STARK STREET COURT 10 STUDIOS + SFR HOUSE PORTLAND, OR OFFERING MEMORANDUM. Investment Real Estate www. hfore.com (503)

Similar documents
FAIRMONT VILLA 34 Units Portland, Oregon OFFERING MEMORANDUM

RAYMOND APARTMENTS 16 Units - Portland, Oregon OFFERING MEMORANDUM

NORTHSHORE APARTMENTS

ELLIOTT HEIGHTS APARTMENTS

WEST MAIN AT THE PARK

FIRCREST APARTMENTS 27 Units Gresham, Oregon OFFERING MEMORANDUM

WHITMAN 8 Units Vancouver, Washington OFFERING MEMORANDUM

COMMONWEALTH TOWNHOMES SW Butner Road Beaverton, Oregon

BERRYDALE APARTMENTS 27 UNITS - MEDFORD, OR OFFERING MEMORANDUM. Investment Real Estate www. hfore.com (503)

CAMPUS LOOP 5 Units Salem, Oregon OFFERING MEMORANDUM

PRINGLE CREEK 6 Units Salem, Oregon OFFERING MEMORANDUM

PARK PLACE APARTMENTS 20 Units Gresham, Oregon OFFERING MEMORANDUM

VINTAGE COURTYARD 10 Units - Portland, Oregon OFFERING MEMORANDUM

K I L L I N G S W O R T H

PARKER TOWNHOMES 10 Units Portland, Oregon OFFERING MEMORANDUM

SANTANA COURT APARTMENTS 70 Units - Corvallis, Oregon OFFERING MEMORANDUM

BRENTWOOD & PINECREST APARTMENTS 22 Units Portland, Oregon OFFERING MEMORANDUM

FIR HAVEN MOBILE HOME PARK

LAUREL ASH APARTMENTS

Mountain Crest Apartments 24 Units

REED COLLEGE 10-PLEX

BIGFOOT MOBILE HOME PARK

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

1906 SE TACOMA. 6 Units Portland, Oregon OFFERING MEMORANDUM

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

17332 SE Powell. YEAR BUILT Last remodel new from shell medical clinic build out

Portland, Oregon SUMMARY FLYER

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

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

Chelsea Manor Apartments

OFFERING MEMORANDUM CHANNEL ROAD PACIFIC PALISADES, CA UNITS + RETAIL STEPS TO THE BEACH

Greenlake Terrace Apts th Avenue NE Seattle, WA Offered at $16,320,000. Seattle s Most Coveted Neighborhood. Exclusive Listing Agent:

1737 NE BROADWAY OFFERING MEMORANDUM. Owner/User Office Building or Future Development Opportunity

Paragon. Beyond the Deal.

Offering Memorandum HOWARD AVENUE University Heights San Diego, CA 92104

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

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

1031 N. Curson Avenue

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

Riverstone Marketplace II

LONGHORN LANE 4-PLEX

FOR SALE The Compound Luxury Student Housing. 774 E. Seneca Street Tucson, AZ MULTI-FAMILY. Property Highlights.

QUEEN ANNE VICTORIAN 4-PLEX

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

637 S BURNSIDE AVE LOS ANGELES CA 90036

4533 NORTH AVENUE, SAN DIEGO, CA 92116

1032 S BEDFORD STREET LOS ANGELES CA 90035

Ivywood Apartments 34-Unit Apartment Property Oxnard, California

Lincoln Blvd

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

$3,075,000. Eight Great Units in Pacific Beach 2121 Thomas Ave., San Diego MARKETING

Commercial Real Estate. Offering Memorandum: 1003 Park Centre Blvd Miami Gardens, FL 33169

$3,075,000. Eight Great Units in Pacific Beach 2121 Thomas Ave., San Diego MARKETING

3449 W. SCHUBERT AVE.

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

FOUNTAIN PARK COTTAGES

$3,199,000. Eight Great Units in Pacific Beach 2121 Thomas Ave., San Diego MARKETING

Fremont 4-Unit $995,000. Offering Memorandum Greenwood Ave N Seattle, Washington. Investment Highlights. Sought after Fremont location

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

VISION BUILDERS PORTFOLIO NEW YORK NY

947 5 TH STREET SANTA MONICA CA 90403

Offering Memorandum THE TIKI APARTMENTS Market Street Kirkland, WA. Exclusively offered by Paragon Real Estate Advisors

116 REDONDO AVE., LONG BEACH

Offering Memorandum 12 Units

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

TH STREET SANTA MONICA CA 90405

2800 Monroe 4-Plex N. MONROE ST. Denver, CO OFFERING SUMMARY PROPERTY OVERVIEW PROPERTY HIGHLIGHTS

TILBURY FERGUSON INVESTMENT REAL ESTATE, INC. DOUGLAS SQUARE - 36 APARTMENT UNITS SE 87TH AVENUE, PORTLAND, OR

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

MARCO APARTMENTS $5,200,000. Offering Memorandum Roosevelt Way NE Seattle, Washington. Investment Highlights

Maria APARTMENTS. Licton Springs APARTMENTS :: FINANCIAL SUMMARY th Ave SW Burien, WA 98166

$7,700,000. Airport Business Center FOR SALE PROPERTY NE 80th Ave, 7820 NE Holman Ave, 6130 NE 78th Ct Portland, OR 97218

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

2130 WOOLSEY PROPERTY HIGHLIGHTS Woolsey Berkeley, CA Asking Price: $1,015,000

Commercial Real Estate. Presentation for: Muilti-Family Property NW 31st Ave Ft. Lauderdale, Fl 33313

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

Glen Hollow Apartments

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

Property Highlights. Price $2,400,000 FOR SALE > WELL MAINTAINED, 10 UNIT PLEX WITH EASY ACCESS SW 59th Avenue, Portland, Oregon 97221

LOCAL MARKET UPDATE. Culver Public Market and Costa Hawkins Overview. Los Angeles, CA 90066

WILLAMETTE PARK APARTMENTS

EXCLUSIVE OFFERING. Payette Manor Apartments 32 Units 106 N. 12th St. Payette, ID 83661

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

PACIFIC WEST REALTY INVESTMENTS

Chico East Plaza. Chico CA. Offering Memorandum

South El Monte Trailer Park For Sale 9561 Garvey Ave., South El Monte, CA Offering Memorandum

FLORA AVENUE APARTMENTS. A 40-Unit Non-Rent Controlled Multifamily Community in Bell, CA

OFFERING MEMORANDUM. METRO CITY PLAZA 5441 Buford Hwy., Doraville, Ga30340

SE 23RD AVENUE 4-PLEX

744 S. RIDGELEY DRIVE LOS ANGELES CA 90036

ROMAN VILLAS APARTMENTS

Hampton Court A P A R T M E N T S

Offering Memorandum Multifamily Asset Denver, Colorado 5 Buildings 98 Units

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

SILVERTON MANOR FOR SALE. 992 N 2nd Street, Silverton, Oregon Property Highlights

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

LIHTC Advisors. Wentworth Apartments EXCLUSIVE OFFERING. 24 Units 96 East Hayden Avenue Evanston, WY 82930

LIHTC Advisors. Shandon Park Apartments EXCLUSIVE OFFERING. 36 Units 3020 Lerwick Drive Rawlins, WY 82301

CENTRE STREET

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

Transcription:

STARK STREET COURT 10 STUDIOS + SFR HOUSE PORTLAND, OR OFFERING MEMORANDUM Investment Real Estate www. hfore.com (503) 241.5541

INVESTMENT OVERVIEW Stark Street Court is an 11-unit garden-court apartment in southeast Portland, Oregon. The property offers both duplex studios and a single family home. The asset has been well maintained and presents the opportunity to acquire a great cash flowing investment with operational and income upside. Stark Street Court is located on Stark Street, providing easy access to I-205, I-84 and Portland s Metropolitan Area Express (MAX) light rail. Mall 205, a regional mall anchored by a Target and Home Depot, is less than two miles west. Property Highlights Duplex-style one-story units Well-maintained studios Convenient to Mall 205 Off-street parking This low density property offers the possibility for a new or experienced investor to procure a safe, cash flowing property with very strong demand and a history of high occupancy. 2 HFO INVESTMENT REAL ESTATE

EXECUTIVE SUMMARY PRICE SUMMARY Price $930,000 Price Per Unit $84,545 NE Weidler St NE Halsey St Per Square Foot $174 Projected Cap Rate 6.04% * * Based on current scheduled rents and projected operations. ASSET DETAILS Address 13327 SE Stark Street Portland, OR 97233 Total Units 11 Year Built 1932 Stories One-story, duplex flats Two-story SFR home Approx. NR Sq Ft 5,355 Average Sq Ft 487 City Portland County Multnomah Acres 0.48 Parking Off-street SE 92nd Ave 205 Mall 205 NE 102rd Ave NE Glisan St NE Burnside St SE Stark St SE Cherry Blossom Dr SE Market St NE 122rd Ave SE 122rd Ave Stark Street Court David Douglas High School Glendoveer Golf Course SE 135th Ave TAX INFORMATION Tax ID R109372 For More Information Jack Stephens jack@hfore.com SE 112th Ave SE Division St 2424 SE 11th Ave., Portland, OR 97214 www.hfore.com (503) 241.5541 Fax: (503) 241.5548 STARK STREET COURT 11 UNITS PORTLAND, OR 3

OPERATIONS ANALYSIS INCOME RENTS VACANCY/CREDIT LOSS AND BAD DEBT OTHER INCOME EXPENSES Stark Street Court s current rents average $728 per unit, or $1.50 per sq ft. Increasing rents to $725 per month - the highest achieved rent for the studio units - increases potential rents to an average $791 per unit, or $1.62 per sq ft. Stark Street Court s operations include a 3.0% vacancy rate. Given the strength of the housing market and low vacancy rates throughout the entire Portland metro area, vacancy factors for underwriting purposes include concessions and bad debt. Stark Street Court generates approximately $7,649 in other income based on August 2017 YTD annualized operations. The other income is generated by administrative charges and utility collections of $46 per unit per month. CURRENT RENTS Rents 410 sq ft 1,255 sq ft $600 1 $615 1 $625 1 $640 1 $650 2 $675 1 $685 1 $700 1 $725 1 $1,445 1 Total 10 1 Stark Street Court is currently managed by a third-party management company. The projected operations assume the asset will continue to be managed by a professional third-party management company. PROPERTY TAXES INSURANCE MANAGEMENT TURNOVER CAPITAL RESERVES The property taxes reflect 2017/2018 gross property taxes, per the Multnomah County assessors office. Taxes were published October 15. Property taxes are not reassessed on the sale of a property in Oregon. The insurance premium is estimated based on operations and average costs for insurance for similar properties. Insurance is estimated at $2,035 annually. The current management costs, which include leasing and administrative oversight, total 12.7% of GOI. The projected operations assume Stark Street Court will continued to be managed by a third-party management company at a market rate of 10%. The operations have been adjusted for turnover costs. Assuming professional, third-party management, the turnover cost is estimated at $1,980 annually. Operations for Stark Street Court include a lender-anticipated reserve requirement of $250 per unit, or $2,750 annually. 4 HFO INVESTMENT REAL ESTATE

OPERATIONS ANALYSIS Stark Street Court Income Unit Type Unit Count Square Feet Current Scheduled Rents Per Unit Average Scheduled Rent Average Scheduled Rent PSF Projected Operations Average Market Rent Scheduled Gross Rent $96,120 $8,738 $104,340 $9,485 Less: Vacancy/Credit Loss -$2,884 -$262-3.0% -$3,130 -$285-3.0% Net Rental Income $93,236 $8,476 $101,210 $9,201 Includes: Utility Charges $5,529 $503 39.2% $5,529 $503 39.2% Includes: Miscellaneous $1,526 $139 $1,526 $139 Total Other Income $7,055 $641 7.0% $7,055 $641 6.5% Gross Operating Income - Residential $100,291 $9,117 $108,264 $9,842 Expenses Projected Operations Per Unit % GOI Projected Operations Per Unit % GOI Real Estate Taxes $6,387 $581 6.4% $6,387 $581 5.9% Insurance $2,035 $185 2.0% $2,035 $185 1.9% Total Utilities $14,097 $1,282 14.1% $14,097 $1,282 13.0% Fee Management $10,029 $912 10.0% $10,826 $984 10.0% Landscaping $2,175 $198 2.2% $2,175 $198 2.0% Maintenance/Repairs $4,668 $424 4.7% $4,668 $424 4.3% Turnover $1,980 $180 2.0% $1,980 $180 1.8% Reserves $2,750 $250 2.7% $2,750 $250 2.5% Expenses -$44,121 -$4,011-44% -$44,918 -$4,083-41% Net Operating Income (NOI) $56,170 $5,106 56% $63,346 $5,759 59% Per Unit Average Market Rent PSF 1 Bedroom / 1 Bathroom 10 410 $657 $1.60 $725 $1.77 SFR House 1 1,255 $1,445 $1.15 $1,445 $1.15 Totals / Averages 11 487 $728 $1.50 $790 $1.62 % GOI STARK STREET COURT 11 UNITS PORTLAND, OR 5

RENT COMPARABLES MAP 84 Properties S 1 Stark Street Court 13327 SE Stark Street Portland, OR Concord Plaza 3121 SE 148th Avenue Portland, OR Glendoveer Golf Course NE Burnside St NE Halsey St NE Glisan St 2 Powell Court Villa 12540 SE Powell Court Portland, OR S SE Stark St 3 4 5 Eaton Village Apartments 2500 SE 157th Avenue Portland, OR Hideaway Apartments 3224 SE 134th Avenue Portland, OR Swan Court 13718 SE Division Street Portland, OR SE 122rd Ave SE Division St 4 2 SE Holgate Blvd 5 SE 136th Ave SE 148th Ave 1 3 SE Powell Blvd SE 162nd Ave 26 SE 174th Ave SE 182nd Ave SE 202nd Ave 205 SE 112th Ave Powell Butte Nature Park SE Foster Rd 6 HFO INVESTMENT REAL ESTATE

RENT COMPARABLES S 1 STARK STREET COURT 13327 SE Stark Street, Portland, OR Year Built: 1942 Total Units: 11 Unit type Units Sq Ft Rent Rent/Sq Ft 1 BED / 1 BATH 10 410 $657 $1.60 SFR HOUSE 1 1,255 $1,445 $1.15 Average 11 487 $728 $1.50 CONCORD PLAZA 3121 SE 148th Avenue, Portland, OR Year Built: 1977 Total Units: 29 Unit type Units Sq Ft Rent Rent/Sq Ft 1 BED / 1 BATH 2 684 $1,110 $1.62 2 BED / 1 BATH 27 949 $1,303 $1.37 Average 29 931 $1,290 $1.39 KILLINGSWORTH 12 UNITS PORTLAND, OR 7

RENT COMPARABLES 2 3 POWELL COURT VILLA 12540 SE Powell Court, Portland, OR Year Built: 1970 Total Units: 40 Unit type Units Sq Ft Rent Rent/Sq Ft 1 BED / 1 BATH 36 600 $907 $1.51 2 BED / 1 BATH 4 720 $947 $1.32 Average 40 612 $911 $1.49 EATON VILLAGE APARTMENTS 2500 SE 157th Avenue, Portland, OR Year Built: 1973 Total Units: 48 Unit type Units Sq Ft Rent Rent/Sq Ft 1 BED / 1 BATH 16 650 $778 $1.20 2 BED / 1 BATH 32 860 $950 $1.10 Average 48 790 $893 $1.13 8 HFO INVESTMENT REAL ESTATE

RENT COMPARABLES 4 5 HIDEAWAY APARTMENTS 3224 SE 134th Avenue, Portland, OR Year Built: 1973 Total Units: 13 Unit type Units Sq Ft Rent Rent/Sq Ft 1 BED / 1 BATH 6 600 $617 $1.03 2 BED / 1 BATH 3 900 $883 $0.98 3 BED / 1 BATH 4 1,200 $1,080 $0.90 Average 13 854 $821 $0.96 SWAN COURT 13718 SE Division Street, Portland, OR Year Built: 1968 Total Units: 19 Unit type Units Sq Ft Rent Rent/Sq Ft 0 BED / 1 BATH 7 425 $685 $1.61 1 BED / 1 BATH 11 475 $827 $1.74 2 BED / 1 BATH 1 565 $1,128 $2.00 Average 19 461 $791 $1.71 KILLINGSWORTH 12 UNITS PORTLAND, OR 9

THE CITY OF ROSES Word of Portland s impressive livability is spreading across the country. Its mild temperatures, stunning natural surroundings and its growing craft food and beverage scene, among other attractions, are calling many. Portland, for these people, is the Oregon city of choice. The Portland apartment market is viewed, regionally and nationally, as a strong market for the placement of investment capital. The city s reputation as one of the nation s top moving destination four years running (2013-2016) in United Van Lines annual National Movers Study assures a continued renter demand. Portland attracts an educated, active, environmentally conscious and creative community of people who stand behind the city s impressive variety and sustainability practices. You can have a decadent burger here just don t forget to compost the leftovers! People who live in Greater Portland embrace its natural beauty and the opportunity to try new things in a city that s open to all walks of life. And, speaking of walking, Portland was made for foot traffic. With more than 150 miles of regional trails, and mixed-use neighborhoods with amenities close-by, it s a great city to explore without a car. The area offers a strong, far-reaching public transit system including the MAX light-rail lines making an automobile seem not so necessary. Portlanders are cyclists, too. Most residents live within a quarter mile of a bike lane, neighborhood greenway, or multi-use path. Whether commuting to work or running everyday errands, many Portland residents make biking part of their daily routine. Artists and artisans make their homes here and help maintain Portland s quirky vibe while offering unique, hand-crafted goods and services. Large and small employers across a wide range of industries provide jobs and economic stability making Portland one of the most appealing cities in the nation. From 2013-2015 Oregon was the #1 destination for people moving from other states. In 2016 Oregon was #2 and the greater Portland area remains at the heart of this mass migration. 10 HFO INVESTMENT REAL ESTATE

EMPLOYMENT EMPLOYMENT Attracted by Portland s educated workforce and favorable low cost of doing business, high-tech companies continue to open major branches and relocate to the area. Companies which recently opened major branches in Portland include: Airbnb, Google, Squarespace, Mozilla, Simple, Survey Monkey, SalesForce and New Relic, Inc. Portland s tech startup companies includes: Viewpoint, Jama Software, Thetus, Urban Airship, Acquia, Elemental Technologies, Act- On, Puppet Labs, The Clymb and Jive Software. MAJOR EMPLOYERS - # of Employees Intel - 18,500 Providence Health Systems - 16,139 Oregon Health Sciences University - 14,963 Nike - 8,500 Daimler Trucks - 2,800 Adidas - 1,200 12 UNEMPLOYMENT RATE ANNUAL: PORTLAND/VANCOUVER METRO AND U.S. (August 2011 - August 2017) Percentage 10 8 6 5 4 2 10.5% 9.0% 9.5% 8.1% 8.7% 7.3% 6.7% 6.2% 5.6% 5.1% Portland US 5.0% 4.9% 4.1% 4.2% 0 2011 2012 2013 2014 2015 2016 2017 Source: Multifamily NW Apartment Report STARK STREET COURT 11 UNITS PORTLAND, OR 11

12 HFO INVESTMENT REAL ESTATE

STARK STREET COURT PRICING Price $930,000 Per Unit $84,545 Per Square Foot $174 Projected Cap 6.04% Avg Square Foot 487 Avg Lease Up Rent $728 Avg Rent per Sq Ft $1.50 TOURS AND INQUIRIES Please do not disturb residents. All tours and inquiries regarding Stark Street Court are to be directed to HFO Investment Real Estate at (503) 241.5541. Jack Stephens jack@hfore.com Greg Frick greg@hfore.com Lee Fehrenbacher lee@hfore.com Tyson Cross tyson@hfore.com Todd Tully todd@hfore.com Adam Stanton-Smith adam@hfore.com 2424 SE 11th Ave Portland, OR 97214 www.hfore.com Phone: (503) 241.5541 Fax: (503) 241.5581 This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Parties who receive this information from unauthorized parties shall not be recognized. 2017 HFO Investment Real Estate LLC. Build your legacy is a service mark of HFO Investment Real Estate. Licensed in the states of Oregon and Washington. STARK STREET COURT 11 UNITS PORTLAND, OR 13

Investment Real Estate Passion Collaboration Specialization 2424 SE 11th Ave Portland, OR 97214 www.hfore.com (503) 241.5541