FOR SALE INVESTMENT OPPORTUNITY MOBILE HOME PARK 47 Homes 55± Acres Sandy Point Road @ Marshall Mill Road Lizella, Crawford County, Georgia 31052 SALES PRICE: $1,250,000 (CAP 12%) FOR MORE DETAILS CONTACT: Revised 1/17/17 PATRICK BARRY - EXCLUSIVE AGENT pbarry@cbcworldwide.com Coldwell Banker Commercial Eberhardt & Barry Inc. Main 478-746-8171 Toll Free 800-926-0990 Fax 478-746-1362 Cell 478-718-1806 990 Riverside Drive Macon, GA 31201 1 2017 Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. All Rights Reserved. Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates fully supports the principles of the Equal Opportunity Act. Each Office is Independently Owned and Operated. Coldwell Banker Commercial and the Coldwell Banker Commercial Logo are registered service marks owned by Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. The information contained herein has been obtained from sources believed to be reliable; however, you are advised to verify this information through personal or professional inspections.
PROPERTY OVERVIEW SITE INFORMATION: Mobile Home Park - 47 Homes Single and Double Wide Homes RENTAL INCOME: $21,990 Per Month (See Page 3) ACREAGE: 55± Acres including 14± cleared, vacant acres PONDS: 2.6 acre pond 2 acre pond UTILITIES: Electricity: Southern Rivers Energy Coop. Water: Private well Sewer: Septic Tank ZONING: R-MH (Residential - Manufactured Homes) 2 2017 Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. All Rights Reserved. Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates fully supports the principles of the Equal Opportunity Act. Each Office is Independently Owned and Operated. Coldwell Banker Commercial and the Coldwell Banker Commercial Logo are registered service marks owned by Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. The information contained herein has been obtained from sources believed to be reliable; however, you are advised to verify this information through personal or professional inspections.
PRO FORMA OPERATING STATEMENT Income Per Month 1 Unit @ $695 / Month $695 16 Units @ $595 / Month $9,520 3 Units @ $495 / Month $1,485 12 Units @ $450 / Month $5,400 10 Units @ $395 / Month $3,950 1 Unit @ $350 / Month $350 2 Units @ $295 / Month $590 Gross Monthly Income $21,990 Gross Annual Income $263,880 Expenses Per Year Accounting $3,200 Office 900 Contract Labor 7,481 Maintenance & Repair 24,640 Licenses & Permits 1,050 Ad Valorem Tax 17,522 Insurance 23,084 Wages 24,158 Payroll Taxes 3,028 Water System 4,952 Utilities- Water and Electric $8,813 Total Annual Expenses $118,828 Annual Net Operating Income $145,052 Capitalization Rate: $145,052 $1,250,000 = 12% or 12 CAP 3 2017 Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. All Rights Reserved. Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates fully supports the principles of the Equal Opportunity Act. Each Office is Independently Owned and Operated. Coldwell Banker Commercial and the Coldwell Banker Commercial Logo are registered service marks owned by Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. The information contained herein has been obtained from sources believed to be reliable; however, you are advised to verify this information through personal or professional inspections.
SOIL TYPES 4 2017 Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. All Rights Reserved. Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates fully supports the principles of the Equal Opportunity Act. Each Office is Independently Owned and Operated. Coldwell Banker Commercial and the Coldwell Banker Commercial Logo are registered service marks owned by Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. The information contained herein has been obtained from sources believed to be reliable; however, you are advised to verify this information through personal or professional inspections.
YEAR MAKE SIZE PROPERTY RENTALS VALUE MONTHLY RENT 1997 Horton 24 X 60 $60,000 $595 1986 National 24 X 52 $52,000 $595 2000 Buiccaneer 28 X 56 $56,000 $595 1997 Sedonia 28 X 56 $56,000 $595 1992 Horton 14 X 66 $33,000 $450 1997 General Senator 16 X 80 $40,000 $450 1987 Redman 16 X 80 $40,000 $450 2000 Chandelur 28 X 52 $52,000 $595 1998 Sweetwater 28 X 56 $56,000 $595 1999 Fleetwood Bradm 16 X 80 $40,000 $450 2000 Apple Homes 16 X 80 $40,000 $450 1998 Pioneer 16 X 80 $40,000 $450 1990 Palm Harbor 14 X 80 $40,000 $450 1996 Horton Marage 16 X 80 $40,000 $450 2009 Echo 24 X 52 $52,000 $595 2003 Pioneer 16 X 80 $40,000 $450 1997 Belmount 14 X 70 $35,000 $395 2009 Echo 24 X 52 $52,000 $595 1998 Pioneer 24 X 64 $64,000 $595 2006 Horton 16 X 68 $34,000 $450 1997 Redman 24 X 52 $52,000 $595 2004 Fleetwood 14 X 56 $28,000 $395 1987 Homemaker 12 X 52 $26,000 $295 1994 Chandeleur 16 X 80 $40,000 $395 1999 Weston Fleetwood 14 X 66 $33,000 $395 1999 Bucckanner 16 X 80 $40,000 $395 2004 Fleetwood 14 X 56 $28,000 $395 1996 Oakwood 16 X 80 $40,000 $395 2004 Fleetwood 14 X 56 $28,000 $395 1999 Bellmount 16 X 80 $40,000 $395 1996 Destiny 14 X 66 $34,000 $395 1999 Belcreast 28 X 56 $56,000 $595 1994 Bradmoore 16 X 80 $40,000 $450 5 2017 Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. All Rights Reserved. Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates fully supports the principles of the Equal Opportunity Act. Each Office is Independently Owned and Operated. Coldwell Banker Commercial and the Coldwell Banker Commercial Logo are registered service marks owned by Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. The information contained herein has been obtained from sources believed to be reliable; however, you are advised to verify this information through personal or professional inspections.
PROPERTY RENTALS (Continued) YEAR MAKE SIZE VALUE MONTHLY RENT 1997 Pioneer 28 X 64 $64,000 $595 1999 Riverbirch 16 X 80 $40,000 $450 1998 Belcreast 28 X 80 $80,000 $695 1974 12 X 60 $20,000 $295 1998 Pioneer 28 X 60 $60,000 $595 2006 Horton 16 X 68 $34,000 $495 2006 Horton 16 X 68 $64,000 $495 1999 Champion 28 X 50 $50,000 $595 2006 Horton 16 X 68 $34,000 $495 2010 28 X 48 $48,000 $595 2012 Avg.$595 $0 1999 $595 1970 Avg. $150 0 1982 Avg. $150 0 1991 Avg. $150 0 1992 Avg. $350 0 6 2017 Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. All Rights Reserved. Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates fully supports the principles of the Equal Opportunity Act. Each Office is Independently Owned and Operated. Coldwell Banker Commercial and the Coldwell Banker Commercial Logo are registered service marks owned by Coldwell Banker Real Estate LLC, dba Coldwell Banker Commercial Affiliates. The information contained herein has been obtained from sources believed to be reliable; however, you are advised to verify this information through personal or professional inspections.
PROPERTY PHOTOS 7 CBCWorldwide.com Coldwellbankercommercialeb.com
PROPERTY PHOTOS 8 CBCWorldwide.com Coldwellbankercommercialeb.com
MAPS 9 CBCWorldwide.com Coldwellbankercommercialeb.com
Website: www.americanstar.com