Emma Manor. Price: $1,500, SW Barbur Blvd., Portland, OR 97219

Similar documents
Emma Manor. Price: $1,750, SW Barbur Blvd., Portland, OR 97219

Chelsea Manor Apartments

LONGVIEW 10-UNIT. 10-Unit Multi-Family Investment 1922 Alabama Street & th Avenue, Longview, WA MULTI-FAMILY INVESTMENT OFFERING

FOUNTAIN PARK COTTAGES

LAUREL ASH APARTMENTS

Las Olas Apartments PROPERTY HIGHLIGHTS. Prepared By Naranja St San Diego, CA 92114

REED COLLEGE 10-PLEX

Exclusively Offering. $4,660,000 Alder Terrace Apartments. 202 Baltimore Street, Longview, WA 98632

LONGHORN LANE 4-PLEX

1ST AVENUE TOWNHOMES

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

526 Park Way Chula Vista, Kelly O Connor- ACI

WILLAMETTE PARK APARTMENTS

FOR SALE PROPERTY BROCHURE. Well Maintained Duplex For Sale S. Kearney Street Denver, CO CONTACT: SAM LEGER TIM FINHOLM

110 SE Main Street Portland, Oregon 97214

FOR SALE PROPERTY BROCHURE. Well Maintained Duplex For Sale S. Kearney Street Denver, CO CONTACT: SAM LEGER TIM FINHOLM

Introducing: The Canisius Student Portfolio

6 APARTMENTS LARGE 2 & 3 BEDROOMS

BIGFOOT MOBILE HOME PARK

QUEEN ANNE VICTORIAN 4-PLEX

Exclusively Listed. Farmington Apartments Price: $6,500,000 Units: 166 GRM: 6.30 Price/Unit: $39,157. Location. Summary

SCHUYLER COURT. 6-Unit Multi-Family Investment 1805 NE 8 th Avenue, Portland, Oregon MULTI-FAMILY INVESTMENT PROPERTY ANALYSIS

5892 Orange Ave OFFERING MEMORANDUM LONG BEACH, CA OFFERING MEMORANDUM PRESENTED BY:

OFFERING MEMORANDUM. 627 MAGNOLIA AVENUE Long Beach, California. Offering Memorandum 1

5 UNITS IN SANTA CRUZ

Milton Apartments OFFERING MEMORANDUM MILTON, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109

OFFERING MEMORANDUM 611 MINNA STREET

2368 HIGH STREET OAKLAND, CA 94601

8 Units in Salinas. 539 Terrace Dr Salinas, CA List Price: $750,000

5 Houses 1 Parcel El Cajon 609 South Orange Ave, San Diego 92020

810 South St Andrews Place, Los Angeles, CA Unit Apartment Opportunity

Di Fiore Fourplex. 859 Di Fiore Dr San Jose, CA Offering Price: $1,550,000

901 W. 83RD STREET LOS ANGELES, CA 90044

Park Place. A d v i s o r s, I n c. P P A EXCLUSIVELY OFFERED FOR SALE. San Andreas Mobile Home Park 607 Mountain Ranch Road San Andreas, CA 95249

BELMONT 4-PLEX. 4-Unit Multi-Family Investment 3051 SE Belmont Street, Portland, Oregon MULTI-FAMILY INVESTMENT PROPERTY ANALYSIS

8 Units, All 2 Bed 1 Bath th St, San Diego, 92105

324 SW 19 th Avenue MIAMI, FL.

FIR HAVEN MOBILE HOME PARK

THE FACTORY ON N. MAIN

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

Retail Showroom Warehouse Building

Offering Memorandum th Avenue Brooklyn, New York Asking Price: $6,000,000 E X C L U S I V E L Y L I S T E D B Y :

SE 23RD AVENUE 4-PLEX

COLONIAL VILLAGE APARTMENTS 1900 COLONIAL VILLAGE LANE, DAYTON, OH 45406

Summit Apartments OFFERING MEMORANDUM PASADENA, CA OFFERING MEMORANDUM PRESENTED BY:

LAS VEGAS NEVADA MULTIFAMILY MARKET NARRATIVE 1Q2017. Capit al M ar ke t s M ulti f amil y

Savannah Gardens PROPERTY HIGHLIGHTS. Prepared By. 23 NW 434 PRV RD Clinton, MO Chuck Gray Broker

Midvale 6Plex OFFERING MEMORANDUM SEATTLE, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109

10926 S Grevillea Ave Inglewood, CA Unit Multi-Family Investment

ROMAN VILLAS APARTMENTS

FOR SALE. 317 S. La Brea Avenue & 124 W. Kelso Street PRIME LOCATION OPPORTUNITY. Inglewood, CA Space Profile. Cresa Woodland Hills

660 Washington Apartments

South Crest Apartments 1201 South Cloverdale Seattle, WA $3,300,000

CRESTVIEW ESTATES MHP 27 HOME SITES APPROVED FOR 88 LOTS ACRES TOTAL 7348 TRI COUNTY HWY SARDINIA, OH 45171

$2,116,000 Price 7.75% CAP

COUNTRY CLUB APARTMENTS 953 S. 23RD STREET, RICHMOND, IN 47374

Four Units-Gladstone $875,000. Western Equities. Kevin Wingate-Pearse, Consultant

South Crest Apartments 1201 South Cloverdale Street Seattle, WA $3,300,000

10004 S. ANZAC AVENUE LOS ANGELES, CA 90002

4347 & 4355 MAMMOTH AVENUE SHERMAN OAKS, CA 91423

For Sale. Duplex Portfolio. Golden Acres Portfolio - 35 Luxury Units 1701 West MacArthur St. Shawnee, OK 74804

Multifamily Development Opportunity Price Reduced $200,000 to $5,795, Sepulveda Blvd, Van Nuys, CA Potential for 68 Units

222 N. JACKSON GLENDALE, CA 91206

FOR SALE Investment Property near Cal Poly

FOR SALE 12 Apartment Units 316 Alida Way, South San Francisco, California

N O R T H B E N D T O W N H A L L

VALENCIA ACRES. Offered by Lloyd Kaipainen PC SJ Fowler Commercial

Your Entrepreneurial Real Estate Partner. Building Wealth Together.

Bayview Apartments. 470 Central Ave Alameda, CA Unit Apartment Building On Alameda Island Rarely Available Waterfront Property

Di Fiore Fourplex. 859 Di Fiore Dr San Jose, CA Offering Price: $1,300,000 Significant price reduction!

FIRCREST APARTMENTS 27 Units Gresham, Oregon OFFERING MEMORANDUM

EASTRIDGE PLAZA - PORTERVILLE, CA

Offering Memorandum LORRAINE APARTMENTS Franklin Ave E Seattle, WA. Exclusively offered by Paragon Real Estate Advisors

For SALE. DAVID KAUFMAN Lic # [E] [P] (818) [A] Ventura Boulevard, Suite 200 Sherman Oaks, CA 91403

7642 Vineland Avenue Sun Valley, CA

flexible retail building 10,654 sq ft

HATCHER APARTMENTS. 312 E Hatcher Road Phoenix AZ $625,000. Offered by Lloyd Kaipainen PC SJ Fowler Commercial

FOR SALE. Mixed Use Value Add. Tony Arellano P.A SW 27th Avenue, Miami FL Managing Partner (C) (O)

Presents: 400 ELM. EXCLUSIVELY OFFERED AT JUST $119,999! REDEVELOPMENT OPPORTUNITY Owner willing to consider all reasonable offers

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

TABLE OF CONTENTS 1300 E 81ST Street Kansas City, MO 64131

2076 OAKWOOD DRIVE EAST PALO ALTO CALIFORNIA

AFFORDABLE CAR WASH 6601 W. CLEARWATER AVE KENNEWICK, WA Rob Ellsworth, CCIM Senior Advisor

2 nd Street. FOR SALE 2 nd Street Condominiums E. 2 nd Street Tucson, AZ MULTIFAMILY. Property Features

La Ronde Centre FOR LEASE N DEL WEBB BLVD, SUN CITY, AZ Medical office and retail space available FOR MORE INFORMATION

4039 N Bonita Street List Price $ 639,000

Real Estate Investment Analysis

COTTAGES OF VADNAIS HEIGHTS

CORPORATE WOODS OFFICE BUILDING FOR SALE

T H E M I C H E L L E A P A R T M E N T S

Real Estate Investment Analysis

DRE #

PACIFIC WEST REALTY INVESTMENTS

RETAIL INVESTMENT VAN NESS AVENUE GARDENA, CA 90249

WINDSOR Global Capital Corp

5231 MARTIN LUTHER KING JR. WAY OAKLAND, CA 94609

The Capri Apartments Hess Road, 441 & 403 Poplar Avenue, Redwood City, CA

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

1111 Douglas Avenue. Burlingame, CA OFFERING MEMORANDUM

Sunrise Village 4Plexes

Transcription:

Price: $1,500,000 Emma Manor 7934 SW Barbur Blvd., Portland, OR 97219 Price Summary Price: $1,500,000 Price/Unit: $150,000 Price/Sq Ft: $139.85 Cap Rate: 5.78% Proforma Cap Rate: 6.33% Building Summary Units: 10 Building Size: Lot Size: 10,726 sq ft* 0.34 acres Year Built: 1942 County: Multnomah * Total building square footage includes the basements and attached garages (Portland Maps). FOR MORE INFORMATION CONTACT: Phillip Barry, Senior Broker Bernard Gehret, Principal Broker (503) 546-9390 pbarry@josephbernard.net bgehret@josephbernard.net 5200 SW Macadam Avenue, Suite 300 Portland, OR 97239

PROPERTY SUMMARY The Emma Manor Apartments is located in SW Portland, just 3 miles from downtown Portland. Built in 1942, the property features cottage style apartments in a community like setting. The property is comprised of (7) 1BR/1BA units, (2) 2BR/1BA units and (1) 3BR/1.5BA unit, along with on-site garage and storage rentals. All units have been upgraded. A new owner benefits from a stabilized asset in a strong sub-market with nearby projects that will continue to enhance the neighborhood (The Southwest Corridor Plan).

HIGHLIGHTS Central SW Portland location, 3 miles from downtown Portland. Many recent upgrades to the interior/exterior. Stabilized investment opportunity, with room for rent growth. Ample parking. Garage Rentals and Storage on site.

INCOME & EXPENSE Scheduled Monthly Rents Units Type Est. Sq. Ft. Current Average Rent Monthly Income Highest Level in Building Monthly Income 7 1 BR 500-650 $1,035 $7,245 $1,135 $7,945 2 2 BR 650-1,180 $1,110 $2,220 $1,125 $2,250 1 3 BR 1,023 $1,595 $1,595 $1,595 $1,595 10 Estimated Total $11,060 1 $11,790 Scheduled Gross Income $132,720 $141,480 Less: Vacancy (5%) -$6,636 -$7,074 Effective Gross Income $126,084 $134,406 Plus: 2018 Scheduled Garage/Storage Income +$3,900 2 +$3,900 Plus: Billboard Income +$1,800 +$1,800 Plus: 2017 Lease break, Deposit forfeit, and App fees +$7,228 3 +$7,228 Effective Annual Income $139,012 $147,334 Estimated Expenses Current Budget %EGI Per/Unit Amount %EGI Per/Unit Amount 4 Taxes 10.19% $1,284 $12,843 9.56% $1,284 $12,843 5 Insurance 2.00% $250 $2,500 1.87% $250 $2,500 6 Utilities 10.19% $1,276 $12,755 9.55% $1,276 $12,755 7 Professional Management 9.29% $1,162 $11,623 8.70% $1,162 $11,623 8 Maintenance & Repairs 4.00% $500 $5,000 3.74% $500 $5,000 8 Turnover Reserves 2.00% $250 $2,500 1.87% $250 $2,500 9 Landscaping 2.09% $261 $2,610 1.95% $261 $2,610 8 Capital Reserves 2.00% $250 $2,500 1.87% $250 $2,500 Total Est. Annual Expenses 41.50% $5,233 $52,331 38.94% $5,233 $52,331 of EGI Per Unit of EGI Per Unit Investment Summary Current Projected Net Operating Income (NOI) $86,681 $95,003 Cap Rate 5.78% 6.33% Debt Service $72,471 $72,471 Cash Flow $14,210 $22,532 Cash Return 3.79% 6.01%

INCOME & EXPENSE Footnotes 1. Current Rent Roll, September 17, 2018. 2. Annual scheduled Income for Garage/Storage: Garages 3 x $100/month, and storage 1 x $25/month). 3. 2017 Year End Actual Fee Income: Lease Break = $1,537, Deposit Forfeit = $5,646, and App Fees = $45. 4. 2018-2019 Property Taxes. 5. Estimated Budget for insurance: (Seller s historical insurance expense: 2016 = $4,669, 2017 = $3,249, 2018 YTD thru June: $2,452). 6. 2017 Year End Utilities (Electric: $277, Gas: $323, Water/Sewer: $6,527, Garbage: $5,628). 7. 2017 Year End Management Total: (Management Fee: $8,741, Leasing Bonus: $2,882. 8. Repairs/Turnover/Capital Reserves are budgeted: 2016 total = $16,876 (Major expense included extensive turnover of unit # 10, in December 2016: $9,010. Other repairs included general maintenance and turnover of unit # 4). 2017 total = $54,704 (Major expense included Roofing: $17,228, Plumbing: $4,500, Chimney: $1,750, turnover of five units: # 1, 2, 4, 6, and 10, and general maintenance). 2018 total (to June) = $14,151 (Major expenses included French Drain: $2,195, turnover work for units # 3, and # 8, and general maintenance). 9. 2017 Year End Landscape Expense. Proposed Financing Price $1,500,000 Down Payment $375,000 Down Payment % 25% Debt Service $72,471 Loan Amount $1,125,000 Interest Rate 5.00% Term 5 yr. fixed/30 yr. am

EXTERIOR

INTERIOR

INTERIOR

The professional approach to apartment investing. FOR MORE INFORMATION CONTACT: Phillip Barry, Senior Broker Bernard Gehret, Principal Broker (503) 546-9390 pbarry@josephbernard.net bgehret@josephbernard.net The information contained in this package has been obtained from sources we believe to be reliable. While we do not doubt its accuracy, we make no guarantee, warranties or representation, expressed or implied, as to the accuracy. It is the buyers sole responsibility to independently confirm its accuracy and completeness and bears all risk for any discrepancies. Any projections, square footage, age, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property. The value of this transaction to you depends on tax and other factors which should be evaluated by your tax, financial and legal advisors. You and your advisors should conduct a careful, independent investigation of the property to determine your satisfaction and the suitability of the property for your needs. Parties that receive this information from outside of Joseph Bernard, LLC representatives will not be recognized.