks rental pocket Large 10,066 square foot lot with courtyard pool Great unit mix of ones and two bedroom units Prepared By Cindy Hill, CCIM Senior Vice President
More informationLarge, 2-parcel, 2-Bldg., 20 unit Opportunity Clark Ave. & 9354 Greenwell St. Bellflower, CA 90706
Large, 2-parcel, 2-Bldg., 20 unit Opportunity Extremely well-maintained by long-term ownership with almost $250,000 of improvements. Seamless transition & operation on day one. Newer dual-pane windows
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 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 informationSavannah Gardens PROPERTY HIGHLIGHTS. Prepared By. 23 NW 434 PRV RD Clinton, MO Chuck Gray Broker
Savannah Gardens 23 NW 434 PRV RD Clinton, MO 64735 PROPERTY HIGHLIGHTS 20 Duplex Buildings 40-units 3 bed 2- bath 1 car garage units 1,400 sq ft per unit 52-mini storage units 12' X 20' Prepared By Chuck
More 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 informationThe 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 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 informationBayview Apartments. 470 Central Ave Alameda, CA Unit Apartment Building On Alameda Island Rarely Available Waterfront Property
For more information contact: Apartment / Investment Broker michael@svmultifamily.com BRE 01327546 33 Unit Apartment Building On Alameda Island Rarely Available Waterfront Property Views of The San Francisco
More informationClark Apartments Clark Tarzana, CA Entitlements for 27 new condos and 68 parking. Waiver to tenant relocation fee from most tenants
For more information contact: Broker farajkerendian@gmail.com 01022002 Entitlements for 27 new condos and 68 parking Waiver to tenant relocation fee from most tenants 20% rental upside while preparing
More information2530 SANTA FE AVE. LONG BEACH, CA PROPERTY HIGHLIGHTS
2530 SANTA FE AVE. LONG BEACH, CA 90810 PROPERTY HIGHLIGHTS 5.67% Current CAP Rate 6.50% Pro Forma CAP Rate Quickly Attainable 7.50% CAP Rate Attainable in 3rd Year of Ownership Combined Owner User/Investment
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 informationHollywood Beach Multi-Family 326 Fillmore St Hollywood, FL 33019
Hollywood Beach Multi-Family A+ location steps away from Hollywood Beach Broad-Walk Recently renovated property is in great condition 100% occupied Actual NOI is $95,500 per year yielding a strong Capitalization
More informationVIP/Cumberland Farms Scarborough 441 Payne Rd, Scarborough, ME 04074
441 Payne Rd, Scarborough, ME 04074 John Gendron, CCIM 2079398500 johnrgendron@gmail.com REAL ESTATE INVESTMENT DETAILS Analysis Analysis Date August 2016 Property Property Property Address Year Built
More informationGrove Street Apartments
For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager (203) 307-1574 bballetto@northeastpcg.com Mallory Chila Licensed Associate 203-307-2578 mchila@northeastpcg.com
More information317 Western Ave PROPERTY HIGHLIGHTS. Prepared By. 317 Western Ave Glendale, CA 91201
317 Western Ave PROPERTY HIGHLIGHTS 10 Units in excellent Glendale rental pocket Nearly a 4 cap with upside on existing rents Not subject to rent control Prepared By Cindy Hill, CCIM Senior Vice President
More informationCircular Gardens Apartments
For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager (203) 307-1574 bballetto@northeastpcg.com Mallory Chila Licensed Associate (203) 307-1578 mchila@northeastpcg.com
More informationHollywood Industrial Property 5770 Funston St Hollywood, FL 33023
Hollywood Industrial Property Amazing investment opportunity 34 tenants, with 33,580 leasable square footage 9.54% Actual Capitalization rate Automotive uses allowed Sponsored By: JOHN DEMARCO, ACP 954-678-8733
More information728 E St E St. Sacramento, Ca Tim Swanston Senior Vice President $15,500 in Gross Monthly Income
Senior Vice President Swanston@NCC1031.com $15,500 in Gross Monthly Income Walking Distance to Golden 1 Arena & Railyard Development 12 Studios Approx. 550 Sq. Ft Each On Site Laundry Updated Interiors
More informationThe Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204
The Cottages LA 421 Riverdale Dr PROPERTY HIGHLIGHTS 16 units in an excellent Glendale rental pocket. Close to shopping, restaurants, and Downtown Los Angeles. 89 Walk score Each unit with the exception
More informationValley View Apartments
For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager 203-307-1574 bballetto@northeastpcg.com Jeff Wright Licensed Associate (914) 440-0900 jwright@northeastpcg.com
More informationBlakeslee Street Townhomes
For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager (203) 307-1574 bballetto@northeastpcg.com Taylor Perun Senior Associate (203) 307-1576 tperun@northeastpcg.com
More informationMill River Lofts. 277 Chapel Street New Haven, CT Unit New Haven Apartment Building. Loft Style Units, High Ceilings, Attractive Views
For more information contact: Managing Director ejordan@northeastpcg.com Bradley Balletto Regional Manager bballetto@northeastpcg.com David Almeida Senior Associate dalmeida@northeastpcg.com 45 Unit New
More informationVillage Street Multifamily
For more information contact: Managing Director ejordan@northeastpcg.com Drew Kirkland Senior Associate (857) 990-6802 dkirkland@northeastpcg.com Francis Saenz Licensed Associate (857) 990-6803 fsaenz@northeastpcg.com
More informationDowntown Menlo Park Fourplex
For more information contact: Apartment / Investment Broker michael@svmultifamily.com BRE 01327546 Unique Downtown Menlo Park Residential Income Property Just 1.5 Miles From Stanford and Downtown Palo
More 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 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 informationNatick Manor Apartments
Natick Manor Apartments 4646 Natick Ave PROPERTY HIGHLIGHTS 18 Units + 2 non-conforming units minutes away from Ventura Blvd, on one of the most desirable streets in Sherman Oaks Excellent unit mix of
More information4455 Bakman Ave PROPERTY HIGHLIGHTS. Prepared By Bakman Ave Studio City, Ca 91602
PROPERTY HIGHLIGHTS Pride of ownership situated among multi-million dollar properties. Tremendous upside in rents. Over a 6.5 market cap on existing rents. Prepared By Cindy Hill, CCIM Senior Vice President
More 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 informationDowntown Menlo Park Fourplex
For more information contact: Apartment / Investment Broker michael@svmultifamily.com Lic. 01327546 Erik Nielsen Apartment Agent 831-297-0461 erik@svmultifamily.com 01907679 Unique Downtown Menlo Park
More information20,000 sf Industrail Building 2040 Lee St Hollywood, FL 33020
20,000 sf Industrail Building Large 20,000 sf warehouse on an acre lot New RAC DH3 zoning permits many development opportunities DH3 zoning Dixie Highway High Intensity Mixed USE district Great land bank
More informationThe Capri Apartments Hess Road, 441 & 403 Poplar Avenue, Redwood City, CA
The Capri Apartments 1491 Hess Road, 441 & 403 Poplar Avenue, Redwood City, CA DON SUNG Associate Vice President +1 650 380 5188 don.sung@colliers.com P. CA 1 License COLLIERS No. INTERNATIONAL 01935797
More informationTABLE OF CONTENTS 1300 E 81ST Street Kansas City, MO 64131
TABLE OF CONTENTS Real Estate Investment Details... 2 Executive Summary... 3 Property Description... 4 Pro Forma Summary... 5 Cash Flow Analysis... 6 Loan Analysis... 7 Internal Rate of Return Analysis...
More information15025 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411
PROPERTY HIGHLIGHTS Pride of ownership 4 plex in excellent Sherman Oaks location Can be bought together with 15011 Burbank Blvd., which is owned by the same owner. Prepared By Cindy Hill, CCIM Senior Vice
More informationQUIET MEADOW CONDOMINIUMS
435 HILLARY CIRCLE, JOHNSON CREEK, WI // EXECUTIVE SUMMARY OFFERING SUMMARY Sale Price: $1,260,000 Number Of Units: 8 Cap Rate: 5.37% PROPERTY OVERVIEW Two well maintained, 100% leased 4-unit entitled
More 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 informationDavie Blvd Shopping Plaza 3671 Davie Blvd Fort Lauderdale, FL 33312
Davie Blvd Shopping Plaza Great 9 unit shopping center located in Ft Lauderdale FL High traffic count, close proximity to Interstate I95 100% leased with 7 long term tenants Actual Gross income is $72,756
More information1111 Douglas Avenue. Burlingame, CA OFFERING MEMORANDUM
OFFERING MEMORANDUM 1111 Douglas Avenue Burlingame, CA 94010 DON SUNG Associate Vice President +1 650 380 5188 don.sung@colliers.com CA License No. 01935797 SECTION 1111 Douglas Avenue OFFERING INFORMATION
More informationMidstate Office Park
For more information contact: Managing Director ejordan@northeastpcg.com Drew Kirkland Licensed Associate (857) 990-6802 dkirkland@northeastpcg.com Francis Saenz Investment Associate (857) 990-6803 fsaenz@northeastpcg.com
More information2280 East 7th Street Brooklyn, NY 11223
FEATURES Prime Detached 6 Family Building for sale Lot 32 X 100 / Built 23 X 84 5/2 Bedroom Apts and 1-1 Bedroom Apt Zoning R4 Gross Rent roll $85,200/ 916 Kings Highway 718-998-5700 (p) 718-998-5804 (f)
More information5892 Orange Ave OFFERING MEMORANDUM LONG BEACH, CA OFFERING MEMORANDUM PRESENTED BY:
OFFERING MEMORANDUM 5892 Orange Ave LONG BEACH, CA 90805 OFFERING MEMORANDUM DOWNEY 562.334.1500 8255 Firestone Blvd, #100 Downey, CA 90241 PRESENTED BY: JULIA OPREA Broker Associate 562.310.8707 socal_realtor@hotmail.com
More informationUpper Lakeshore Mobile Home Park
For more information contact: Certified Commerical Broker/Owner rroberts@ccim.net $1,295,000 New Asking Price $155,000 PRICE REDUCTION HUGE VALUE ADD PROPERTY MOTIVATED SELLER Phone: 509-248-9400 Fax:
More informationGREAT COMMERCIAL PROPERTY FOR SALE
GREAT COMMERCIAL PROPERTY FOR SALE 926 E. ANAHEIM STREET WILMINGTON, CA 90744 PROPERTY HIGHLIGHTS Great commercial property located in Wilmington industrial area. Close to Los Angeles, San Pedro, Long
More informationINDUSTRIAL FOR SALE COMMERCIAL SERVICE/INDUSTRIAL BUILDING W/MULTIPLE SPACES. 610 N E Street, Madera, CA PROPERTY FEATURES
SALE PRICE: $550,000 PRICE PER SF: 38.19 CAP RATE: 9.5% NOI: $52,260 LOT SIZE: 0.61 Acres BUILDING SIZE: 14,400 SF ZONING: Commercial Service PROPERTY FEATURES Nice Office/Warehouse Spaces in Madera, CA
More informationCOLOMA AT CHASE PROFESSIONAL
COLOMA AT CHASE PROFESSIONAL 10390 Coloma Road Rancho Cordova, CA 95670 For more information contact: dmincher@thevollmancompany.c 01703483 Amy Diedrich Commercial Agent 916-600-1559 ADiedrich@thevollmancompany.
More information1300 El Camino Real. Millbrae, CA OFFERING MEMORANDUM
OFFERING MEMORANDUM 1300 El Camino Real Millbrae, CA 94030 DON SUNG Associate Vice President +1 650 380 5188 don.sung@colliers.com CA License No. 01935797 FINANCIAL ANALYSIS & PRICING Offering Details
More informationManhattan Beach Retail/Mixed-Use Investment 125 Manhattan Beach Blvd Manhattan Beach, CA 90266
Manhattan Beach Retail/Mixed-Use Investment Prime A+ Irreplaceable Real Estate / High Profile / Excellent Frontage Fully renovated in 2014 / Office/loft upstairs and retail on the ground floor Pacific
More information16 UNIT PORTFOLIO - 3 CORNER PROPERTIES 16 Unit Multifamily Portfolio - 3 Properties, Salem, OR
M U LT I F A M I LY P R O P E R T Y F O R S A L E 16 UNIT PORTFOLIO - 3 CORNER PROPERTIES 16 Unit Multifamily Portfolio - 3 Properties, Salem, OR PRESENTED BY: AJ NASH 503.390.1375 aj@legacyre.com Licensed
More informationMiramar Industrial Property 2220 SW 60 Ter Miramar, FL 33023
Miramar Industrial Property Great Location just off of 441 Large fenced in lot Automotive uses allowed 6.7% actual capitalazetion rate Perfect investor or an owner user Sponsored By: JOHN DEMARCO, ACP
More informationTurkey Creek Mobile Estates 5602 E Tamera Lane Joplin, MO 64801
cgremax@yahoo.com Re/Max Truman Lake Commercial 5 NE 91 Road, Clinton, MO 64735 (660) 525-0393 (p) (660) 885-2208 (f) www.remaxcommercial.com Each Office Independently Owned and Operated Table of Contents
More information15011 Burbank Blvd PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd Sherman Oaks, CA 91411
PROPERTY HIGHLIGHTS 9097 square foot R-3 lot. Can build up to 11 units. Existing structure is a pride of ownership 3 unit apartment building. Can be purchased with 15025 Burbank, which is owned by the
More informationPlaza Court E 63rd Street, Raytown, MO KW Commercial. Donna Lilley, Broker Plaza Court Apartments
Plaza Court 10318 E 63rd Street, Raytown, MO 64133 Plaza Court Apartments Beautiful In Ground Pool Donna Lilley, Broker 816.875.8100 donnalilley@kw.com KW Commercial Phone: (816) 8758100 1201 Windsor Drive
More informationMarina 87 Developer's Resumes
, Downtown Des Moines in the Marina District, on-site parking, secure building, tons of amenities, close 200th Link. Walking distance to all major services, restaurants, Waterfront Beach Park, Des Moines
More informationSOUTH SHORE DRIVE
7818-7820 SOUTH SHORE DRIVE Price Per Unit: $47,042 GRM: 5.67 Cap Rate: 11.18% MULTIFAMILY INVESTMENT OPPORTUNITY MULTIFAMILY INVESTMENT OPPORTUNITY CONTENTS CONFIDENTIALITY & DISCLAIMER PROPERTY INFORMATION
More informationPresidio Apartments - $3,450, , 3841 S Saviers RD, Oxnard (16) Units all 2BD/1BA
Presidio Apartments - $3,450,000 3831, 3841 S Saviers RD, Oxnard 93033 (16) Units all 2BD/1BA Investment Overview - 3831, 3841 S Saviers RD OFFERED AT $3,450,000 2 BUILDINGS W/ COMMON COURTYARD (16) 2BD/1BA
More informationToledo Court Apartments
, $2,000,000 Sales Price 70 Rentable Units 1 Office, 1 Laundry 72 Total Minnix Property Management, Lubbock's premiere local Management Company, took this property from 20% to 80% in 2008. mkwilley@kw.com
More information1946 Reed Avenue - Pacific Beach
1946 Reed Avenue - Pacific Beach OFFERING MEMORANDUM CONFIDENTIALITY AND DISCLAIMER The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended
More informationABSOLUTE AUCTION Maple Grove Mobile Home Park
ABSOLUTE AUCTION Maple Grove Mobile Home Park For more information contact: Commercial Broker Associate ccraig@ccim.net Jim Halfhill, Sr. Halfhill Auction Group Principal Auctioneer +18593385764 halfhill@rhr.com
More informationFOR SALE - 6 UNITS DOWNTOWN VENTURA 1311 EAST SANTA CLARA STREET l l
FOR SALE - 6 UNITS IN DOWNTOWN VENTURA, VENTURA Property Summary Property Description Asking Price: $2,100,000 # Units: 6 Assessor Parcel Number (APN): Lot Size (SF): 073-0-155-060 11,000 Building Size
More informationMONTEZUMA APARTMENTS 317 S. MONTEZUMA STREET PRESCOTT, AZ David Benzing Advisor
MONTEZUMA APARTMENTS 317 S. MONTEZUMA STREET PRESCOTT, AZ 86303 David Benzing Advisor 480.626.0173 david.benzing@svn.com Art Rullo Advisor 480.626.0181 art.rullo@svn.com Chip Kloppenburg, CCIM, CEA Senior
More informationA1 Presto Auto Body Shop Wiles Rd 2A Coral Springs, FL 33067
A1 Presto Auto Body Shop A +++ location in Coral Springs, Florida. Includes the business, and real property. One of the few licensed auto collision business's in Coral Springs Tall 16' ceilings. 29 year
More informationRETAIL / OFFICE INVESTMENT
For more information contact: Broker Associate greg@gcohn.com BRE #00871792 Brett Barron Broker 650-437-5223 brettbarron@capitalrealtygrp.com BRE #00893787 Mike Silva Associate 650-515-2388 msilva@capitalrealtygrp.com
More informationMilton Apartments OFFERING MEMORANDUM MILTON, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109
OFFERING MEMORANDUM Milton Apartments MILTON, WA OFFERING MEMORANDUM KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109 PRESENTED BY: CHARLES BURNETT Managing Broker 206.931.6036 charles@soundrealtygroup.com
More informationTel: (212) Tel: (212) Tel: (212)
pvonderahe@mmreis.com jkoicim@mmreis.com TOTAL UNITS TOTAL SQUARE FEET david.lloyd@mmreis.com daniel.handweiler@mmreis.com PRICE /SF PROJECTED TAXES Tel: (212) 430-5168 adansker@marcusmillichap.com CAP
More informationOFFERING MEMORANDUM. 627 MAGNOLIA AVENUE Long Beach, California. Offering Memorandum 1
OFFERING MEMORANDUM 627 MAGNOLIA AVENUE Long Beach, California Offering Memorandum 1 PROPERTY OVERVIEW Price $3,500,000 ($398.34/SF) Rentable SF 9,300 SF* Assessor SF 8,788 SF* APN 7272-024-115 Price/RSF
More informationReal Estate Investment Analysis
Real Estate Investment Analysis July 6, 2018 SJ Fowler Real estate 4574 N 1st Ave #0 Tucson AZ 85718 David Walsh 520-591-1736 dw.sjfowler@gmail.com Property Photos, Main Property Photo Property Photos,
More informationMixed Use Office/Retail & 2 Apartments
OFFERING MEMORANDUM Mixed Use Office/Retail & 2 Apartments SAN ANTONIO, TX OFFERING MEMORANDUM PRESENTED BY: OFFERING SUMMARY SALE PRICE: $195,000 PROFORMA CAP RATE: 8.16% PROFORMA NOI: $15,915 (at 100%
More informationFor SALE. DAVID KAUFMAN Lic # [E] [P] (818) [A] Ventura Boulevard, Suite 200 Sherman Oaks, CA 91403
For SALE David B. Kaufman C: (310) 877-8600 E: david@tamarackres.com DRE Lic #01217537 Multi-Family Operating Information 5500-04 Barton Ave., Los Angeles CA 90038 APN#5535-008-012 SUMMARY ANNUALIZED OPERATING
More informationOffering Memorandum 3159 Baker Street, San Francisco, CA 94123
Offering Memorandum 3159 Baker Street, San Francisco, CA 94123 Dennis Lunder Lunder Real Estate, Inc. 650.212.2595 Dennis@Lunderteam.com CalBRE #00656586 Michael Orlando Broker Associate 408.930.4132 Morlando@InteroRealEstate.com
More information