LAKEVIEW CONDO DECONVERSION

Size: px
Start display at page:

Download "LAKEVIEW CONDO DECONVERSION"

Transcription

1 Offering Memorandum LAKEVIEW CONDO DECONVERSION W ROSCOE ST CHICAGO, IL 60657

2 Exclusive Agent Colliers International ( Seller s Agent ) is the exclusive agent for the owner and seller ( Seller ) of W Roscoe St ( Property ). Please contact us if you have any questions. No cooperating brokerage commission shall be paid by Colliers or the Seller. Buyer s Broker, if any, shall seek commission compensation from the Buyer only. Designated Agents The designated agents for the Seller are: Tyler Hague Vice President Direct Tyler.Hague@colliers.com Jack Maloney Associate Direct Jack.Maloney@colliers.com Colliers International Disclaimer This document has been prepared by Colliers International for advertising and general information only. Colliers International makes no guarantees, representations or warranties of any kind, expressed or implied, regarding the information including, but not limited to, warranties of content, accuracy and reliability. Any interested party should undertake their own inquiries as to the accuracy of the information. Colliers International excludes unequivocally all inferred or implied terms, conditions and warranties arising out of this document and excludes all liability for loss and damages arising there from. This publication is the copyrighted property of Colliers International and/or its licensor(s) All rights reserved W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL

3 Table of Contents > EXECUTIVE SUMMARY... 1 Investment Opportunity... 2 Rent Roll & Unit Mix... 4 Exterior Photographs... 5 Unit Photographs... 6 Area Map... 7 > MARKET OVERVIEW... 8 Market Rent Survey... 9 Comparable Property Sales > PRICING & CASH FLOW Valuation Summary & Proforma Confidentiality & Disclaimer Statement W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL

4 Offering Memorandum W Roscoe St Chicago, Illinois > Executive Summary

5 EXECUTIVE SUMMARY Investment Opportunity COLLIERS INTERNATIONAL is pleased to exclusively offer for sale, this rare condominium deconversion opportunity located at West Roscoe Street in Chicago, IL. Just one block west of Lake Michigan in the notable Lakeview submarket, the Property offers the unique ability for an investor to immediately deconvert a 22 unit, courtyard style condo building into apartments in one of the historically strongest rental submarkets in Chicago. The property was converted from apartments to condominiums 15 years ago and due to excellent upkeep by the current owner-occupiers; unit finishes and common areas are in superior condition compared to similar apartment properties of this vintage. Comprised of 16 one bedroom + den units and 6 two bedroom units, the unit orientation is ideal for young professionals and couples looking for higher end units in a neighborhood with typically older apartment product, yet at a lower price point than newer Class A high-rise rents. In a submarket that hasn t seen any new inventory over the last four quarters, demand is projected to outpace supply over the next year making Lakeview one of the most stable multifamily markets with occupancy at market highs. The strength of Chicago s Lakeview INVESTMENT HIGHLIGHTS Good long-term rental sustainability Minimal deferred maintenance Condo-quality finishes neighborhood speaks to the potential long term rent growth and sustainability of this asset. Takes advantage of Wrigleyville facelift and Southport Corridor emergence No inventory delivered in last four quarters the lowest supply of Chicago submarkets Occupancy 2 nd highest submarket in Chicago Rents 3 rd highest submarket in Chicago The Property s proximity to area recreation and transportation is excellent: CTA Bus System Lake Michigan Lake Shore Drive CTA L Red/Brown Line... Chicago Loop Immediate Immediate Immediate 0.6 miles 4 miles LAKEVIEW Boasting a diverse mix of local boutique retailers, bars and restaurants, and music venues, the Lakeview submarket thrives off a diverse population mix. Young urban professionals, families, and baby boomers alike take advantage of a myriad of social and cultural amenities in the area and are additionally attracted to the proximate lakefront access which make this one of the Walkers Paradise 93 SOURCE: Excellent Transit 84 Very Bikeable 84 most desirable places to live in Chicago. Home to Wrigley Field and the Southport, Clark, and Broadway retail corridors, the neighborhood offers a diverse mix of retail, residential, and hotel properties. Residential space and street level retail dominate the main thoroughfares while side streets are lined with historic Chicago brownstones and Victorian walkups. With tree lined streets intermixed with busy bar and shopping distance, all with access to mass transit and Chicago s popular lakefront trail, it s no wonder this submarket ranks near the top in rents and occupancy in Chicago W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 2

6 EXECUTIVE SUMMARY PROPERTY DETAILS PROPERTY ADDRESS W Roscoe Street Chicago, Illinois Cook County YEAR BUILT 1925/2001 TYPE Garden Courtyard PARKING 0 Spaces BUILDING EXTERIOR Brick Solid Masonry Construction UNIT DETAILS DWELLING UNITS 22 UNIT MIX Sixteen 1 bed / 1 bath 600 SF Three 2 bed / 1 bath 700 SF Three 2 bed / 2 bath 800 SF UNIT AMENITIES 9 FT Ceilings Granite Countertops Stainless Steel Appliances ASSESSOR PARCEL NUMBERS 628 W Roscoe St thru W Roscoe St thru W Roscoe St thru W Roscoe St thru W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 3

7 EXECUTIVE SUMMARY Rent Roll & Unit Mix IN PLACE RENTAL RATES & PROFORMA RENTAL SUMMARY W ROSCOE RENTED UNITS UNIT LEASE EXP TYPE MARKET RENT ACTUAL RENT 628 1N 5/31/17 1 Bed+ /1 Bath $1,700 $1, N 3/31/17 1 Bed+ /1 Bath $1,700 $1, S 11/30/17 1 Bed+ /1 Bath $1,700 $1, N 6/1/17 1 Bed+ /1 Bath $1,700 $1, N 7/31/17 1 Bed+ /1 Bath $1,700 $1,550 $1,700 $1, W ROSCOE PROFORMA RENTS TYPE QUANTITY MARKET RENT SQUARE FEET RENT/SF 1 Bed+ / 1 Bath 16 units $1, $ Bed / 1 Bath 3 units $2, $ Bed / 2 Bath 3 units $2, $2.81 $1, $ W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 4

8 EXECUTIVE SUMMARY Exterior Photographs W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 5

9 EXECUTIVE SUMMARY Unit Photographs W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 6

10 EXECUTIVE SUMMARY Area Map W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 7

11 Offering Memorandum W Roscoe Chicago, Illinois > Market Overview

12 MARKET OVERVIEW Market Rent Survey ONE BEDROOMS PROPERTY SF MARKET RENT MARKET RENT/SF The Van der Rohe 690 $1,730 $2.51 The Van der Rohe 690 $1,695 $2.46 Belmont by Reside 555 $1,595 $2.87 Belmont by Reside 629 $1,726 $2.74 Belmont by Reside 638 $1,865 $2.92 Reside on Barry 612 $1,600 $2.61 Hawthorne House 860 $1,910 $ N LSD 650 $1,675 $2.58 Halsted Flats 590 $1,892 $3.21 Reside on Surf 628 $1,555 $2.48 Reside on Surf 653 $1,535 $2.35 Reside $1,573 $2.36 Reside $1,622 $2.41 Average 656 $1,690 $2.59 TWO BEDROOMS PROPERTY SF MARKET RENT MARKET RENT/SF The Van der Rohe 775 $2,375 $3.06 Belmont by Reside 1,068 $2,603 $ N LSD 950 $2,273 $2.39 Reside on Barry 805 $2,186 $2.72 Maynard at Elaine 760 $1,897 $2.50 Maynard at Elaine 947 $2,325 $2.46 Average 884 $2,277 $ W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 9

13 MARKET OVERVIEW Comparable Property Sales RECENT MULTIFAMILY SALES DATE PROPERTY UNITS SF TOTAL PRICE ($) PRICE PER SF ($) PRICE PER UNIT CAP RATE W Addison 12 43,560 $3,600,000 $82.64 $300, W Barry 16 15,708 $3,625,100 $ $226, W Barry ,520 $30,000,000 $ $272, W Aldine 67 52,075 $13,735,000 $ $205, W Grace 12 11,175 $3,030,000 $ $252, % W Belmont ,368 $64,629,500 $ $233, W Newport 23 13,800 $3,230,000 $ $140, N Orchard 19 13,719 $6,275,500 $ $330, % W George 46 46,000 $8,500,0000 $ $184, W George 13 11,264 $3,800,000 $ $292, % W Grace 16 18,450 $4,909,000 $ $306, N Elaine ,764 $50,500,000 $ $290, W Dakin 36 23,950 $6,462,500 $ $179, N Pine Grove 16 16,000 $4,800,000 $ $300, % N Clark 23 23,966 $8,975,000 $ $390, % N Sheffield 31 51,056 $7,600,000 $ $245, N Broadway 18 27,168 $5,000,000 $ $277, W Diversey 12 9,300 $6,000,000 $ $500, W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 10

14 MARKET OVERVIEW RECENT MULTIFAMILY APPRAISALS PROPERTY UNITS SF TOTAL PRICE ($) PRICE PER SF ($) PRICE PER UNIT CAP RATE 1142 W Wellington 6 5,777 $1,575,000 $ $262, % 703 W Melrose 5 10,510 $2,750,000 $261,66 $550, % 710 W Buckingham 14 19,537 $5,100,000 $ $364, % 953 W Fletcher 21 20,340 $6,550,000 $ $311, % 1040 W School 12 12,844 $3,625,000 $ $302, % 652 W Roscoe 14 11,792 $3,645,000 $ $260, % 3045 N Racine 5 4,089 $1,250,000 $ $250, % 922 W George 12 8,623 $2,700,000 $ $236, % 736 W Cornelia 6 6,597 $1,450,000 $ $241, % 3356 N Seminary 6 4,985 $1,420,000 $ $236, % 3514 N Lakewood 13 14,547 $3,050,000 $ $234, % 3521 N Wilton 6 6,265 $1880,000 $ $313, % 350 N Janssen 6 12,858 $2,300,000 $ $383, % 3118 N Clifton 6 7,214 $1,625,000 $ $270, % 3236 N Clifton 7 7,220 $2,080,000 $ $297, % 639 W Oakdale 18 23,359 $5,650,000 $ $313, % W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 11

15 Offering Memorandum W Roscoe St Chicago, Illinois > Pricing & Cash Flow

16 PRICING & CASH FLOW Valuation Summary & Proforma FINANCIAL SUMMARY PROPERTY DESCRIPTION Property W Roscoe Property Address W Roscoe St Chicago, IL Number of Units 22 Units Net Rentable Area 14,100 SF Year Renovated 2001 PRICING Proposed sales Price $6,500,000 Total Unleveraged Acquisition Cost $6,500,000 Unleveraged Sales Price per Unit $295,455 Unit Unleveraged Sales Price per SF $ SF Leveraged Acquisitions Cost $6,545,500 Leveraged Acquisitions Cost per Unit $297,523 Unit Leveraged Acquisitions Cost per SF $ SF RESALE ASSUMPTIONS Terminal cap Rate Cost of Sale 6.00% 2.00% PROJECTED PRICING INDICATORS & RETURNS Year 1 NOI $339,319 Year 1 Net Cash Flow before DS $339,319 Year 1 Net Cash Flow after DS $78,651 Year 1 GRM Year 1 CAP Rate 5.22% Year 1 Unleveraged Cash-on-Cash 5.22% Year 1 Leveraged Cash-on-Cash 3.94% First 5 Years Unleveraged Average Cash-on-Cash 5.61% First 5 Years Leveraged Average Cash-on-Cash 5.22% 10 Year Unleveraged IRR 7.18% 10 Year Leveraged IRR 11.96% DEBT FINANCING* Loan Amount $4,550,000 Loan-to-Sales Price Ratio 70.00% Effective Interest Rate (over Analysis Period) 4.00% Effective Loan Constant % Year 1 Annual Debt Service Payment (P&I only) $260,669 PROPERTY OPERATING PARAMETERS Current Weighted-Average Market Rent per Unit ** $1,830 Unit Year 1 Operating Expenses per Unit $7,070 Unit Year 1 Operating Expenses per SF $11.03 SF Year 1 Income Loss *** 4.00% 10 Year Average Income Loss *** 4.00% W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 13

17 PRICING & CASH FLOW UNIT SUMMARY Rentable Total Sep-2016 Sep-2016 Sep-2016 No. of Square Rentable Market Market Total Market Unit Type Units Feet Sq. Ft. Rent/Unit Rent/SF Rent Potential Units 600 SF 9,600 SF $1, $2.83 SF $27, Units 700 SF 2,100 SF $2, $3.00 SF $6, Units 800 SF 2,400 SF $2, $2.81 SF $6,750 Totals / Wtd. Averages 22 Units 641 SF 14,100 SF $1, $2.85 SF $40,250 Most Current Rent Roll Date 9/15/2016 Collected Month Rent $ 40,250 Vacant Units at Market $ - Potential Gross Rent $ 40,250 (Loss) or Gain to Lease $ - % of All Units At Market 0.00% YEAR 1 PRO FORMA INCOME Year 1 Year Ending Sep-2017 Annual % Total $ EGI Per Unit Per SF INCOME All Units at Market Rent $507,150 $23,052 $35.97 Gain (Loss)-to-Lease $0 $0 $0.00 GROSS POTENTIAL RENT $507,150 $23,052 $35.97 OTHER INCOME RUBS $0 0.0% $0 $0.00 Non-Refundable Move-in fee $5, % $250 $0.39 Application Fee $0 0.0% $0 $0.00 Termination Fees $0 0.0% $0 $0.00 Miscellaneous/Other Income $2, % $114 $0.18 Late Charges $0 0.0% $0 $0.00 Parking $0 0.0% $0 $0.00 Total Other Income $8, % $364 $0.57 GROSS POTENTIAL INCOME $515, % $23,416 $36.54 Vacancy/Collection Allowance (% of GPR) -4.00% ($20,286) -4.1% ($922) ($1.44) Model Apartments 0.00% $0 0.0% $0 $0.00 Employee Apartment Discount 0.00% $0 0.0% $0 $0.00 Concessions (% of GPR) 0.00% $0 0.0% $0 $0.00 Bad Debt Allowance 0.00% $0 0.0% $0 $0.00 EFFECTIVE GROSS INCOME $494,864 (100.0%) $22,494 $ W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 14

18 PRICING & CASH FLOW YEAR 1 PRO FORMA EXPENSES Year 1 Year Ending 9/14/2017 Annual % of Total $ EGI Per Unit Per SF EXPENSES Real Estate Taxes Real Estate Taxes $75,000 (15.2%) $3,409 $5.32 Total Real Estate Taxes $75,000 (15.2%) $3,409 $5.32 Insurance Insurance $11,000 (2.2%) $500 $0.78 Total Insurance $11,000 (2.2%) $500 $0.78 Utilities Electricity $3,500 (0.7%) $159 $0.25 Water/Sewer $4,500 (0.9%) $205 $0.32 Trash Removal $5,500 (1.1%) $250 $0.39 Gas $4,000 (0.8%) $182 $0.28 Total Utilities $17,500 (3.5%) $795 $1.24 Contract Services Janitorial $7,500 (1.5%) $341 $0.53 Landscaping $3,250 (0.7%) $148 $0.23 Snow Removal $2,500 (0.5%) $114 $0.18 Total Contract Services $13,250 (2.7%) $602 $0.94 Repairs & Maintenance $10,000 (2.0%) $455 $0.71 Turnover Expense $0 (0.0%) $0 $0.00 Marketing & Promotion $1,500 (0.3%) $68 $0.11 On-Site Payroll $0 (0.0%) $0 $0.00 Payroll Taxes & Benefits (% of Payroll Expense) 0.00% $0 (0.0%) $0 $0.00 General & Administrative $2,000 (0.4%) $91 $0.14 Management Fee (% of EGI) 4.00% $19,795 (4.0%) $900 $1.40 Replacement & Reserves $5,500 (1.1%) $250 $0.39 TOTAL EXPENSES $155,545 (31.4%) $7,070 $11.03 NET OPERATING INCOME $339,319 (68.6%) $15,424 $24.07 ANNUAL DEBT SERVICE $260,669 CASH FLOW AFTER DEBT SERVICE $78,651 NET OPERATING INCOME RETURN Going-In CAP PURCHASE PRICE (Unleveraged) $6,500, % UNLEVERAGED ACQUISITION COST $ 6,500, % LEVERAGED ACQUISITION COST $ 6,545, % W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 15

19 PRICING & CASH FLOW YEAR 1 PRO FORMA FINANCING SUMMARY Loan Origination Date Sep-16 Purchase Price $6,500,000 LTV 70.00% Required Equity $ 1,950, Loan Fee 1.00% Loan Amount $ 4,550, Interest Rate 4.00% Loan Constant % Loan Acquisition Fee $ 45,500 Amortization Loan Term 30 Years 10 Years Monthly P&I Pmt. $21, Annual Debt Service $260, Maturity Date Sep-26 Balance at Maturity $ 3,574, Acquisition Reserves Due Diligence $ - Unit/Common Area Rehab $ - Roof Replacement $ - Other $ - Loan Fee $ 45, Total Unleveraged Acquisition Cost $ 6,500, Required Equity $ 6,500, Total Leverage Acquisition Cost $ 6,545, Required Equity $ 1,995, Loan % of Total Acquisition Cost 69.51% Month Interest Principle Balance Sep-16 1 $ 15, $6, $ 4,543, Oct-16 2 $ 15, $6, $ 4,536, Nov-16 3 $ 15, $6, $ 4,530, Dec-16 4 $ 15, $6, $ 4,523, Jan-17 5 $ 15, $6, $ 4,517, Feb-17 6 $ 15, $6, $ 4,510, Mar-17 7 $ 15, $6, $ 4,503, Apr-17 8 $ 15, $6, $ 4,496, May-17 9 $ 14, $6, $ 4,490, Jun $ 14, $6, $ 4,483, Jul $ 14, $6, $ 4,476, Aug $ 14, $6, $ 4,469, Year 1 Principal Reduction $80, W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 16

20 PRICING & CASH FLOW GROWTH RATES Fiscal Year Ending: Sep-2017 Sep-2018 Sep-2019 Sep-2020 Sep-2021 Sep-2022 Sep-2023 Sep-2024 Sep-2025 Sep-2026 Sep-2027 INCOME \ Market Rent 5.00% 4.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Loss to Lease (as % of Market Rent) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% OTHER INCOME RUBS 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Non-Refundable Move-in fee 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Application Fee 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Termination Fees 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Month to Month fee 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Corporate Premiums 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Miscellaneous/Other Income 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Transfer Fees 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Late Charges 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Service Charge 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Laundry Income 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Vending Machine Income 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Cox Cable Revenue 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Parking 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Damages Reimbursement 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Reinstatement Fee 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Legal Reimbursement 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% GROSS POTENTIAL INCOME Vacancy/Collection Allowance (% of GPR) 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% 4.00% Model Apartments 5.00% 4.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Employee Apartment Discount 0.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Concessions (% of GPR) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% EXPENSES Total Real Estate Taxes 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Total Insurance 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Total Utilities 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Total Contract Services 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Repairs & Maintenance 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Turnover Expense 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Marketing & Promotion On-Site Payroll 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Payroll Taxes & Benefits (% of Payroll Expense) 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% General & Administrative 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Management Fee (% of EGI) 4.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% Replacement & Reserves 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 17

21 PRICING & CASH FLOW 10 YEAR CASH FLOW Fiscal Year Ending Sep-2017 Sep-2018 Sep-2019 Sep-2020 Sep-2021 Sep-2022 Sep-2023 Sep-2024 Sep-2025 Sep-2026 Sep-2027 Financial Analysis All Units at Market Rent $507,150 $527,436 $543,259 $559,557 $576,344 $593,634 $611,443 $629,786 $648,680 $668,140 $688,184 Gain (Loss)-to-Lease GROSS POTENTIAL RENT $507,150 $527,436 $543,259 $559,557 $576,344 $593,634 $611,443 $629,786 $648,680 $668,140 $688,184 OTHER INCOME RUBS Non-Refundable Move-in fee 5,500 5,665 5,835 6,010 6,190 6,376 6,567 6,764 6,967 7,176 7,392 Application Fee Termination Fees Month to Month fee Corporate Premiums Miscellaneous/Other Income 2,500 2,575 2,652 2,732 2,814 2,898 2,985 3,075 3,167 3,262 3,360 Transfer Fees Late Charges Service Charge Laundry Income Vending Machine Income Cox Cable Revenue Parking Damages Reimbursement Reinstatement Fee Legal Reimbursement TOTAL OTHER INCOME $8,000 $8,240 $8,487 $8,742 $9,004 $9,274 $9,552 $9,839 $10,134 $10,438 $10,751 POTENTIAL GROSS INCOME $515,150 $535,676 $551,746 $568,299 $585,348 $602,908 $620,995 $639,625 $658,814 $678,578 $698,936 Vacancy/Collection Allowance (% of GPR) Model Apartments Employee Apartment Discount Concessions (% of GPR) ($20,286) ($21,097) ($21,730) ($22,382) ($23,054) ($23,745) ($24,458) ($25,191) ($25,947) ($26,726) ($27,527) EFFECTIVE GROSS INCOME $494,864 $514,579 $530,016 $545,916 $562,294 $579,163 $596,538 $614,434 $632,867 $651,853 $671,408 EXPENSES Total Real Estate Taxes Total Insurance Total Utilities Total Contract Services Repairs & Maintenance Turnover Expense Marketing & Promotion On-Site Payroll Payroll Taxes & Benefits (% of Payroll Expense) General & Administrative Management Fee (% of EGI) INPUT INPUT INPUT Replacement & Reserves TOTAL EXPENSES $75,000 $77,250 $79,568 $81,955 $84,413 $86,946 $89,554 $92,241 $95,008 $97,858 $100,794 11,000 11,330 11,670 12,020 12,381 12,752 13,135 13,529 13,934 14,353 14,783 17,500 18,025 18,566 19,123 19,696 20,287 20,896 21,523 22,168 22,834 23,519 13,250 13,648 14,057 14,479 14,913 15,360 15,821 16,296 16,785 17,288 17,807 10,000 10,300 10,609 10,927 11,255 11,593 11,941 12,299 12,668 13,048 13,439 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 1,500 2,000 2,060 2,122 2,185 2,251 2,319 2,388 2,460 2,534 2,610 2,688 19,795 20,388 21,000 21,630 22,279 22,947 23,636 24,345 25,075 25,827 26,602 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 5,500 $155,545 $160,001 $164,591 $169,319 $174,188 $179,204 $184,370 $189,691 $195,172 $200,817 $206,631 NET OPERATING INCOME $339,319 $354,578 $365,425 $376,598 $388,106 $399,959 $412,168 $424,743 $437,695 $451,036 $464,777 CAPITAL COSTS TBD TOTAL CAPITAL ITEMS $0 $0 $0 $0 $0 $0 $0 $0 $0 $0 NET CASH FLOW BEFORE DEBT SERVICE $339,319 $354,578 $365,425 $376,598 $388,106 $399,959 $412,168 $424,743 $437,695 $451,036 DEBT SERVICE Principal Payments Interest Payments TOTAL DEBT SERVICE $80,127 $83,392 $86,789 $90,325 $94,005 $97,835 $101,821 $105,969 $110,287 $114, ,542 $ 177,277 $ 173,880 $ 170,344 $ 166,664 $ 162,834 $ 158,848 $ 154,699 $ 150,382 $ 145,889 $260,669 $260,669 $260,669 $260,669 $260,669 $260,669 $260,669 $260,669 $260,669 $260,669 NET CASH FLOW AFTER DEBT SERVICE $78,651 $93,909 $104,756 $115,929 $127,437 $139,290 $151,499 $164,074 $177,026 $190,367 DEBT SERVICE COVERAGE RATIO Unleveraged Cash on Cash Leveraged Cash on Cash 5.22% 5.46% 5.62% 5.79% 5.97% 6.15% 6.34% 6.53% 6.73% 6.94% 3.94% 4.71% 5.25% 5.81% 6.39% 6.98% 7.59% 8.22% 8.87% 9.54% Net Resale Value $ 5,791, $ 5,968, $ 6,151, $ 6,339, $ 6,532, $ 6,732, $ 6,937, $ 7,149, $ 7,366, $ 7,591, Year Unleverage IRR 10 Year Leveraged IRR -5.68% 1.28% 3.70% 4.94% 5.68% 6.18% 6.54% 6.80% 7.01% 7.18% % -6.17% 2.39% 6.49% 8.74% 10.06% 10.89% 11.41% 11.74% 11.96% W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 18

22 Confidentiality & Disclaimer Statement This Offering Memorandum contains select information pertaining to the business and affairs of the property at W Roscoe St, Chicago, IL. It has been prepared by Colliers International. This Offering Memorandum may not be all-inclusive or contain all of the information a prospective purchaser may desire. The information contained in this Offering Memorandum is confidential and furnished solely for the purpose of a review by a prospective purchaser of the Property. It is not to be used for any other purpose or made available to any other person without the written consent of Seller or Colliers International. The material is based in part upon information supplied by the Seller and in part upon financial information obtained by Peter Block from sources it deems reliable. Owner, nor their officers, employees, or agents makes any representation or warranty, express or implied, as to the accuracy or completeness or this Offering Memorandum or any of its contents and no legal liability is assumed or shall be implied with respect thereto. Prospective purchasers should make their own projections and form their own conclusions without reliance upon the material contained herein and conduct their own due diligence. By acknowledging your receipt of this Offering Memorandum from Colliers International, you agree: 1) The Offering Memorandum and its contents are confidential; 2) You will hold it and treat it in the strictest of confidence; and 3) You will not, directly or indirectly, disclose or permit anyone else to disclose this Offering Memorandum or its contents in any fashion or manner detrimental to the interest of the Seller. Owner and Colliers International expressly reserve the right, at their sole discretion, to reject any and all expressions of interest or offers to purchase the Property and to terminate discussions with any person or entity reviewing this Offering Memorandum or making an offer to purchase the Property unless and until a written agreement for the purchase and sale of the Property has been fully executed and delivered. If you wish not to pursue negotiations leading to the acquisition of W Roscoe St, Chicago, IL. or in the future you discontinue such negotiations, then you agree to purge all materials relating to this Property including this Offering Memorandum. A prospective purchaser s sole and exclusive rights with respect to this prospective transaction, the Property, or information provided herein or in connection with the sale of the Property shall be limited to those expressly provided in an executed Purchase Agreement and shall be subject to the terms thereof. In no event shall a prospective purchaser have any other claims against Seller or Colliers International or any of their affiliates or any of their respective officers, Directors, shareholders, owners, employees, or agents for any damages, liability, or causes of action relating to this solicitation process or the marketing or sale of the Property. This Offering Memorandum shall not be deemed to represent the state of affairs of the Property or constitute an indication that there has been no change in the state of affairs of the Property since the date this Offering Memorandum W ROSCOE STREET CHICAGO, IL OFFERING MEMORANDUM COLLIERS INTERNATIONAL P. 19

Property Summary SITE DESCRIPTION & SALES HISTORY

Property Summary SITE DESCRIPTION & SALES HISTORY Property Summary SITE DESCRIPTION & SALES HISTORY Site Information Sale History Last 10 Years Property Type Multifamily Most Recent Sale in Last 10 yrs 2/5/2006 Street Address 123 Main Street Sale Price

More information

W Colden Ave, Los Angeles Fully Occupied Duplex, Great Cap Rate & Cash-Flow + Significant Additional Upside Potential

W Colden Ave, Los Angeles Fully Occupied Duplex, Great Cap Rate & Cash-Flow + Significant Additional Upside Potential 520-522 W Colden Ave, Los Angeles 90044 Property Details NEWER FULLY OCCUPIED DUPLEX CASH-FLOWS LIKE AN INVESTOR'S DREAM! TWO 4-BED/2- BATH UNITS ON LARGE RD-2 LOT IN TIER 1 TOD ZONE = BUILD 4 ADDITIONAL

More information

$150,000 PRICE REDUCTION

$150,000 PRICE REDUCTION $150,000 PRICE REDUCTION 5.08% cap rate on projected rents FOR SALE 222 E. Carrillo Street, Suite 101, Santa Barbara, California 93101 HayesCommercial.com Property Overview Eight-unit apartment located

More information

OFFERING MEMORANDUM HIDDEN OAKS 2600 GABLE RD. ST. HELENS, OREGON PRICE: $6,800,000

OFFERING MEMORANDUM HIDDEN OAKS 2600 GABLE RD. ST. HELENS, OREGON PRICE: $6,800,000 OFFERING MEMORANDUM HIDDEN OAKS 2600 GABLE RD. ST. HELENS, OREGON PRICE: $6,800,000 OFFERING MEMORANDUM Table of Contents INVESTMENT SUMMARY PAGE 3 PROPERTY INFORMATION PAGE 5 MARKET OVERVIEW PAGE 13 COMPARABLES

More information

Christos Celmayster

Christos Celmayster FOR SALE 823 E De La Guerra St Upgraded Santa Barbara Apartment With Views 6 Units 4.05% Cap Rate on Current s The information contained herein has been obtained from the owner of the property or from

More information

Multifamily Property Valuation Model by Income Property Analytics (BETA)

Multifamily Property Valuation Model by Income Property Analytics (BETA) Multifamily Property Valuation Model by Income Property Analytics (BETA) GO TO INCOME PROPERTY ANALYTICS NOW INCOME PROPERTY ANALYTICS IS PROUD TO PRESENT THIS MULTIFAMILY PROPERTY VALUATION MODEL TO THE

More information

Real Estate Investment Analysis

Real Estate Investment Analysis Real Estate Investment Analysis $2,350,000 / $ 180,769 per unit 13 Units (all 2 bed / 1bath) 3507 N Paiute Way Scottsdale AZ 85251 Report Joshua Willets Phone: 480-567-4626 Email: joshua@luxeinvestmentteam.com

More information

How to Invest in Real Estate in a Growth Economy

How to Invest in Real Estate in a Growth Economy Origin Capital Acquisition Strategy March 2015 How to Invest in Real Estate in a Growth Economy 1 Investment Focus 8 U.S. Growth Markets 2 Market Opportunity Target Markets Attractive Target Markets Target

More information

OFFERING MEMORANDUM MEDICAL OFFICE BUILDING RALEIGH, NC

OFFERING MEMORANDUM MEDICAL OFFICE BUILDING RALEIGH, NC OFFERING MEMORANDUM MEDICAL OFFICE BUILDING RALEIGH, NC www.atlasstark.com PO Box 6309 Raleigh, NC 27628 919.289.1338 TABLE OF CONTENTS Executive Summary.... 1 Property Details... 6 Cash Flows........

More information

3-Year Fixed Rate Loan for a Recently Rehabbed Apartment

3-Year Fixed Rate Loan for a Recently Rehabbed Apartment 3-Year Fixed Rate Loan for a Recently Rehabbed Apartment Transaction Summary Date: November 2017 Property Description: A 74-unit apartment was purchased for $8.5 million in January 2016. At that time the

More information

FOR SALE: 4,940 Sq. Ft. 5-Apartment Property 11 Paradise Avenue in Historic Catonsville, Baltimore County, Maryland 21228

FOR SALE: 4,940 Sq. Ft. 5-Apartment Property 11 Paradise Avenue in Historic Catonsville, Baltimore County, Maryland 21228 FOR SALE: 4,940 Sq. Ft. 5-Apartment Property 11 Paradise Avenue in Historic Catonsville, Baltimore County, Maryland 21228» Property BUILT 1924 ZONING DR-3.5 Residential Zoning allowing 3 ½ units per acre.

More information

548 52nd Street O F F E R I N G M E M O R A N D U M

548 52nd Street O F F E R I N G M E M O R A N D U M 548 52nd Street B r o o k l y n N Y O F F E R I N G M E M O R A N D U M M A R K E T I N G T E A M 260 Madison Avenue, 5th Floor New York, NY Fax: (646) 349-3308 pvonderahe@mmreis.com 16 Court Street, Suite

More information

The Competition Clash of Titans February - April, 2014

The Competition Clash of Titans February - April, 2014 The Competition Clash of Titans February - April, 2014 Goals and objectives of the Competition Clash of Titans Goal: to improve the quality of the order book for derivative instruments. Objectives: o to

More information

ELM LANE EIGHTEEN-UNIT APARTMENT FOR SALE IN BEACH COMMUNITY OF CARPINTERIA WATCH THE PROPERTY VIDEO

ELM LANE EIGHTEEN-UNIT APARTMENT FOR SALE IN BEACH COMMUNITY OF CARPINTERIA WATCH THE PROPERTY VIDEO 1045-1049 ELM LANE EIGHTEEN-UNIT APARTMENT FOR SALE IN BEACH COMMUNITY OF CARPINTERIA Prime downtown Carpinteria location Updated units Stabilized apartment investment Strong array of local employers MAJESTIC

More information

1337 East 61st Street Tulsa OK Fiscal Year Beginning August 2018

1337 East 61st Street Tulsa OK Fiscal Year Beginning August 2018 10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $11,000,000 $220,000 $8,250,000 $82,500 $3,052,500

More information

SPANISH GARDENS CONDOMINIUM PORTFOLIO

SPANISH GARDENS CONDOMINIUM PORTFOLIO FORT WORTH TEXAS SPANISH GARDENS CONDOMINIUM PORTFOLIO MULTI-FAMILY INVESTMENT PROPERTY FOR SALE ELTON HARWELL Senior Vice President OFFICE/INDUSTRIAL DIVISION 972.419.4056 DIRECT 972.628.7956 FAX elton@eltonharwellrealtor.com

More information

Adrian Apartments II

Adrian Apartments II Newly Renovated 14 units in the Heart of Atlanta 11% Cash on Cash Return Pool & Recreation Area Gated Community Presented by JS@SandfordRealtyGroup.com Sandford Realty Group 190 Peachtree St NW Suite 1700

More information

Marshall Square Shopping Center N. MICHIGAN AVE.

Marshall Square Shopping Center N. MICHIGAN AVE. OFFERING PRICE: $895,000 (9.9% CAP RATE) FULLY LEASED & RECENTLY RENOVATED RETAIL CENTER HIGHLIGHTS INCLUDE: FULLY LEASED WITH LONG TERM STABLE TENANTS EXCELLENT LOCATION ON MICHIGAN AVE. BETWEEN I-70

More information

7% INCREASE IN RENTS & PRICE REDUCED

7% INCREASE IN RENTS & PRICE REDUCED 7% INCREASE IN RENTS & PRICE REDUCED FOR SALE 222 E. Carrillo Street, Suite 101, Santa Barbara, California 93101 HayesCommercial.com Property Overview Eight-unit apartment located in the desirable upper

More information

FOR SALE UARE E SQ TH The Square

FOR SALE UARE E SQ TH The Square THE SQUARE FOR SALE SITE PLAN TENAYA WAY POST ROAD The SQUARE, is a newly constructed, office condo development in the desirable Southwest Las Vegas submarket. The project is uniquely designed with modern

More information

BEACHWOOD MOBILE HOME PARK Doheny Park Road, Dana Point, CA. Manufactured Housing Community For Sale 4X6 PICTURE

BEACHWOOD MOBILE HOME PARK Doheny Park Road, Dana Point, CA. Manufactured Housing Community For Sale 4X6 PICTURE BEACHWOOD MOBILE HOME PARK 34052 Doheny Park Road, Dana Point, CA Manufactured Housing Community For Sale 4X6 PICTURE $9,500,000 Sales Price 92 MH Sites + 4 RV Sites, 8 Rental MH One-Half Mile to Beach

More information

Investit Software Inc. INVESTOR PRO CANADA 20 UNIT CONDOMINIUM DEVELOPMENT EXAMPLE

Investit Software Inc.  INVESTOR PRO CANADA 20 UNIT CONDOMINIUM DEVELOPMENT EXAMPLE INVESTOR PRO CANADA 20 UNIT CONDOMINIUM DEVELOPMENT EXAMPLE INTRODUCTION This example uses the Development Condominium template. This practice example consists of two Sections; 1. The input information

More information

Christos Celmayster lic

Christos Celmayster lic 222 E. Carrillo Street, Suite 101, Santa Barbara, California 93101 HayesCommercial.com Property Overview This seven unit apartment meets the three criteria for real estate: location, location, location!

More information

Investor Presentation December 2014

Investor Presentation December 2014 Investor Presentation December 2014 Disclaimer FORWARD LOOKING STATEMENTS The statements contained in this presentation include statements concerning our expectations, beliefs, plans, objectives, goals,

More information

Fully Stabilized 12-Unit Property at 13.71% Cap Rate!

Fully Stabilized 12-Unit Property at 13.71% Cap Rate! Fully Stabilized 12- Property at 13.71% Cap Rate! and select the picture Maryland is a 12 unit apartment building. Located in Chicago's Avalon Park / Chatham neighborhood Building comprised of six (6)

More information

Christos Celmayster lic

Christos Celmayster lic PRICE REDUCED FOR SALE 222 E. Carrillo Street, Suite 101, Santa Barbara, California 93101 HayesCommercial.com Property Overview Eight-unit apartment located in the desirable upper State Street neighborhood

More information

LUCY S APARTMENTS. Offered by Lloyd Kaipainen PC SJ Fowler Commercial

LUCY S APARTMENTS. Offered by Lloyd Kaipainen PC SJ Fowler Commercial LUCY S APARTMENTS Offered by Lloyd Kaipainen PC SJ Fowler Commercial 5019 N 22 nd Ave Phoenix AZ 85015 $495,000 9 U N I T S E L L E R C A R R Y O P P O R T U N I T Y SJ Fowler Commercial/Investments 2200

More information

XML Publisher Balance Sheet Vision Operations (USA) Feb-02

XML Publisher Balance Sheet Vision Operations (USA) Feb-02 Page:1 Apr-01 May-01 Jun-01 Jul-01 ASSETS Current Assets Cash and Short Term Investments 15,862,304 51,998,607 9,198,226 Accounts Receivable - Net of Allowance 2,560,786

More information

KBS Real Estate Investment Trust II Portfolio Revaluation Meeting December 11, 2018

KBS Real Estate Investment Trust II Portfolio Revaluation Meeting December 11, 2018 KBS Real Estate Investment Trust II Portfolio Revaluation Meeting December 11, 2018 IMPORTANT DISCLOSURES The information contained herein should be read in conjunction with, and is qualified by, the information

More information

12828 OXNARD STREET. property overview EXECUTIVE SUMMARY. location overview. property highlights NORTH HOLLYWOOD, CA 91606

12828 OXNARD STREET. property overview EXECUTIVE SUMMARY. location overview. property highlights NORTH HOLLYWOOD, CA 91606 12828 OXNARD STREET NORTH HOLLYWOOD, CA 91606 14 UNIT MULTIFAMILY INVESTMENT OPPORTUNITY EXECUTIVE SUMMARY VALUE OF ASSET $ 3,050,000 Year Built 1958 Building SF ± 12,458 SF Lot Size ± 12,822 SF Number

More information

TitleMax INVESTMENT OFFERING. Todd Bunke South Western Avenue Blue Island, IL 60406

TitleMax INVESTMENT OFFERING. Todd Bunke South Western Avenue Blue Island, IL 60406 INVESTMENT OFFERING TitleMax 12434 South Western Avenue Blue Island, IL 60406 Todd Bunke 404.964.9048 tbunke@atlantaregroup.com Confidentiality Agreement This is a confidential Memorandum intended solely

More information

REAL ESTATE MATH REVIEW

REAL ESTATE MATH REVIEW P a g e 1 REAL ESTATE MATH REVIEW Quick Reference... 2 Review Quiz 1... 4 Review Quiz 2... 5 Review Quiz 3... 6 Review Quiz 4... 9 Answer Key... 11 P a g e 2 QUICK REFERENCE INCOME APPROACH/CASH FLOW GI

More information

Regional overview Auckland

Regional overview Auckland Regional overview Purchasing intentions - additional income-related rent subsidy (IRRS) places Area North West Central South 1 2 3 4+ TOTAL 8 4 5 125 16 2 9 7 52 25 185 8 3 545 2 28 13 1 71 total 69 75

More information

INVESTMENT OFFERING MEMORANDUM 5325 S FORT APACHE RD, LAS VEGAS, NV SPANISH HILLS PLAZA

INVESTMENT OFFERING MEMORANDUM 5325 S FORT APACHE RD, LAS VEGAS, NV SPANISH HILLS PLAZA 702.787.0123 1333 N Buffalo Dr, Ste 120 Las Vegas, NV 89128 www.virtusco.com INVESTMENT OFFERING MEMORANDUM 5325 S FORT APACHE RD, LAS VEGAS, NV 89148 SPANISH HILLS PLAZA Exclusive AdvisorS ROB HATRAK

More information

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM ABS-15G

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM ABS-15G UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM ABS-15G ASSET-BACKED SECURITIZER REPORT PURSUANT TO SECTION 15G OF THE SECURITIES EXCHANGE ACT OF 1934 Check the appropriate

More information

for lease CHICAGO GATEWAY 1825 & 1955 CHICAGO AVENUE RIVERSIDE, CA

for lease CHICAGO GATEWAY 1825 & 1955 CHICAGO AVENUE RIVERSIDE, CA for lease CHICAGO GATEWAY 1825 & 1955 CHICAGO AVENUE RIVERSIDE, CA For information, please contact: THOMAS P. PIERIK, SIOR 951.276.3610 tpierik@lee-associates.com DRE Lic. #00982027 DAVID G. MUDGE, CCIM,

More information

KBS Growth & Income REIT

KBS Growth & Income REIT KBS Growth & Income REIT Portfolio Update Meeting December 11, 2018 IMPORTANT DISCLOSURES The information contained herein should be read in conjunction with, and is qualified by, the information in KBS

More information

10 YEAR CASH FLOW MODEL

10 YEAR CASH FLOW MODEL 3/23/18 10 YEAR CASH FLOW MODEL PROJECT NAME: ADDRESS: CITY: ST: COUNTY: 6410 Paseo Kansas City Kansas Jackson PROPERTY TYPE: Age Restricted Apartments (57+) DESCRIPTION: 82 Unit CREmodel TM V 1.4 Developed

More information

72-sp Sun Terrace MHP For Sale

72-sp Sun Terrace MHP For Sale 70-sp MHP (66 POM's)plus 2 Apartments City Water & Sewer Gross Revenue = 529K NOI = $317K 10.23% Cap Rate at Asking Price Minutes from Down Town, Clearwater Beach and International Airport Presented by

More information

Real Estate Investment Analysis

Real Estate Investment Analysis Real Estate Investment Analysis 200 Birch St (Multi-family) Any Town USA Report Nest Egg Real Estate 503.784.0826 Clarity@ClaritySanderson.com www.nesteggre.com Annual Report, Year 1 Amenities and Features

More information

ACTON COUNTRY Mobilehome Park

ACTON COUNTRY Mobilehome Park ACTON COUNTRY Mobilehome Park Investment Offering Eric Coulsell Listing Broker 949-383-0813 cell BRE License # 01465230 Eric@Calcomadvisors.com Property Photos Investment Narrative California Commercial

More information

Regional overview Gisborne

Regional overview Gisborne Regional overview Purchasing intentions - additional income-related rent subsidy (IRRS) places Area District 1 2 3 4+ TOTAL 3 35 5 7 total 3 35 5 7 7 8 9 1 11 Purchasing intentions - change within the

More information

SURFSIDE INVESTMENT PORTFOLIO

SURFSIDE INVESTMENT PORTFOLIO SURFSIDE INVESTMENT PORTFOLIO MARCH 2015 FINANCIAL OVERVIEW + ANALYSIS MIAMI BEACH, FLORIDA The information contained herein was furnished to us by sources, which we deem reliable, but no warranty or representation

More information

Park Place. A d v i s o r s, I n c. P P A EXCLUSIVELY OFFERED FOR SALE. Ponderosa Mobile Estates 2933 Forebay Road Pollock Pines, CA 95726

Park Place. A d v i s o r s, I n c. P P A EXCLUSIVELY OFFERED FOR SALE. Ponderosa Mobile Estates 2933 Forebay Road Pollock Pines, CA 95726 A d v i s o r s, I n c. EXCLUSIVELY OFFERED FOR SALE 48 Space Senior Mobile Home Park ~ 68 Self Storage Units ~Purchase Price: $2,450,000 ~ Cap Rate: 7.17% ~ Offered By: Park Place Advisors, Inc. Christopher

More information

Investor Presentation JUNE 2018

Investor Presentation JUNE 2018 Investor Presentation JUNE 2018 Forward Looking Statements & Other Disclosure Matters Forward-Looking Statements - This presentation contains forward-looking statements within the meaning of the federal

More information

Ingenia Communities Group

Ingenia Communities Group INGENIA COMMUNITIES GROUP Morgan s Investor Queensland Conference Conference Ingenia Communities Group 23 October 2015 October 2015 Lakeside Lara, Lara, VIC OUR BUSINESS Ingenia is a leading owner, operator

More information

Offering Memorandum & Edgewood on Madison Apartments INDIANAPOLIS, IN

Offering Memorandum & Edgewood on Madison Apartments INDIANAPOLIS, IN Offering Memorandum INDIANAPOLIS, IN CONFIDENTIALITY AND DISCLAIMER The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed

More information

Regional overview Hawke's Bay

Regional overview Hawke's Bay Regional overview Purchasing intentions - additional income-related rent subsidy (IRRS) places Area Hastings Central 1 2 3 4+ TOTAL 5 5 25 125 3 3 1 7 total 8 8 35 195 7 8 9 1 11 Purchasing intentions

More information

Sovran Self Storage, Inc. Company Presentation February 28, 2016

Sovran Self Storage, Inc. Company Presentation February 28, 2016 Sovran Self Storage, Inc. Company Presentation February 28, 2016 Safe Harbor Statement This presentation may contain forward looking statements as defined in Section 27A of the Securities Act of 1933,

More information

CURRENT ECONOMIC REVIEW April 21, Brian Bonnenfant

CURRENT ECONOMIC REVIEW April 21, Brian Bonnenfant CURRENT ECONOMIC REVIEW April 21, 2015 Brian Bonnenfant Current Employment Reno-Sparks MSA 230,000 225,000 Dec-06: 228,100 220,000 215,000 210,000 205,000-23,300 Dec-14 = 204,800 200,000 195,000 190,000

More information

Calico Marketing Preview

Calico Marketing Preview SOLERA APARTMENT COMPLEX ASKING PRICE $##,###,### UNITS: #### NO. OF BUILDINGS: ## APARTMENT MIX: ## Three Bedrooms ## Two Bedrooms ## One Bedrooms ## Studios ADDRESS: 1234 Address Street, City, State

More information

Apartment Financing in Today s Rising Interest Rate Environment

Apartment Financing in Today s Rising Interest Rate Environment Apartment Financing in Today s Rising Interest Rate Environment Transaction Summary Date: June 2018 Property Description: A 42-unit, 1980s built apartment in average condition. Property located in middle

More information

THE B E A CH TO WN S O F P ALM B EA CH

THE B E A CH TO WN S O F P ALM B EA CH THE B E A CH TO WN S O F P ALM B EA CH C OU N T Y F LO R I D A August www.luxuryhomemarketing.com PALM BEACH TOWNS SINGLE-FAMILY HOMES LUXURY INVENTORY VS. SALES JULY Sales Luxury Benchmark Price : 7,

More information

FOR SALE 2528 De La Vina St, Santa Barbara, CA Cottage Hospital Rental Property 6 Units

FOR SALE 2528 De La Vina St, Santa Barbara, CA Cottage Hospital Rental Property 6 Units 2528 De La Vina St, Santa Barbara, CA Cottage Hospital al Property 6 Units 222 E. Carrillo Street, Suite 101, Santa Barbara, California 93101 HayesCommercial.com 2528 De La Vina St, Santa Barbara, CA Cottage

More information

2009 Reassessment As Impacted by Senate Bill 711

2009 Reassessment As Impacted by Senate Bill 711 Saint Louis County 2009 Reassessment As Impacted by Senate Bill 711 Impacts of SB711 on the 2009 Reassessment Plan The County must notify property owners of changes in the projected tax liability resulting

More information

5419 S Decatur Blvd, Las Vegas, NV 89118

5419 S Decatur Blvd, Las Vegas, NV 89118 10% Down, Call Center, Office, Showroom, Warehouse, Auto, Flex 5419 S Decatur Blvd, Las Vegas, NV 89118 Listing ID: 29978727 Status: Active Property Type: Industrial For Sale Industrial Type: Flex Space,

More information

SmallBizU WORKSHEET 1: REQUIRED START-UP FUNDS. Online elearning Classroom. Item Required Amount ($) Fixed Assets. 1 -Buildings $ 2 -Land $

SmallBizU WORKSHEET 1: REQUIRED START-UP FUNDS. Online elearning Classroom. Item Required Amount ($) Fixed Assets. 1 -Buildings $ 2 -Land $ WORKSHEET 1: REQUIRED START-UP FUNDS Item Required Amount () Fixed Assets 1 -Buildings 2 -Land 3 -Initial Inventory 4 -Equipment 5 -Furniture and Fixtures 6 -Vehicles 7 Total Fixed Assets Working Capital

More information

Main Street Apartments

Main Street Apartments Main Street Apartments Abbey Square Apartments (54) 1 Bedroom units Richmond infill location Brick construction Stabilized occupancy Turn key investment Presented by jsloan@alpha-reia.com Alpha Real Estate

More information

SANTOLI CENTER. MULTI-TENANT RETAIL CENTER 7965 S. Rainbow Blvd. Las Vegas, Nevada (702) (469)

SANTOLI CENTER. MULTI-TENANT RETAIL CENTER 7965 S. Rainbow Blvd. Las Vegas, Nevada (702) (469) SANTOLI CENTER MULTI-TENANT RETAIL CENTER 7965 S. Rainbow Blvd. Las Vegas, Nevada 89139 FARUS FARMANALI SAHIL KURJI OWNER/LICENSEE - STATE OF NEVADA LICENSEE STATE OF NEVADA (702) 373-2993 (469) 438-1905

More information

Cash & Liquidity The chart below highlights CTA s cash position at March 2017 compared to March 2016.

Cash & Liquidity The chart below highlights CTA s cash position at March 2017 compared to March 2016. To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for March 2017 Date: May 10, 2017 I. Summary CTA s financial results are $0.6 million favorable to budget

More information

Owner Address Parcel/Tax ID WALKER,BRIAN J & JESIE R 255 BOLERORIDGE PL ESCONDIDO, CA

Owner Address Parcel/Tax ID WALKER,BRIAN J & JESIE R 255 BOLERORIDGE PL ESCONDIDO, CA Owner Address Parcel/Tax ID WALKER,BRIAN J & JESIE R 255 BOLERORIDGE PL ESCONDIDO, CA 92026 224-761-10-00 Property Profile Ownership Information Primary Owner WALKER,BRIAN J & JESIE R Site Address 255

More information

1300 PENN STATION, MERIDIAN, ID

1300 PENN STATION, MERIDIAN, ID 1300, MERIDIAN, ID This information contained herein is from sources deemed reliable. We have no reason to doubt its accuracy but do not guarantee it. It is the responsibility of the person reviewing this

More information

MCQUAID. THE WESTERNER 4200 Fremont Ave N 98103

MCQUAID. THE WESTERNER 4200 Fremont Ave N 98103 THE WESTERNER IS AN 8-UNIT APARTMENT BUILDING LOCATED IN SEATTLE S FREMONT NEIGHBORHOOD WHICH SITS ON THE CORNER OF FREMONT AVE AND NORTH 42ND ST. LOCATED JUST NORTH OF B.F. DAY SCHOOL AND WITHIN 1 MILE

More information

Christos Celmayster lic

Christos Celmayster lic PRICE REDUCED FOR SALE 222 E. Carrillo Street, Suite 101, Santa Barbara, California 93101 HayesCommercial.com Property overview Located at the base of the Riviera in Santa Barbara s Eastside neighborhood

More information

FOR SALE. Whitewater Mobile Home Park 3245 Paris Street, Penticton, BC. 93 Mobile Home Pads with an average lot size of 5,040 SF

FOR SALE. Whitewater Mobile Home Park 3245 Paris Street, Penticton, BC. 93 Mobile Home Pads with an average lot size of 5,040 SF FOR SALE 3245 Paris Street, Penticton, BC PROPERTY DETAILS: 93 Mobile Home Pads with an average lot size of 5,040 SF 10.76 acres located in the Skaha Village neighbourhood, just 5 minutes from Downtown

More information

SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA Phone Fax

SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA Phone Fax SUN-KAP ENTERPRISES,LLC TAX AND FINANCIAL PLANNING 1260 Huntington Dr., Suite 205 South Pasadena, CA 91030 Phone 323-254-2729 Fax 323-254-2739 NOTE: REMEMBER TO BRING ALL OF YOUR W-2, 1099, 1098, K-1 AND

More information

BABCOCK RANCH COMMUNITY INDEPENDENT SPECIAL DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018

BABCOCK RANCH COMMUNITY INDEPENDENT SPECIAL DISTRICT PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018 PROPOSED BUDGET FISCAL YEAR 2019 PREPARED MAY 1, 2018 TABLE OF CONTENTS Description Page Number(s) General Fund Budget 1-3 Definitions of General Fund Expenditures 4-6 FPL Mitigation Special Revenue Fund

More information

XYZ Apartments, 123 Main Street, Washington, DC. Multi-Family Asset Acquisition and Renovation Analysis - Summary of Major Assumptions

XYZ Apartments, 123 Main Street, Washington, DC. Multi-Family Asset Acquisition and Renovation Analysis - Summary of Major Assumptions Multi-Family Asset Acquisition and Renovation Analysis - Summary of Major Assumptions GENERAL AND TIMING CURRENT UNIT MIX AND LEGAL/MARKET RENTS Property XYZ Apartments, 123 Main Street, Washington, DC

More information

For Sale: Office Condominium

For Sale: Office Condominium 4302 Redwood Hwy., Ste. 100, San Rafael Owner/User Opportunity High Ceilings Freeway Frontage Excellent On-Site Parking Offering Summary Asking Price: $695,000 Price Per Sq. Ft.: $363 psf Building Sq.

More information

DIRECT ACCESS TO INSTITUTIONAL-QUALITY REAL ESTATE

DIRECT ACCESS TO INSTITUTIONAL-QUALITY REAL ESTATE THE FUTURE OF REAL ESTATE INVESTING: DIRECT ACCESS TO INSTITUTIONAL-QUALITY REAL ESTATE We empower accredited investors and Registered Investment Advisors to invest directly in commercial real estate with

More information

THREE STAR MHP INVESTMENT OPPORTUNITY. Arrow Palms MHP. 543 N. Lamb Blvd. Las Vegas, NV 89156

THREE STAR MHP INVESTMENT OPPORTUNITY. Arrow Palms MHP. 543 N. Lamb Blvd. Las Vegas, NV 89156 THREE STAR MHP INVESTMENT OPPORTUNITY Arrow Palms MHP 543 N. Lamb Blvd. Las Vegas, NV 89156 $2,881,000 3 Star Park, 7.8% Cap 86 MH Spaces on apx. 9.48 Acres Direct bill gas & elec. All city services Great

More information

213 West Institute Place Chicago, IL. The properties depicted throughout the brochure are owned by KBS Growth & Income REIT, Inc.

213 West Institute Place Chicago, IL. The properties depicted throughout the brochure are owned by KBS Growth & Income REIT, Inc. 213 West Institute Place Chicago, IL The properties depicted throughout the brochure are owned by KBS Growth & Income REIT, Inc. Disclosures and Risks Related to an Investment in KBS Growth & Income REIT

More information

Adrian Apartments II

Adrian Apartments II Newly Renovated 14 units in the Heart of Atlanta 11% Cash on Cash Return Pool & Recreation Area Gated Community Presented by Sandford Realty Group Suite 1700 190 Peachtree St NW JS@SandfordRealtyGroup.com

More information

FOR SALE. WELLINGTON CORPORATE CENTER III 1400 CORPORATE CENTER WAY Wellington, FL 33414

FOR SALE. WELLINGTON CORPORATE CENTER III 1400 CORPORATE CENTER WAY Wellington, FL 33414 FOR SALE WELLINGTON CORPORATE CENTER III 1400 CORPORATE CENTER WAY Wellington, FL 33414 AFFILIATED BUSINESS DISCLOSURE AND CONFIDENTIALITY AGREEMENT CBRE, Inc. operates within a global family of companies

More information

Equity Residential NEUTRAL ZACKS CONSENSUS ESTIMATES (EQR-NYSE) SUMMARY

Equity Residential NEUTRAL ZACKS CONSENSUS ESTIMATES (EQR-NYSE) SUMMARY March 16, 2015 Equity Residential Current Recommendation SUMMARY DATA NEUTRAL Prior Recommendation Outperform Date of Last Change 11/15/2009 Current Price (03/13/15) $77.02 Target Price $81.00 52-Week

More information

DALLAS COUNTY DISTRICT COURT ADMINISTRATION

DALLAS COUNTY DISTRICT COURT ADMINISTRATION DALLAS COUNTY DISTRICT COURT ADMINISTRATION April 14, 2009 BRIEFING MEMORANDUM TO: FROM: Honorable Commissioners Court Duane Allen Gallup ADR Coordinator SUBJECT: ADR Program & Dispute Mediation Services

More information

Paper Power Note Investing. Module 4 Suspect? or PROSPECT?

Paper Power Note Investing. Module 4 Suspect? or PROSPECT? Paper Power Note Investing Module 4 Suspect? or PROSPECT? Today s Topic How to Find GOOD Deals (not the junk that is splattered all over the Net) How to Gather Specific Information (and Decipher What it

More information

VILLA HEIGHTS UNION ST PORTFOLIO. Offering Memorandum

VILLA HEIGHTS UNION ST PORTFOLIO. Offering Memorandum VILLA HEIGHTS UNION ST PORTFOLIO Offering Memorandum SUMMARY 2001/2003, 2000/2002, 2006/2008, 2012/2014, 2018/2020, 2027/2029 Union Street Charlotte, North Carolina 28205 R5 08310306, 08310405, 08310404,

More information

Balance Sheet - Consolidated August 31, 2018

Balance Sheet - Consolidated August 31, 2018 1 ASSETS Current Assets - Funds Total Operating Total KVFD Reserve Total Restricted Total Capital Reserve Total Snow Removal Reserve Total COP Reserve Fund Total Current Assets - Funds Current Assets -

More information

Financial Strength and Operational Excellence

Financial Strength and Operational Excellence Financial Strength and Operational Excellence 425 Mass Washington, D.C. RiverTower New York, NY Longacre House New York, NY 1401 Joyce on Pentagon Row Arlington, VA JUNE 2010 Trump Place New York, NY 180

More information

Cash & Liquidity The chart below highlights CTA s cash position at December 2017 compared to December 2016.

Cash & Liquidity The chart below highlights CTA s cash position at December 2017 compared to December 2016. To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for December 2017 Date: February 14, 2018 I. Summary CTA s financial results are $4.7 million favorable

More information

[Insert Subheading] Click to edit Master text styles. Shop Direct Limited. Q1 FY18 Results. Three months ended 30 September 2017.

[Insert Subheading] Click to edit Master text styles. Shop Direct Limited. Q1 FY18 Results. Three months ended 30 September 2017. [Insert Subheading] Click to edit Master text styles Shop Direct Limited Q1 FY18 Results Three months ended 30 September 2017 7 December 2017 1 Disclaimer This presentation (the Presentation ) has been

More information

BERGAMOT ADVISORY COMMITTEE MEETING 2/22/16: FLIP CHART NOTES

BERGAMOT ADVISORY COMMITTEE MEETING 2/22/16: FLIP CHART NOTES Hotel Use Discussion BERGAMOT ADVISORY COMMITTEE MEETING 2/22/16: FLIP CHART NOTES Proposed Size: 65 feet, 6 floors, 100 rooms Why a hotel is important to the project: It produces high paying jobs, estimated

More information

SELF-STORAGE FOR SALE

SELF-STORAGE FOR SALE PURCHASE PRICE: $495,000 CAP RATE: 8.68% OCCUPANCY: 86.4% NOI: $42,973 LOT SIZE: 1.462ac (combined) BLDG CLASS: C OVERVIEW Multi-building storage facility in a rapidly growing area. The land offers over

More information

Mobile Home Park FOR SALE in North Georgia

Mobile Home Park FOR SALE in North Georgia Mobile Home Park FOR SALE in North Georgia 55-Units on 30 acres $899,000 w/owner financing & $150,000 down or $775,000 all cash Summary We are offering 55 rental units (53 mobile homes and 2 houses) for

More information

102-Sp Sportsman's Cove MHP/RV

102-Sp Sportsman's Cove MHP/RV 102-Space 55+ Community - 45-MH & 57 RV 8 Park Models - 5 MH's - 3 RV's Owned by Park - City Water/WWTP Waterfront Canal leads to Orange Lake - Includes Docks & 31-Slips Current Occupancy 60% - Significant

More information

MONEY BROKER PACKET. For ALL Commercial Funding Requests, Please Read Through This Packet FIRST! Presented By: Ron Espinoza

MONEY BROKER PACKET. For ALL Commercial Funding Requests, Please Read Through This Packet FIRST! Presented By: Ron Espinoza InHome Financing MONEY BROKER PACKET For ALL Commercial Funding Requests, Please Read Through This Packet FIRST! Presented By: Ron Espinoza InHome Financing Dear Commercial Real Estate Investor; This is

More information

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM ABS-15G

UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C FORM ABS-15G UNITED STATES SECURITIES AND EXCHANGE COMMISSION WASHINGTON, D.C. 20549 FORM ABS-15G ASSET-BACKED SECURITIZER REPORT PURSUANT TO SECTION 15G OF THE SECURITIES EXCHANGE ACT OF 1934 Check the appropriate

More information

MONEY BROKER PACKET. For ALL Commercial Funding Requests, Please Read Through This Packet FIRST! Presented By: Ron Espinoza

MONEY BROKER PACKET. For ALL Commercial Funding Requests, Please Read Through This Packet FIRST! Presented By: Ron Espinoza InHome Financing MONEY BROKER PACKET For ALL Commercial Funding Requests, Please Read Through This Packet FIRST! Presented By: Ron Espinoza InHome Financing Dear Commercial Real Estate Investor; This is

More information

Cash & Liquidity The chart below highlights CTA s cash position at September 2017 compared to September 2016.

Cash & Liquidity The chart below highlights CTA s cash position at September 2017 compared to September 2016. To: Chicago Transit Authority Board From: Jeremy Fine, Chief Financial Officer Re: Financial Results for September 2017 Date: November 15, 2017 I. Summary CTA s financial results are $7.7 million favorable

More information

Montgomery House E Knapp Street

Montgomery House E Knapp Street We help investors move into and out of properties thought out Southeastern Wisconsin. Montgomery House 918-930 E Knapp Street $3,000,000 918 E K NA P P ST RE E T 23 Unit Turn of the century apartment building,

More information

Rent vs. Own Analysis

Rent vs. Own Analysis Rent vs. Own Analysis Initial Assumptions After-tax rate of return on investments Marginal Federal tax rate Estimated annual appreciation of home Estimated purchase price of home 5% Down payment on home

More information

First Quarter 2017 Earnings Release and Supplemental Financial Information

First Quarter 2017 Earnings Release and Supplemental Financial Information First Quarter 2017 Earnings Release and Supplemental Financial Information View from Harbor Steps Seattle, WA Investor Relations Contact: Mr. Marty McKenna InvestorRelations@eqr.com (312) 474-1300 Two

More information

Sand Dollar Development. Apartment Hold

Sand Dollar Development. Apartment Hold Sand Dollar Development Barranca 136 Condos Debt / Equity: 74.2% / 25.8% Prepared by: Hanover Development / Joe Richter Hanover Development Inc. for: Sand Dollar Development Barranca First 32316.wcfx prepared

More information

72-sp Sun Terrace MHP For Sale

72-sp Sun Terrace MHP For Sale 70-sp MHP plus 2 Apartments City Water & Sewer Gross Revenue = 508K NOI = $305K 10% Cap Rate Minutes from Down Town, Clearwater Beach and International Airport Presented by benny@crescorpllc.com CRES Corp

More information

NET LEASE INVESTMENT OFFERING MCDONALD S (GL)

NET LEASE INVESTMENT OFFERING MCDONALD S (GL) MCDONALD S (GL) 2019 Spirit Lake Road Winter Haven, FL 33880 TABLE OF CONTENTS TABLE OF CONTENTS I. Executive Profile Executive Summary Investment Highlights Property Overview II. Location Overview Photographs

More information

Walnut Apartments. 807,809,811 W Walnut Celina, TX 75009

Walnut Apartments. 807,809,811 W Walnut Celina, TX 75009 Rapid Growth Area Limited Apartment Inventory Great Schools/Strong Sports Programs = Big Draw Solid Income Property 8.31 CAP Rate & 9+% Cash on Cash Presented by mnteds@aol.com Dallas Income Properties,

More information

Plant City MHP For Sale

Plant City MHP For Sale Plant City MHP For Sale 15-space/Units w/ 7000+ sf Warehouse-Storage Building/Propane Business $115K Gross Revenus - $70K NOI Stable Tenant Base - Weekly Rentals Warehouse Can Be Used as Storage Facility

More information

Investor Presentation. Schaeffler India Limited February 09, 2018

Investor Presentation. Schaeffler India Limited February 09, 2018 Schaeffler India Limited February 09, 2018 Agenda 1 2 3 4 Economy & Market Financial update Q4 / 12M - 2017 Transaction update Key takeaways 2 1 Economy & Market Macroeconomic Performance GDP Growth %

More information

Midtown. 3 UNIT Community TH ST REET SACRAMENTO, CA KELLY RIVETT t Senior Managing Director RE LIC #

Midtown. 3 UNIT Community TH ST REET SACRAMENTO, CA KELLY RIVETT t Senior Managing Director RE LIC # Midtown 3 UNIT Community 1 9 1 7 28TH ST REET SACRAMENTO, CA 95 8 16 KELLY RIVETT t 916.569.2385 Senior Managing Director RE LIC #01249433 01 OFFERING SUMMARY Newmark Knight Frank, as the exclusive advisor,

More information