Transaction Details. Spacer

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

Transaction Details. Cable, Curb/Gutter/Sidewalk, Electricity, Gas, Irrigation, Sewer, Streets, Telephone, Water.

Address City Property Info Sale Info Orland St

Listing Broker. DP Properties 144 W D St Encinitas, CA (760) Dave Plutner $25,920 $25,920. Buyer Broker UNIT MIX AT TIME OF SALE

OFFERING MEMORANDUM NEW CONSTRUCTION 12 PLEX IN AMERICAN FORK, UT. Easton Park 12. American Fork UT South 850 East.

Franklin Ave. buyer. For Sale. seller. vital data

ROMAN VILLAS APARTMENTS

FOR SALE or Ground Lease

CAPITOLA STOREFRONT RETAIL 201 Capitola Ave & 121 San Jose Ave Capitola, CA 95010

418 SF. Apartments - All. 55 Spaces; 1.3 per Unit

50 Collamer Cir. East Syracuse, NY Industrial Land of AC Sold on 4/22/2016 for $4,524,000 - In Progress. buyer

SOUTH SHORE DRIVE

OFFERING HIGHLIGHTS. 425 N. Stanley Avenue ~ Los Angeles, CA 90036

OFFERING HIGHLIGHTS MARKETING PRESENTATION

Plaza Court E 63rd Street, Raytown, MO KW Commercial. Donna Lilley, Broker Plaza Court Apartments

GRIBIN PROPERTIES 12 UNIT APARTMENT BUILDING W ANGELENO AVENUE BURBANK, CA 91506

6 APARTMENT UNITS SHAWN WILLIS INCOME PROPERTY SERVICES A.G.

Sherman Oaks PRIME Location Dickens St Sherman Oaks, CA 91423

The West end villas rd Street

CORNING 6 PROPERTY HIGHLIGHTS S Corning St Los Angeles, CA 90034

A1 Presto Auto Body Shop Wiles Rd 2A Coral Springs, FL 33067

O F F E R I N G M E M O R A N D U M BROADWAY Golden Hill San Diego, CA

Davie Blvd Shopping Plaza 3671 Davie Blvd Fort Lauderdale, FL 33312

Inglewood Blvd

1752 W Sumac Ln ANAHEIM, CA OFFERING MEMORANDUM

Miramar Industrial Property 2220 SW 60 Ter Miramar, FL 33023

OCCIDENTAL BLVD.

6 Units on 430 N Palos Verdes Street 430 N Palos Verdes Street San Pedro, CA 90731

N. Bell Ave. Chicago, IL 60645

EXCLUSIVE MULTIFAMILY OFFERING

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

WATER & VINE STUDENT HOUSING

Multi-Family Offering TH STREET SAN DIEGO, CA Property Highlights:

Hollywood Industrial Property 5770 Funston St Hollywood, FL 33023

126 BONITO AVENUE LONG BEACH, CA 90802

The Cottages LA PROPERTY HIGHLIGHTS. Prepared By. 421 Riverdale Dr Glendale, CA 91204

8 UNIT $3,500,000 APARTMENT COMPLEX OFFERED AT SHAWN WILLIS HOUGH AVENUE LAFAYTTE, CA

E. Willow St. FOR SALE. Austin Carr Associate T: O: BRE #

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

OFFERING MEMORANDUM Ellendale Place. Los Angeles, CA 90007

1013 N. Ross St SANTA ANA, CA OFFERING MEMORANDUM

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

OFFERNIG MEMORANDUM THE SANCTUM ARTISTE. 900 North Hoover St. Silver Lake, CA a 6-unit multifamily investment property

Mountain Crest Apartments 24 Units

NORMANDY DR. PROPERTY HIGHLIGHTS Normandy Dr. Miami Beach, Fl 33141

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

/4 Willow Brook Avenue Los Angeles, CA 90029

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

Palm Desert San Rafael Ave Palm Desert, CA Prime Palm Desert Location. Huge upside potential in rents.

Pentuckett Avenue

ASHWOOD AVE LOS ANGELES, CA OFFERING MEMORANDUM Ashwood Ave Los Angeles, CA 90066

15 Units With Upside In Rent 120 E FAIRMONT AVE., MODESTO, CA PRIVATE CLIENT GROUP PCG COMMERCIAL $1,500, UNITS 6.

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

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

FOR SALE COURTYARD APARTMENTS INDIANA DRIVE, TOCCOA, GA PRESENTED BY:

428 Witmer St Los Angeles, CA

4193 Illinois Street, San Diego, CA 92104

POMONA APARTMENTS. 102 Pomona Ave, Long Beach, CA Jack McCann (310)

MAJESTIC PALMS 1920 N 32ND ST PHOENIX, AZ Danny Lee Vice President Investment Advisor

637 S BURNSIDE AVE LOS ANGELES CA 90036

20,000 sf Industrail Building 2040 Lee St Hollywood, FL 33020

751 Old Clemson Road. Columbia, South Carolina. For more information: For Sale or Lease ±51,162 SF Industrial Building

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

Natick Manor Apartments

14815 Burbank Blvd. PROPERTY HIGHLIGHTS. Prepared By Burbank Blvd. Sherman Oaks, CA 91411

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

123 PEARL STREET 123 Pearl St Santa Cruz, CA 95060

Regal Forest Apartments

FOR SALE. Development Opportunity Owner-User PLAYA VISTA, CA. Artist Conceptual Rendering. T.C. MACKER

SHAWN WILLIS DOWNTOWN MARTINEZ COTTAGES OFFERED AT $945,000. INCOME PROPERTY SERVICES A.G.

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

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

12 apartment units. 202 S. Nevada St., Oceanside, CA $4,500,000. Walking distance to beach. Transit oriented. Downtown redevelopment

5231 MARTIN LUTHER KING JR. WAY OAKLAND, CA 94609

FOR SALE Investment Property near Cal Poly

2530 SANTA FE AVE. LONG BEACH, CA PROPERTY HIGHLIGHTS

3233 HERMAN AVENUE 3233 Herman Ave San Diego, CA Offering Memorandum 1

OFFERING SUMMARY The 2-4 Unit Specialists are pleased to present this gorgeous and ENORMOUS new construction fourplex in upscale Toluca Woods! Situate

3704 Midvale Ave Midvale Ave, Los Angeles, CA Price: $2,799,000

$425,000 BANK OWNED 8 UNIT APARTMENT BUILDING SAN PABLO AVENUE, SAN PABLO, CA SHAWN WILLIS

Presented by: Carson Trujillo & Raymond S. Choi TH STREET th St San Diego, CA Offering Memorandum 1

317 Western Ave PROPERTY HIGHLIGHTS. Prepared By. 317 Western Ave Glendale, CA 91201

/ / FOR SALE $265, W 7TH STREET, OXNARD, CA OXNARD MEDICAL ARTS CENTER (OMAC) Steve Mallasch. Property Description

5 UNITS IN SANTA CRUZ

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

Martin Luther King W. Martin Luther King Jr. Blvd Los PROPERTY HIGHLIGHTS

FOUNTAIN PARK COTTAGES

Portfolio of 2 Industrial properties in Orange, CA, having total size of 39,390 SF, and for sale at $6,100,000 ($154.86/SF)

For Sale: Owner/User Opportunity

7642 Vineland Avenue Sun Valley, CA

419 W Flora St. 10-unit Multifamily Close to Downtown. Stockton, CA FOR SALE. kiddermathews.com. Sean O Brian

FOR SALE - THE LINKS ON GASTON

Santa Rosalia Santa Rosalia Drive Los Angeles, CA PROPERTY HIGHLIGHTS

Ludlam Professional Building 6583 SW 39th Ter, Miami, FL 33155

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

PREPARED BY: KET Enterprises Incorporated. & Mark Kalil & Associates, Inc.

THE DOMICILE 32 Residential Units $8,800,000

3250 Laguna St Street - San Francisco, California. Offering Memorandum Porta~Vista

CoStar COMPS Sample Reports

OFFERED FOR SALE 12 UNIT MULTI-FAMILY PROPERTY RUSSIAN HILL

Transcription:

1 12261234 23rd St, CA 92102 Sale on 5/7/2015 for $1,050,000 ($239.29/SF; $210,000/Unit) Research Complete 5 Unit, 4,388 SF Class C Building SOLD Transaction Details ID: 3502604 Sale Date: Escrow Length: 05/07/2015 Sale Price: $1,050,000Confirmed Asking Price: Price/SF: $239.29 Price/AC Land Gross: $9,146,341.46 Sale Type: Year Built/Age: RBA: Investment 4,388 SF 0.11 AC (5,001 SF) Percent Leased: GRM/GIM: / Financing: Down payment of $450,000.00 (42.9%) $600,000.00 from JP Morgan Chase Bank NA Parcel No: 5341341000 Document No: 0228136 # Units: 5 Avg Unit Size: 800 SF SF of all Units: 4,000 Price/Unit: UNIT MIX AT TIME OF SALE $210,000 Units Asking Rent Effective Rent Concessions Bed/Bath # % Avg SF Vacant Min/Unit Max/Unit Min/SF Max/SF Min/Unit Max/Unit Min/SF Max/SF % 1/1.0 5 100.0 800 Income Expense Data Expenses Taxes Operating Expenses Total Expenses $3,602 $3,602 Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 1

12261234 23rd St SOLD 5 Unit, 4,388 SF Class C Building (con't) Current Building Information ID: 9940599 # Units: Avg Unit Size: 5 800 SF Bldg Vacant: 0 SF Owner Type: Trust Zoning: 0.11 AC Bldg Status: Existing Bldg Size: Stories: 4,388 SF 2 Typical Floor Size: 1,969 SF Rent/SF/Yr: Elevators: 0 Expenses: Metro Market: Submarket: County: CBSA: DMA: 2015 Tax @ $720.50/Unit Location Information CloseIn Neighborhoods MF/Golden Hill MF Carlsbad, CA, CA Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 2

2 2827 A St Fairway Palms, CA 92102 Sale on 9/18/2015 for $3,367,000 ($166.09/SF; $140,292/Unit) Research Complete 24 Unit, 20,272 SF Class C Building Built in 1987 SOLD Transaction Details ID: 3397684 Sale Date: Escrow Length: 09/18/2015 45 days Sale Price: $3,367,000Confirmed Asking Price: Price/SF: $166.09 Price/AC Land Gross: $9,620,000.00 Sale Type: Year Built/Age: RBA: Investment Built in 1987 Age: 28 20,272 SF 0.35 AC (15,246 SF) Percent Leased: GRM/GIM: / Sale Conditions: Deferred Maintenance Transfer Tax: $3,703.70 No. of Tenants: 1 Tenants at time of sale: Sunrise Management Fairway Palms Financing: $3,570,000.00 from First Republic Bk Percent Improved: 65.1% Total Value Assessed: Improved Value Assessed Land Value Assessed: $2,093,877 in 2015 $1,363,135 $730,742 Land Assessed/AC: $2,087,834 Legal Desc: W 10 FT LOT 12 & LOTS 13 & 14 BLK 62 TR 547 LOTS 15 & 16 BLK 62 TR 547 Parcel No: 53946018, 53946017 Document No: 0494247 Sale History: Sold for $3,367,000 ($166.09/SF; $140,292/Unit) on 9/18/2015 Sold on 8/26/2014 NonArms Length # Units: 24 Price/Unit: Avg Unit Size: 575 SF SF of all Units: 2,300 $140,292 Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 3

2827 A St Fairway Palms SOLD 24 Unit, 20,272 SF Class C Building Built in 1987 (con't) UNIT MIX AT TIME OF SALE Units Asking Rent Effective Rent Concessions Bed/Bath # % Avg SF Vacant Min/Unit Max/Unit Min/SF Max/SF Min/Unit Max/Unit Min/SF Max/SF % Studio/ 18 75.0 1/1.0 2 8.3 550 1/1.0 2 8.3 600 2/2.0 2 8.3 Transaction Notes On August 18th, 2015, the 24 unit multifamily building at 2827 A A St was sold for $3,367,000. The property transferred from the Sutton Family Trust to 2827 A St LLC. The property was not listed on the market and was in the escrow period for 45 days. The seller sold the building to the contractor that maintained the property for her. She was motivated to divest the property since her husband passed and not longer wanted to maintain the asset. The buyer was motivated to purchase the property since he was familiar with the asset and its condition. The details were confirmed by the seller and public record. The buyer was contacted multiple times, but was unavailable to comment on the deal. Income Expense Data Expenses Taxes Operating Expenses Total Expenses $24,772 $24,772 Current Building Information ID: 5682662 # Units: Avg Unit Size: Bldg Vacant: Owner Type: Zoning: 24 575 SF 0 SF Individual C/R4 0.35 AC Bldg Status: Built in 1987 Bldg Size: Stories: 20,272 SF 3 Typical Floor Size: 10,010 SF Rent/SF/Yr: Elevators: 0 Parking: Expenses: Site Amenities: Metro Market: Submarket: County: CBSA: DMA: Free Covered Spaces; 24 free Surface Spaces are available; Ratio of 1.05/1,000 SF; 1.00/Unit 2015 Tax @ $1032.15/Unit Air Conditioning, Balcony, Courtyard, Eatin Kitchen, Gated, Grill, Heating, Laundry Facilities, Property Manager on Site, Security System Location Information CloseIn Neighborhoods MF/Golden Hill MF Carlsbad, CA, CA Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 4

3 2875 A St Casa Loma, CA 92102 Sale on 8/17/2015 for $6,225,000 ($486.33/SF; $207,500/Unit) Research Complete 30 Unit, 12,800 SF Class C Building Built in 1959 SOLD Transaction Details ID: 3369356 Sale Date: Escrow Length: 08/17/2015 (76 days on market) 90 days Sale Price: $6,225,000Confirmed Asking Price: $6,300,000 Price/SF: $486.33 Price/AC Land Gross: $19,368,388.30 Sale Type: Year Built/Age: RBA: Investment Built in 1959 Age: 56 12,800 SF 0.32 AC (14,000 SF) Percent Leased: GRM/GIM: 13.42/ Percent Improved: 51.3% Actual Cap Rate: 4.60% Total Value Assessed: $3,391,000 in 2015 Transfer Tax: $6,847.50 Improved Value Assessed $1,741,000 Land Value Assessed: $1,650,000 Land Assessed/AC: $5,133,789 No. of Tenants: 1 Tenants at time of sale: Hoban Management Casa Loma Financing: Down payment of $2,007,000.00 (32.2%) $4,218,000.00 from Financial Partners Credit Union Legal Desc: Lot 14 Blk 62 of E.W. Morse's Subdiv of Pueblo Lot 1150, CA. Parcel No: 5394601200 Document No: 0435443 Sale History: Sold for $6,225,000 ($486.33/SF; $207,500/Unit) on 8/17/2015 Sold for $3,400,000 ($265.63/SF; $113,333/Unit) on 8/15/2014 Sold on 8/6/2014 NonArms Length # Units: 30 Price/Unit: $207,500 Avg Unit Size: 413 SF SF of all Units: 12,400 Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 5

2875 A St Casa Loma SOLD 30 Unit, 12,800 SF Class C Building Built in 1959 (con't) UNIT MIX AT TIME OF SALE Units Asking Rent Effective Rent Concessions Bed/Bath # % Avg SF Vacant Min/Unit Max/Unit Min/SF Max/SF Min/Unit Max/Unit Min/SF Max/SF % Studio/0.0 22 73.3 400 1/1.0 8 26.7 450 Transaction Notes This property sold on August 17, 2015 for $6,225,000. The property consists of 22 Studios and 8 (1+1) units. This property was 100% leased at the time of sale. Expenses Income Expense Data Taxes Operating Expenses Total Expenses $39,987 $39,987 Current Building Information ID: 5682672 # Units: Avg Unit Size: 30 413 SF Bldg Vacant: 0 SF Owner Type: Zoning: GHPDGH1500 0.32 AC Bldg Status: Built in 1959 Bldg Size: Stories: 12,800 SF 2 Typical Floor Size: 6,400 SF Rent/SF/Yr: Elevators: 0 Parking: Expenses: Site Amenities: Metro Market: Submarket: County: CBSA: DMA: 20 Surface Spaces are available; Ratio of 1.53/1,000 SF; 0.67/Unit 2015 Tax @ $1332.90/Unit; 2014 Ops @ $2599.90/Unit Courtyard, Gated, Heating, Kitchen, Laundry Facilities, Recycling Location Information CloseIn Neighborhoods MF/Golden Hill MF Carlsbad, CA, CA Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 6

2875 A St Casa Loma SOLD 30 Unit, 12,800 SF Class C Building Built in 1959 (con't) Parcel Number: 5394601200 Legal Description: County: Plat Map: 2875 A St Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 7

4 3036 B St, CA 92102 Sale on 11/4/2015 for $1,800,000 ($302.32/SF; $180,000/Unit) Research Complete 10 Unit, 5,954 SF Class C Building Built in 1930 SOLD Transaction Details ID: 3431192 Sale Date: 11/04/2015 (8 days on market) Escrow Length: 45 days Sale Price: $1,800,000Confirmed Asking Price: $1,949,000 Price/SF: $302.32 Price/AC Land Gross: $11,200,995.64 Sale Type: Year Built/Age: RBA: Investment Built in 1930 Age: 85 5,954 SF 0.16 AC (7,000 SF) Percent Leased: GRM/GIM: 14.33/ Pro Forma Cap Rate: 4.51% Actual Cap Rate: 4.16% Sale Conditions: 1031 Exchange Parcel No: 5394843000 Document No: 0571937 # Units: 10 Avg Unit Size: 604 SF SF of all Units: 6,048 Percent Improved: 47.9% Total Value Assessed: Improved Value Assessed Land Value Assessed: $1,375,000 in 2015 $658,000 $717,000 Land Assessed/AC: $4,461,729 Price/Unit: Avg Rent/Unit/Mo: Avg Rent/SF/Mo: UNIT MIX AT TIME OF SALE $180,000 $1,082 $1.79 Units Asking Rent Effective Rent Concessions Bed/Bath # % Avg SF Vacant Min/Unit Max/Unit Min/SF Max/SF Min/Unit Max/Unit Min/SF Max/SF % Studio/1.0 1 10.0 324 $715 $715 $2.21 $2.21 1/1.0 6 60.0 525 $815 $1,235 $1.55 $2.35 2/1.0 2 20.0 788 $1,120 $1,120 $1.42 $1.42 3/2.0 1 10.0 1,000 $1,715 $1,715 $1.72 $1.72 Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 8

3036 B St SOLD 10 Unit, 5,954 SF Class C Building Built in 1930 (con't) Transaction Notes This property was part of a 1031 Exchange. Escrow was approximately 45 Days. Income Expense Data Income Expenses Net Income Gross Scheduled Income + Other Income Vacancy Allowance Effective Gross Income Taxes Operating Expenses Total Expenses Net Operating Income Debt Service Capital Expenditure Cash Flow Current Building Information $138,480 $425 ($4,154) $134,751 $16,233 $30,454 $46,687 $88,064 $88,064 ID: 8990177 # Units: Avg Unit Size: 10 604 SF Bldg Vacant: 0 SF Owner Type: Zoning: GHPDGH1500 0.16 AC Bldg Status: Built in 1930 Bldg Size: Stories: 5,954 SF 2 Typical Floor Size: 2,815 SF Rent/SF/Yr: Elevators: 0 Parking: Expenses: Metro Market: Submarket: County: CBSA: DMA: 5 free Surface Spaces are available; Ratio of 0.50/Unit 2015 Tax @ $1623.33/Unit; 2015 Ops @ $3045.40/Unit Location Information CloseIn Neighborhoods MF/Golden Hill MF Carlsbad, CA, CA Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 9

5 3041 C St Charming Golden Hill, CA 92102 Sale on 5/22/2015 for $2,000,000 ($305.06/SF; $200,000/Unit) Research Complete 10 Unit, 6,556 SF Class C Building Built in 1987 SOLD Transaction Details ID: 3305046 Sale Date: Escrow Length: 05/22/2015 30 days Sale Price: $2,000,000Confirmed Asking Price: Price/SF: $305.06 Price/AC Land Gross: $12,422,360.25 Sale Type: Year Built/Age: RBA: Investment Built in 1987 Age: 28 6,556 SF 0.16 AC (7,013 SF) Percent Leased: GRM/GIM: / Financing: Down payment of $850,000.00 (42.5%) JP Morgan Chase Bank Percent Improved: 69.6% Total Value Assessed: Improved Value Assessed Land Value Assessed: $1,300,000 in 2014 $905,000 $395,000 Land Assessed/AC: $2,453,416 Legal Desc: LOTS 13 & 14 BLK 94 TR 547 Parcel No: 5395420500 Document No: 0263287 Sale History: Sold for $2,000,000 ($305.06/SF; $200,000/Unit) on 5/22/2015 Sold for $0 ($0/Unit) on 4/18/2007 NonArms Length Sold for $1,197,500 ($182.66/SF; $119,750/Unit) on 4/17/2003 Sold for $865,000 ($131.94/SF; $86,500/Unit) on 4/16/2002 Sold for $398,000 ($60.71/SF; $39,800/Unit) on 8/10/1999 Sold for $210,000 ($32.03/SF; $21,000/Unit) on 11/1/1995 # Units: 10 Price/Unit: Avg Unit Size: 615 SF SF of all Units: 6,150 $200,000 Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 10

3041 C St Charming Golden Hill SOLD 10 Unit, 6,556 SF Class C Building Built in 1987 (con't) UNIT MIX AT TIME OF SALE Units Asking Rent Effective Rent Concessions Bed/Bath # % Avg SF Vacant Min/Unit Max/Unit Min/SF Max/SF Min/Unit Max/Unit Min/SF Max/SF % 1/1.0 6 60.0 525 2/1.0 2 20.0 750 3/2.0 2 20.0 750 Transaction Notes This property was never on the market actively for sale. Property was 100% occupied at time of sale. Escrow length was approximately 30 days. Expenses Income Expense Data Taxes Operating Expenses Total Expenses $16,527 $16,527 Current Building Information ID: 4446147 # Units: # of Bldgs: 10 1 Avg Unit Size: 615 SF Units per AC: 62 Bldg Vacant: 0 SF Owner Type: Trust Zoning: GH100, 0.16 AC Bldg Status: Built in 1987 Bldg Size: Stories: 6,556 SF 2 Typical Floor Size: 3,278 SF Rent/SF/Yr: Elevators: 0 Parking: Expenses: Site Amenities: 6 free Surface Spaces are available; 2 Covered Tandem Spaces are available; Ratio of 0.90/1,000 SF; 0.80/Unit 2015 Tax @ $1652.69/Unit Air Conditioning, Balcony, Carpet, Ceiling Fans, Dishwasher, Heating, Laundry Facilities, Range, Refrigerator, WalkIn Closets Location Information Metro Market: Submarket: CloseIn Neighborhoods MF/Golden Hill MF County: CBSA: Carlsbad, CA DMA:, CA Map(Page): Thomas Bros. Guide 1289G3 Property Description: Multi Family 10 Units Property Notes Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 11

3041 C St Charming Golden Hill SOLD 10 Unit, 6,556 SF Class C Building Built in 1987 (con't) Parcel Number: 5395420500 Legal Description: Lots 13 & 14 blk 94 E.W. Morses Subdiv of Pueblo lot 1150 map 547 County: Plat Map: 3041 C St Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 12

6 2331 E St Golden View, CA 92102 Sale on 10/20/2015 for $5,125,000 ($269.55/SF; $301,471/Unit) Research Complete 17 Unit, 19,013 SF Class C Building Built in 1926 SOLD Transaction Details ID: 3424463 Sale Date: Escrow Length: 10/20/2015 (88 days on market) Sale Price: $5,125,000Confirmed Asking Price: $5,950,000 Price/SF: $269.55 Price/AC Land Gross: $29,761,904.76 Sale Type: Year Built/Age: RBA: Investment Built in 1926 Age: 89 19,013 SF 0.17 AC (7,501 SF) Percent Leased: GRM/GIM: 19.00/ Transfer Tax: $5,637.50 Financing: Down payment of $1,771,000.00 (34.6%) $3,354,000.00 from Evertrust Bank Percent Improved: 82.7% Total Value Assessed: Improved Value Assessed Land Value Assessed: $1,153,362 in 2015 $953,480 $199,882 Land Assessed/AC: $1,160,754 Legal Desc: Fractional Lot 1 in fractional Block F of Culverwell and Taggart's Addition Parcel No: 5343840100, 53438401 Document No: 0548073 # Units: 17 Price/Unit: $301,471 Avg Unit Size: 1,118 SF UNIT MIX AT TIME OF SALE Units Asking Rent Effective Rent Concessions Bed/Bath # % Avg SF Vacant Min/Unit Max/Unit Min/SF Max/SF Min/Unit Max/Unit Min/SF Max/SF % 1/1.0 16 94.1 2/2.0 1 5.9 Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 13

2331 E St Golden View SOLD 17 Unit, 19,013 SF Class C Building Built in 1926 (con't) Transaction Notes Subject property is a 17unit multifamily located at 2331 E Street and is known as Golden View. Property is comprised of 16 units that are all 1 bedroom/1 bath and 1 penthouse unit at 2,600 SF that is 2 bedroom/2 bath. The property is six stories, sits on a 7,500 SF lot and was built in 1926. Income Expense Data Expenses Taxes Operating Expenses Total Expenses $7,045 $7,045 Current Building Information ID: 5685976 # Units: Avg Unit Size: 17 1,118 SF Bldg Vacant: 0 SF Owner Type: Individual Zoning: 0.17 AC Bldg Status: Built in 1926 Bldg Size: Stories: 19,013 SF 6 Typical Floor Size: 3,604 SF Rent/SF/Yr: Elevators: 0 Parking: Expenses: Site Amenities: Metro Market: Submarket: County: CBSA: DMA: 34 free Surface Spaces are available; Ratio of 2.00/Unit 2015 Tax @ $408.35/Unit; 2015 Ops @ $4574.76/Unit Dishwasher, Elevator, Heating, Kitchen, Laundry Facilities, Stainless Steel Appliances Location Information CloseIn Neighborhoods MF/Golden Hill MF Carlsbad, CA, CA Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 14

7 2790 E St Golden Hill, CA 92102 Sale on 1/7/2016 for $1,360,000 ($279.26/SF; $151,111/Unit) Research Complete 9 Unit, 4,870 SF Class C Building Built in 1959 SOLD Transaction Details ID: 3490057 Sale Date: Escrow Length: 01/07/2016 (197 days on market) 60 days Sale Price: $1,360,000Confirmed Asking Price: $1,425,000 Price/SF: $279.26 Price/AC Land Gross: $5,704,697.99 Sale Type: Year Built/Age: RBA: Investment Built in 1959 Age: 57 4,870 SF 0.24 AC (10,385 SF) Percent Leased: GRM/GIM: 12.60/ Actual Cap Rate: 4.80% Transfer Tax: $1,496 Financing: Down payment of $425,000.00 (31.3%) $935,000.00 from Malaga Bk Fsb Percent Improved: 54.3% Total Value Assessed: Improved Value Assessed Land Value Assessed: $1,035,123 in 2015 $561,924 $473,199 Land Assessed/AC: $1,984,895 Legal Desc: Lots 16 and 17 in Block 1 of Karrle Addition Parcel No: 53442128 Document No: 0007573 Sale History: Sold for $1,360,000 ($279.26/SF; $151,111/Unit) on 1/7/2016 Sold for $875,000 ($179.67/SF; $97,222/Unit) on 6/2/2004 Sold for $460,000 ($94.46/SF; $51,111/Unit) on 9/17/2001 # Units: 9 Price/Unit: Avg Unit Size: 1,007 SF SF of all Units: 9,067 $151,111 Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 15

2790 E St Golden Hill SOLD 9 Unit, 4,870 SF Class C Building Built in 1959 (con't) UNIT MIX AT TIME OF SALE Units Asking Rent Effective Rent Concessions Bed/Bath # % Avg SF Vacant Min/Unit Max/Unit Min/SF Max/SF Min/Unit Max/Unit Min/SF Max/SF % Studio/1.0 8 88.9 1,068 2/1.0 1 11.1 523 Transaction Notes Subject property is a 9unit multifamily located at 2790 E Street in. Unit mix is comprised of 8 units that are Studio/Junior 1 bedrooms and 1 unit that is 2 bedroom/1 bath. It is currently known as Golden Hill. The site is bordered by downtown and Balboa Park. Sale price $1,360,000 was confirmed with the listing broker and the buyer broker. Current Building Information ID: 648461 # Units: # of Bldgs: 9 1 Avg Unit Size: 1,007 SF Bldg Vacant: 0 SF Owner Type: Individual Zoning: R4, 0.24 AC Bldg Status: Built in 1959 Bldg Size: Stories: 4,870 SF 2 Typical Floor Size: 2,435 SF Rent/SF/Yr: Elevators: 0 Parking: Expenses: Site Amenities: Metro Market: Submarket: County: CBSA: DMA: 9 Surface Spaces are available; Ratio of 1.00/1,000 SF; 1.00/Unit 2015 Tax @ $1966.67/Unit; 2015 Ops @ $2531.22/Unit Laundry Facilities Location Information CloseIn Neighborhoods MF/Golden Hill MF Carlsbad, CA, CA Property Notes 09/04: 2790 E Street, LLC purchased the building. BRE Commercial, represented the seller, Ian S Spector. Please refer to COMPS #SDA 84250 for more information. Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 16

2790 E St Golden Hill SOLD 9 Unit, 4,870 SF Class C Building Built in 1959 (con't) Parcel Number: 53442128 Legal Description: Lots 16 & 17 blk 1 Karrie Add map 1614 County: Plat Map: 2790 E St Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 17

8 31443148 Hawthorn St, CA 92104 Sale on 9/15/2015 for $1,250,500 ($155.30/SF; $208,417/Unit) Research Complete 6 Unit, 8,052 SF Class C Building SOLD Transaction Details ID: 3395113 Sale Date: Escrow Length: 09/15/2015 25 days Sale Price: $1,250,500Confirmed Asking Price: Price/SF: $155.30 Price/AC Land Gross: $3,890,790.29 Sale Type: Year Built/Age: RBA: Investment 8,052 SF 0.32 AC (14,000 SF) Percent Leased: GRM/GIM: / Transfer Tax: $1,375.55 Financing: Down payment of $1,250,500.00 (100.0%) Percent Improved: 71.2% Total Value Assessed: Improved Value Assessed Land Value Assessed: $145,288 in 2015 $103,405 $41,883 Land Assessed/AC: $130,314 Legal Desc: Lots 1112 Blk 3 Watkins and Biddles Subdiv,, CA. Parcel No: 53917117 Document No: 0486375 Sale History: Sold for $1,250,500 ($155.30/SF; $208,417/Unit) on 9/15/2015 Sold on 4/17/2014 # Units: 6 Price/Unit: $208,417 Avg Unit Size: 1,342 SF Transaction Notes This transaction involved the sale of the 6 unit multifamily building located at 31443148 Hawthorn Street. The property sold for $1,250,500 on 9/15/2015. The transaction was in escrow for 25 days. Seller was unwilling to verify any details of the transaction. Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 18

31443148 Hawthorn St SOLD 6 Unit, 8,052 SF Class C Building (con't) Income Expense Data Expenses Taxes Operating Expenses Total Expenses $1,743 $1,743 Current Building Information ID: 9327730 # Units: Avg Unit Size: Bldg Vacant: Owner Type: Zoning: 6 1,342 SF 0 SF REIT GHPDGH3000 0.32 AC Bldg Status: Existing Bldg Size: Stories: 8,052 SF 2 Typical Floor Size: 4,026 SF Rent/SF/Yr: Elevators: 0 Parking: Expenses: Metro Market: Submarket: County: CBSA: DMA: 6 free Surface Spaces are available; Ratio of 1.00/Unit 2015 Tax @ $290.50/Unit Location Information CloseIn Neighborhoods MF/South Park MF Carlsbad, CA, CA Copyrighted report licensed to ACI Commercial 462420. 3/14/2016 Page 19