OFFERING MEMORANDUM Morse Ave Sacramento, CA Morse Plaza

Similar documents
OFFERING MEMORANDUM. South Chicago Majestic 21-Unit 8000 S Paxton Ave, Chicago, IL, 60617

OFFERING MEMORANDUM. Delaware Delaware, OH Delaware Portfolio

Truck Repair Facility

FOR LEASE - Divisible 3,200sf to 11,500sf PRIME WAREHOUSE IN MOUNT VERNON NY!

Investment OR Owner User Opportunity IN THE HEART OF ARDSLEY VILLAGE - MIXED USE PROPERTY

FOR SALE OR LEASE - Walk to Train 8,500 SF LOFT ARTIST / WAREHOUSE IN MOUNT VERNON NY!

FOR LEASE - $9.50 psf Gross

OFFERING MEMORANDUM 11,250 SF - M3 ZONING! PRIME HUNTS POINT WAREHOUSE FAILE STREET, BRONX NY

WEST BEND SALE LEASEBACK OPPORTUNITY

324 SW 19 th Avenue MIAMI, FL.

Vista Village Apartments

972 College Drive ~ San Jose CA 95128

SOUTH SHORE DRIVE

Regal Forest Apartments

PROPERTY OVERVIEW HIGHLIGHTS 3246 CLAIREMONT MESA BLVD SAN DIEGO CALIFORNIA 92117

1946 Reed Avenue - Pacific Beach

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

Horner Street, Los Angeles, CA 90035

Yosemite Ridge Resort

10004 S. ANZAC AVENUE LOS ANGELES, CA 90002

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

AVOCADO 7 & ALBERT PLACE

901 W. 83RD STREET LOS ANGELES, CA 90044

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

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

Frederick St. Apartments

1ST AVENUE TOWNHOMES

WRIGHT MANSION Prime Office Space for Lease

5270 Bellingham Avenue

BOURQUIN APARTMENTS Glendale Drive. Evans, Colorado ERIK TOLL Associate Advisor

5231 MARTIN LUTHER KING JR. WAY OAKLAND, CA 94609

HAMPTON PLACE HAMPTON, SC 41 UNITS

OFFERING MEMORANDUM Ellendale Place. Los Angeles, CA 90007

ROMAN VILLAS APARTMENTS

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

Windermere Ridge MAJOR PRICE REDUCTION. 19 Residential Lots at Infinity Road & Windermere Drive, Durham NC Townhouse Lots FOR SALE $299,000

Oak Grove MHP & Self Storage

Your Entrepreneurial Real Estate Partner. Building Wealth Together.

SF ,041 SF

Out-Back Self Storage

La Loma Terrace Apartments

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

2368 HIGH STREET OAKLAND, CA 94601

Chase Bank La Quinta, CA Offering Memorandum

Casa Dulce MHP E Lee St, Tucson, AZ Robert Grant. Pete Peterson. KW Commercial Broker (520)

OFFERING MEMORANDUM ABSOLUTE TRIPLE NET (NNN) GROUND LEASE INVESTMENT OPPORTUNITY PHOENIX, AZ MSA

OFFERING MEMORANDUM PIZZA HUT. Stillwater, OK. Oxford, AL

OFFERING MEMORANDUM. Burger King 400+ Unit Operator New Orleans, LA NNN PROPERTY ADVISORS. p:

West Ann Road - 28,500 Cars Per Day

Burger King - Cabazon Dinosaur Park

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

Four Units in Alhambra 705 S Almansor St. Alhambra, CA Accelerating success. 1

Jonesboro Affordable Self Storage

West Ann Road - 28,500 Cars Per Day

LaFollette Storage LA FOLLETTE, TN OFFERING MEMORANDUM

4 Units Near 22nd St Landing, San Pedro

Southlake Villas Land Sale Package

Freddy s Frozen Custard

Mixed Use - Alamitos Beach

3523 S SEPULVEDA BLVD, LOS ANGELES

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

2242 Curtner Avenue Exclusive Investment Offering

Rolling Hills Apartments

116 REDONDO AVE., LONG BEACH

Cornerstone. Serenity Ridge Lots. REO - Finished Lots Million Dollar Views!!! Real Estate Investment Advisors

825 Crocker St. Los Angeles, CA OFFERING MEMORANDUM. Anthony Welborn BRE: Reyn Hornwood BRE: Erik Sjolund BRE:

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

Staples ONTARIO, OR OFFERING MEMORANDUM

Multi-Tenant Investment Opportunity

Almeda West Shopping Center Kleckley Houston, TX 77075

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

4 units on Ross Ross Circle San Jose, CA List Price $925,000

319 E 2 nd St. Little Tokyo DTLA

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

4339 Berryman Ave LOS ANGELES, CA OFFERING MEMORANDUM

1641 LASALLE AVENUE OWNER USER INVESTOR OPPORTUNITY. offering memorandum

POINT WEST PLAZA. Sacramento, California $27,500,000. Summary Brochure Contact broker for full offering memorandum

SLEEP NUMBER Freddy s Frozen Custard

1300 El Camino Real. Millbrae, CA OFFERING MEMORANDUM

OFFERING MEMORANDUM 999 MEDICAL OFFICE ~14,000 SF MEDICAL OFFICE FOR SALE 999 N. TUSTIN AVE., SANTA ANA

Sunrise Village 4Plexes

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

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

Presented By: Leo Liakatas Direct: (847)

NORTH HOLLYWOOD, CA OFFERING MEMORANDUM

El Camino Village 3121 ORANGE CENTER BOULEVARD, ORLANDO, FL Property Highlights: Gross Income $275,400. Proforma Income $292,800

OFFERING MEMORANDUM. FOR SALE AA Self Storage Yuba City Self Storage Yuba City, CA $40,500,000

THE BOARDWALK. A Value-Add Opportunity West Florida Avenue Hemet CA OFFERING MEMORANDUM

3058 Eastway Drive Charlotte, NC. OFFERING MEMORANDUM Absolute NNN Lease Investment Opportunity Representative Image

236 North American Road. Cheyenne, Wyoming. Offering Memorandum

CHASE BANK & RETRO FITNESS 435 Broadway Bayonne, NJ Offering Memorandum

Freddy s Frozen Custard

HUGE RETAIL SPACE IN LONG BEACH!

CYPRESS STATION Houston, Texas

STARBUCKS Freddy s Frozen Custard

Soiree Events & Banquet Hall

McLaren Automotive Scottsdale, AZ

Offering Memorandum. CVS PHARMACY Castro Valley, CA

464 S. MAIN STREET DTLA

564 N TULIP STREET ESCONDIDO CALIFORNIA

Transcription:

OFFERING MEMORANDUM 1960 Morse Ave Sacramento, CA 95825 Morse Plaza

Morse Plaza CONTENTS 01 Executive Summary Executive Summary 5 Unit Mix Summary 6 Location Summary 7 02 Property Description Property Features 9 Aerial Map 10 Parcel Map 11 Common Amenities 12 Unit Amenities 13 Property Images 14 03 Rent Comps Rent Comparables Summary 17 Rent Comparables Map 22 04 On Market Comps On Market Comparables Summary 24 On Market Comparables Charts 26 On Market Comparables Map 27 05 Sale Comps Sale Comparables Summary 29 Sale Comparables Charts 31 Sale Comparables Map 32 06 Financial Analysis Income & Expense Analysis 34 Multiyear Cash Flow Assumptions 35 Cash Flow Analysis 36 Disposition Sensitivity Analysis 38 07 Demographics Demographics 40 Demographic Charts 41 Timothy Swanston Senior Vice President 916-541-3630 Lic: 01887506 Swanston@ncc1031.com We obtained the following information above from sources we believe to be reliable. However, we have not verified its accuracy and make no guarantee, warranty or representation about it. It is submitted subject to the possibility of errors, omissions, change of price, rental or other conditions, prior sale, lease or financing, or withdrawal without notice. We include projections, opinions, assumptions or estimates for example only, and they may not represent the current or future performance of the property. You and your tax and legal advisors should conduct your own investigation of the property and transaction.

Morse Plaza Confidentiality and Disclaimer 03 CONFIDENTIALITY AND DISCLAIMER: The information contained in the following offering memorandum is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from North Coast Commercial Inc and it should not be made available to any other person or entity without the written consent of North Coast Commercial Inc. By taking possession of and reviewing the information contained herein the recipient agrees to hold and treat all such information in the strictest confidence. The recipient further agrees that recipient will not photocopy or duplicate any part of the offering memorandum. If you have no interest in the subject property, please promptly return this offering memorandum to North Coast Commercial Inc. This offering memorandum has been prepared to provide summary, unverified financial and physical information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. North Coast Commercial Inc has not made any investigation, and makes no warranty or representation with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence of absence of contaminating substances, PCBs or asbestos, the compliance with local, state and federal regulations, the physical condition of the improvements thereon, or financial condition or business prospects of any tenant, or any tenant s plans or intentions to continue its occupancy of the subject property. The information contained in this offering memorandum has been obtained from sources we believe reliable; however, North Coast Commercial Inc has not verified, and will not verify, any of the information contained herein, nor has North Coast Commercial Inc conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein. Prospective buyers shall be responsible for their costs and expenses of investigating the subject property. PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONTACT NORTH COAST COMMERCIAL INC FOR MORE DETAILS. Copyright 2018 CREOP, LLC. All Rights Reserved.

Morse Plaza Executive Summary 01... Executive Summary Offering Summary Unit Mix Summary Location Summary MORSE PLAZA

Morse Plaza Executive Summary 05 OFFERING SUMMARY ADDRESS COUNTY MARKET SUBMARKET 1960 Morse Ave Sacramento CA 95825 Sacramento Sacramento Arden Arcade BUILDING SF 21,331 LAND SF 42,253 NUMBER OF UNITS 24 YEAR BUILT 1971 YEAR RENOVATED 2016 APN 27901710500000 OWNERSHIP TYPE Fee Simple DEMOGRAPHICS 1 MILE 3 MILE 5 MILE 2017 Population 17,354 131,976 345,999 2017 Median HH Income $42,915 $51,348 $50,917 2017 Average HH Income $61,129 $78,434 $73,487 FINANCIAL SUMMARY OFFERING PRICE $3,600,000 PRICE PSF $168.77 PRICE PER UNIT $150,000 OCCUPANCY 97.00 % NOI (CURRENT) $165,692 NOI (Pro Forma) $208,151 CAP RATE (CURRENT) 4.60 % CAP RATE (Pro Forma) 5.78 % PROPOSED FINANCING LOAN TYPE DOWN PAYMENT $1,260,000 LOAN AMOUNT $2,340,000 INTEREST RATE 4.50 % ANNUAL DEBT SERVICE $142,278 LOAN TO VALUE 65 % Morse Plaza Apartments is a well maintained, 24 unit apartment community. The property consists of (16) 2 Bedroom 1 Bathroom units approximately 875 Sq. Ft & (8) 1 bedroom 1 Bathroom Units approximately 725 Sq. Ft. The property was built in 1971 and boasts updated interior units with vinyl plank flooring, granite counter tops, and updated kitchen cabinets. The building has many capital improvements including a new roof, 100 gallon water heater, swimming pool, patio area, automatic parking gate, exterior paint, exterior lighting, and updated parking lot with a fresh slurry coat. Each unit comes with central heat and air as well as private patios. Morse Plaza has an on site laundry room, covered carport parking, and a remodeled office. The purchaser of Morse Plaza will step into a value add opportunity by simply raising rents to market, in one of the nation's hottest rental markets. Rent Comparable's in the neighborhood strongly suggest that current rents for the apartments at Morse Plaza are under market.

Morse Plaza Unit Mix Summary 06 Actual Market Unit Mix # Units Square Feet Current Rent Rent PSF Monthly Market Rent Market Rent Market Income Income PSF 2 bd / 1 ba 16 875 $1,133 $1.29 $18,128 $1,275 $1.46 $20,400 1 bd / 1 ba 8 775 $933 $1.20 $7,464 $1,060 $1.37 $8,480 Totals/Averages 24 842 $1,066 $1.26 $25,592 $1,203 $1.43 $28,880

Morse Plaza Location Summary 07 Morse Plaza is located directly across from Kaiser Morse Hospital & next to Kaiser Medical office Building. The property is 2 miles from Arden Fair Mall and Cal Expo. The major shopping center for Sacramento consists of hundreds of stores, services, restaurants and eateries. Morse Plaza is centrally located in the heart of Arden- Arcade, between Alta Arden and Cottage Avenue, and only four miles from CSU Sacramento. The Property is in close proximity to the new Howe Bout Arden shopping center which includes Starbucks, Jamba Juice, Chili's, Nordstrom Rack, Homegoods, and Cinemark Movie Theater. Morse Plaza is just minutes from both Highway 50 and Highway 80. These provide the fastest route to the heart of Sacramento, and easy thoroughfare to the Bay Area, Lake Tahoe, and beyond. Regional Map

Morse Plaza Property Description 02... Property Description Property Features Aerial Map Parcel Map Additional Maps Amenities Property Images MORSE PLAZA

Morse Plaza Property Features 09 Site Description NUMBER OF UNITS 24 BUILDING SF 21,331 LAND SF 42,253 YEAR BUILT 1971 YEAR RENOVATED 2016 # OF PARCELS 1 MECHANICAL HVAC WATER HEATER UTILITIES WATER TRASH GAS ELECTRIC RUBS CONSTRUCTION EXTERIOR ROOF Central heat and air units mounted on roof New Central Hot water heater installed 2017 Landlord Landlord Landlord Tenant Tenant Stucco New T.P.O. Single ply roof system and gutters installed 2016

Morse Plaza Aerial Map 10

Morse Plaza Parcel Map 11

Morse Plaza Common Area Amenities Common Amenities On Site Laundry Room

Morse Plaza Unit Amenities Unit Amenities Community Pool & Deck New Security Gate

Morse Plaza Property Images 14 Water Efficient Landscaping BBQ Area Office Vinyl Plank Flooring

Morse Plaza Property Images 15 Granite Counter Tops Large Bedrooms Updated Vanities Updated Office

Morse Plaza Rent Comps 03... Rent Comps Rent Comparables Rent Comparables Map MORSE PLAZA

Morse Plaza Rent Comparables Summary 17 1 Unit Mix and Rent Schedule Unit Mix # of Units Square Feet Asking Rent Rent per SF 1 bd + 1 ba 0 630 $1,150 $1.82 2 bd + 1 ba 0 818 $1,360 $1.66 Total/Avg 0 724 $1,255 $1.74 Unit Mix Breakdown Artisan Square 1530 Fulton Ave, Sacramento, CA 95825 Property Summary UNITS 204 YEAR BUILT 1974 Comparables Rent Analysis 1 bd / 1 ba $933 - $1,150 2 bd / 1 ba $1,133 - $1,400

Morse Plaza Rent Comparables Summary 18 2 Unit Mix and Rent Schedule Unit Mix # of Units Square Feet Asking Rent Rent per SF 1 bd + 1 ba 0 628 $1,150 $1.83 2 bd + 1 ba 0 825 $1,400 $1.69 Total/Avg 0 727 $1,275 $1.76 Unit Mix Breakdown Alpine Terrace 1257 Fulton Ave, Sacramento, CA 95825 Property Summary UNITS 99 YEAR BUILT 1964 OCCUPANCY 100.00 % Comparables Rent Analysis 1 bd / 1 ba $933 - $1,150 2 bd / 1 ba $1,133 - $1,400

Morse Plaza Rent Comparables Summary 19 3 Unit Mix and Rent Schedule Unit Mix # of Units Square Feet Asking Rent Rent per SF 1 bd + 1 ba 0 700 $1,050 $1.50 2 bd + 2 ba 0 850 $1,250 $1.47 Total/Avg 0 775 $1,150 $1.49 Unit Mix Breakdown Plumwood 2020 Wright St., Sacramento, CA 95825 Property Summary UNITS 52 YEAR BUILT 1986 OCCUPANCY 100.00 % Comparables Rent Analysis 1 bd / 1 ba $933 - $1,150

Morse Plaza Rent Comparables Summary 20 4 Unit Mix and Rent Schedule Unit Mix # of Units Square Feet Asking Rent Rent per SF 1 bd + 1 ba 0 700 $975 $1.39 2 bd + 1 ba 35 825 $1,170 $1.41 Total/Avg 35 763 $1,073 $1.40 Unit Mix Breakdown Kessington House 2440 Cottage Way, Sacramento, CA 95825 Property Summary UNITS 60 YEAR BUILT 1987 OCCUPANCY 100.00 % Comparables Rent Analysis 1 bd / 1 ba $933 - $1,150 2 bd / 1 ba $1,133 - $1,400

Morse Plaza Rent Comparables Summary 21 S Unit Mix and Rent Schedule Unit Mix # of Units Square Feet Rent Summary Rent per SF 2 bd / 1 ba 16 875 $1,133 $1.29 1 bd / 1 ba 8 775 $933 $1.20 Totals/Averages 24 842 $1,066 $1.26 Unit Mix Breakdown Morse Plaza 1960 Morse Ave, Sacramento, CA 95825 Property Summary UNITS 24 YEAR BUILT 1971 OCCUPANCY 97.00 % Amenities On Site Laundry Room Community Pool & Deck New Security Gate Comparables Rent Analysis 2 bd / 1 ba $1,133 - $1,400 1 bd / 1 ba $933 - $1,150

Morse Plaza Rent Comparables Map 22 # Property Name Address City S Morse Plaza 1960 Morse Ave Sacramento 1 Plumwood 2020 Wright St. Sacramento 2 Alpine Terrace 1257 Fulton Ave Sacramento 3 Artisan Square 1530 Fulton Ave Sacramento 4 Kessington House 2440 Cottage Way Sacramento

Morse Plaza On Market Comps 04... On Market Comps On Market Comparables On Market Comparables Charts On Market Comparables Map MORSE PLAZA

Morse Plaza On Market Comparables Summary 24 1 TOTAL UNITS 9 Cap Rate Range 4.50 % - 4.60 % YEAR BUILT 1970 ASKING PRICE $1,300,000 PRICE/UNIT $144,444 PRICE/SF $202.62 Price/Unit Range $144,444 - $191,667 CAP RATE 4.50 % DOM Range Ponderosa 1437 Hood Rd., Sacramento, CA 95825 OCCUPANCY 100.00 % 2 TOTAL UNITS 6 YEAR BUILT 1971 Cap Rate Range 4.50 % - 4.60 % Villanova Circle Apartments 2352 Villanova Circle, Sacramento, CA 95825 ASKING PRICE $1,150,000 PRICE/UNIT $191,667 PRICE/SF $191.67 CAP RATE 4.50 % Price/Unit Range $144,444 - $191,667 DOM Range

Morse Plaza On Market Comparables Summary 25 S TOTAL UNITS 24 Cap Rate Range 4.50 % - 4.60 % YEAR BUILT 1971 ASKING PRICE $3,600,000 PRICE/UNIT $150,000 PRICE/SF $168.77 Price/Unit Range $144,444 - $191,667 CAP RATE 4.60 % Morse Plaza 1960 Morse Ave, Sacramento, CA 95825 OCCUPANCY 97.00 %

Morse Plaza On Market Comparables Charts 26

Morse Plaza On Market Comparables Map 27 # Property Name Address City S Morse Plaza 1960 Morse Ave Sacramento 1 Villanova Circle Apartments 2352 Villanova Circle Sacramento 2 Ponderosa 1437 Hood Rd. Sacramento

Morse Plaza Sale Comps 05... Sale Comps Sale Comparables Sale Comparables Charts Sale Comparables Map MORSE PLAZA

Morse Plaza Sale Comparables Summary 29 1 TOTAL UNITS 63 Cap Rate Range 4.60 % - 4.85 % YEAR BUILT 1965 SALE PRICE $9,200,000 PRICE/UNIT $146,032 PRICE/SF $151.82 Price/Unit Range $129,630 - $150,000 CAP RATE 4.75 % DOM Range Sinclair 1201 Fulton Ave, Sacramento, CA 95825 OCCUPANCY 100.00 % CLOSING DATE 10/26/2017 2 TOTAL UNITS 27 YEAR BUILT 1964 Cap Rate Range 4.60 % - 4.85 % Peacock Gardens 2125 Fair Oaks Blvd, Sacramento, CA 95825 SALE PRICE $3,500,000 PRICE/UNIT $129,630 PRICE/SF $143.51 CAP RATE 4.85 % OCCUPANCY 100.00 % CLOSING DATE 5/5/2017 Price/Unit Range $129,630 - $150,000 DOM Range

Morse Plaza Sale Comparables Summary 30 S TOTAL UNITS 24 Cap Rate Range 4.60 % - 4.85 % YEAR BUILT 1971 ASKING PRICE $3,600,000 PRICE/UNIT $150,000 PRICE/SF $168.77 Price/Unit Range $129,630 - $150,000 CAP RATE 4.60 % Morse Plaza 1960 Morse Ave, Sacramento, CA 95825 OCCUPANCY 97.00 %

Morse Plaza Sale Comparables Charts 31

Morse Plaza Sale Comparables Map 32 # Property Name Address City S Morse Plaza 1960 Morse Ave Sacramento 1 Peacock Gardens 2125 Fair Oaks Blvd Sacramento 2 Sinclair 1201 Fulton Ave Sacramento

Morse Plaza Financial Analysis 06... Financial Analysis Income & Expense Multiyear Cash Flow Assumptions Multiyear Cash Flow Projections Disposition Sensitivity Analysis MORSE PLAZA

Morse Plaza Income & Expense Analysis 34 INCOME CURRENT PRO FORMA Gross Potential Rent $307,104 $346,560 RUBS $13,357 $15,840 Other Income $1,296 $3,000 Gross Potential Income $321,757 $365,400 Less: General Vacancy $9,213 $10,397 Effective Gross Income $312,544 $355,003 Less: Expenses $146,852 $146,852 Net Operating Income $165,692 $208,151 Annual Debt Service $142,278 $142,278 Debt Coverage Ratio 1.16 1.46 Cash Flow After Debt Service $23,414 $65,873 REVENUE ALLOCATION EXPENSES PRO FORMA Real Estate Taxes $40,680 Insurance $8,649 Management Fee $13,800 On Site Managememt $15,500 Repairs & Maintenance $15,234 Water / Sewer $21,046 Landscaping $4,750 Utilities $20,189 Other Expenses $7,004 Total Operating Expense $146,852 Expense / SF $6.88 % of EGI 41.37 % DISTRIBUTION OF EXPENSES

Morse Plaza Multiyear Cash Flow Assumptions 35 GLOBAL Commencement Date May. 30, 2018 INCOME GROWTH RATES Gross Potential Rent 3.00 % RUBS 0.50 % Other Income 0.50 % EXPENSE GROWTH RATES Real Estate Taxes 0.1300 % Insurance 0.1300 % Repairs & Maintenance 0.200 % Water / Sewer 0.100 % Utilities 0.500 % Other Expenses 0.1300 % PROPOSED FINANCING Loan Type Down Payment $1,260,000 Loan Amount $2,340,000 Interest Rate 4.50 % Annual Debt Service $142,278 Loan to Value 65 %

Morse Plaza Cash Flow Analysis 36 CASH F Calendar Year CURRENT Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Gross Potential Revenue Gross Rental Income $307,104 $346,560 $356,957 $367,666 $378,695 $390,056 $401,758 $413,811 $426,225 $439,012 RUBS $13,357 $15,840 $15,919 $15,999 $16,079 $16,159 $16,240 $16,321 $16,403 $16,485 Other Income $1,296 $3,000 $3,015 $3,030 $3,045 $3,060 $3,076 $3,091 $3,107 $3,122 Gross Potential Income $321,757 $365,400 $375,891 $386,694 $397,819 $409,276 $421,074 $433,223 $445,734 $458,619 General Vacancy $9,213 $10,397 $10,709 $11,030 $11,361 $11,702 $12,053 $12,414 $12,787 $13,170 Effective Gross Income $312,544 $355,003 $365,182 $375,664 $386,459 $397,574 $409,021 $420,809 $432,948 $445,448 Operating Expenses Real Estate Taxes $40,680 $40,680 $40,721 $40,761 $40,802 $40,843 $40,884 $40,925 $40,966 $41,007 Insurance $8,649 $8,649 $8,658 $8,666 $8,675 $8,684 $8,692 $8,701 $8,710 $8,718 Management Fee $13,800 $13,800 $13,800 $13,800 $13,800 $13,800 $13,800 $13,800 $13,800 $13,800 On Site Managememt $15,500 $15,500 $15,500 $15,500 $15,500 $15,500 $15,500 $15,500 $15,500 $15,500 Repairs & Maintenance $15,234 $15,234 $15,264 $15,295 $15,326 $15,356 $15,387 $15,418 $15,449 $15,479 Water / Sewer $21,046 $21,046 $21,067 $21,088 $21,109 $21,130 $21,151 $21,173 $21,194 $21,215 Landscaping $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 $4,750 Utilities $20,189 $20,189 $20,290 $20,391 $20,493 $20,596 $20,699 $20,802 $20,906 $21,011 Other Expenses $7,004 $7,004 $7,011 $7,018 $7,025 $7,032 $7,039 $7,046 $7,053 $7,060 Total Operating Expense $146,852 $146,852 $147,061 $147,270 $147,480 $147,691 $147,902 $148,114 $148,327 $148,540 Net Operating Income $165,692 $208,151 $218,122 $228,394 $238,978 $249,883 $261,119 $272,694 $284,621 $296,908 Annual Debt Service $142,278 $142,278 $142,278 $142,278 $142,278 $142,278 $142,278 $142,278 $142,278 $142,278 Cash Flow $23,414 $65,873 $75,843 $86,116 $96,700 $107,605 $118,841 $130,416 $142,342 $154,630 Effective Gross Income vs Operating Expenses Cash Flow

Morse Plaza Cash Flow Analysis 37 Calendar Year CURRENT Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Financial Metrics Cash on Cash Return b/t 1.86 % 5.23 % 6.02 % 6.83 % 7.67 % 8.54 % 9.43 % 10.35 % 11.30 % 12.27 % CAP Rate 4.60 % 5.78 % 6.06 % 6.34 % 6.64 % 6.94 % 7.25 % 7.57 % 7.91 % 8.25 % Debt Coverage Ratio 1.16 1.46 1.53 1.61 1.68 1.76 1.84 1.92 2.00 2.09 Operating Expense Ratio 46.98 % 41.36 % 40.27 % 39.20 % 38.16 % 37.14 % 36.16 % 35.19 % 34.25 % 33.34 % Loan to Value 65.00 % 65.00 % 65.00 % 65.00 % 65.00 % 65.00 % 65.00 % 65.00 % 65.00 % 65.00 % Breakeven Ratio 92.51 % 81.44 % 79.23 % 77.08 % 74.98 % 72.93 % 70.95 % 69.01 % 67.12 % 65.29 % Price / SF $169 $169 $169 $169 $169 $169 $169 $169 $169 $169 Price / Unit $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 $150,000 Expense / SF $7 $7 $7 $7 $7 $7 $7 $7 $7 $7 Income / SF $15 $17 $17 $18 $18 $19 $19 $20 $20 $21

Morse Plaza Disposition Sensitivity Analysis 38 SENSITIVITY ANALYSIS 5 YEARS EXIT CAP RATE PROJECTED SALES SALES PRICE/UNIT SALES PRICE PSF PROCEEDS AFTER IRR PRICE LOAN PAYOFF 0.25% $95,591,325 $3,982,972 $4,481 $93,251,325 137.70% 0.50% $47,795,663 $1,991,486 $2,241 $45,455,663 106.28% 0.75% $31,863,775 $1,327,657 $1,494 $29,523,775 89.52% 1.00% $23,897,831 $995,743 $1,120 $21,557,831 78.23% 1.25% $19,118,265 $796,594 $896 $16,778,265 69.74% 1.50% $15,931,888 $663,829 $747 $13,591,888 62.96% 1.75% $13,655,904 $568,996 $640 $11,315,904 57.30% 2.00% $11,948,916 $497,871 $560 $9,608,916 52.44% 2.25% $10,621,258 $442,552 $498 $8,281,258 48.17% SENSITIVITY ANALYSIS 10 YEARS EXIT CAP RATE PROJECTED SALES SALES PRICE/UNIT SALES PRICE PSF PROCEEDS AFTER IRR PRICE LOAN PAYOFF 0.25% $118,763,164 $4,948,465 $5,568 $116,423,164 58.57% 0.50% $59,381,582 $2,474,233 $2,784 $57,041,582 48.04% 0.75% $39,587,721 $1,649,488 $1,856 $37,247,721 42.16% 1.00% $29,690,791 $1,237,116 $1,392 $27,350,791 38.09% 1.25% $23,752,633 $989,693 $1,114 $21,412,633 34.98% 1.50% $19,793,861 $824,744 $928 $17,453,861 32.46% 1.75% $16,966,166 $706,924 $795 $14,626,166 30.34% 2.00% $14,845,396 $618,558 $696 $12,505,396 28.51% 2.25% $13,195,907 $549,829 $619 $10,855,907 26.90%

Morse Plaza Demographics 07... Demographics Demographic Details Demographic Charts MORSE PLAZA

Morse Plaza Demographics 40 POPULATION 1 MILE 3 MILE 5 MILE HOUSEHOLDS 1 MILE 3 MILE 5 MILE 2000 Population 17,265 127,698 333,976 2000 Total Housing 7,990 59,668 144,081 2010 Population 16,522 125,778 329,365 2010 Total Households 7,243 54,866 133,695 2017 Population 17,354 131,976 345,999 2017 Total Households 7,555 56,958 139,069 2022 Population 18,055 137,307 360,374 2022 Total Households 7,838 58,967 144,139 2017 African American 1,874 11,343 33,802 2017 Average Household Size 2.24 2.29 2.44 2017 American Indian 190 1,374 4,002 2000 Owner Occupied Housing 2,832 26,631 66,614 2017 Asian 1,136 9,526 30,091 2000 Renter Occupied Housing 4,823 30,454 70,825 2017 Hispanic 4,237 28,303 81,931 2017 Owner Occupied Housing 2,706 25,587 64,050 2017 White 10,823 87,723 213,808 2017 Renter Occupied Housing 4,848 31,370 75,018 2017 Other Race 1,870 12,054 35,651 2017 Vacant Housing 757 5,171 11,898 2017 Multiracial 1,338 8,985 25,427 2017 Total Housing 8,312 62,129 150,967 2017-2022: Population: Growth Rate 4.00 % 4.00 % 4.10 % 2022 Owner Occupied Housing 2,772 26,228 65,624 2022 Renter Occupied Housing 5,066 32,739 78,515 2017 HOUSEHOLD INCOME 1 MILE 3 MILE 5 MILE 2022 Vacant Housing 784 5,245 12,302 less than $15,000 1,168 7,685 18,842 2022 Total Housing 8,622 64,212 156,441 $15,000-$24,999 814 6,193 15,759 2017-2022: Households: Growth Rate 3.70 % 3.50 % 3.60 % $25,000-$34,999 1,033 6,176 14,660 $35,000-$49,999 1,248 7,694 18,957 $50,000-$74,999 1,362 9,350 24,232 $75,000-$99,999 759 6,510 16,196 $100,000-$149,999 711 6,714 16,584 $150,000-$199,999 237 2,856 6,659 $200,000 or greater 222 3,778 7,180 Median HH Income $42,915 $51,348 $50,917 Average HH Income $61,129 $78,434 $73,487 Source: esri

Morse Plaza Demographic Charts 41 2017 Household Income 1 Mile Radius 3 Mile Radius 5 Mile Radius 2017 Population by Race 1 Mile Radius 3 Mile Radius 5 Mile Radius

Morse Plaza Demographic Charts 42 2017 Household Occupancy - 1 Mile Radius 2017 Household Income Average and Median Average Income Median Income

Morse Plaza Timothy Swanston Senior Vice President 916-541-3630 Lic: 01887506 Swanston@ncc1031.com powered by CREOP