10 YEAR CASH FLOW MODEL
|
|
- Kenneth Hutchinson
- 5 years ago
- Views:
Transcription
1 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 by SCDG, LLC All rights reserved.
2 Residential Rent Assumptions Proforma Rents # of % of Monthly Annual Gross Size Initial % Memo: Type Units Complex Size Rent/Unit Rent (Incl Common Area) p.s.f. Increase Total sf 1 1 Bedroom % 820 $ 1,100 $ 343,200 1,148 $ % 29, Bedroom % 915 $ 1,275 $ 306,000 1,281 $ % 25, Bedroom % 985 $ 1,400 $ 302,400 1,379 $ % 24,822 4 Studio West 6 7.3% 625 $ 950 $ 68, $ % 5, Bed West 6 7.3% 704 $ 1,100 $ 79, $ % 5,914 6 Efficiency 1 bed West 6 7.3% 594 $ 900 $ 64, $ % 4,990 7 Totals % 1,176 $ 1,183 $ 1,164,000 $ % 96,443 Comm SF Other Assumptions: 8 Vacancy Factor 6.0% Total SF 96,443 9 Annual Rent Growth 2.0% 10 Inflation 2.0% 10 Area Loss Factor 14.0% CREmodel tm V 1.4 Developed by SCDG, LLC All rights reserved.
3 DESCRIPTION: Uses and Sources Uses of Funds 1 Land Acquisition $ 402, Hard Costs $ 11,423,697 3 Site Costs 4 Soft Costs $ 763,473 Total Improvements $ 12,589,670 5 Financing Fees & Expenses $ 660,878 6 Developer Fee Paid $ 642,402 Sources of Funds Total Uses $ 13,892,951 7 Leverage $ 9,725,065 8 Equity $ 4,167,885 Total Sources $ 13,892,951
4 RESIDENTIAL PROFORMA Last Year Actual Seller's Projections (if any) Proforma $ $/unit $ $/unit $ $/unit Notes Income 1 Total Projected Market Rents $ 1,164,000 $ 14,195 2 Below Market Rent Leases 3 Total Rents $ 1,164,000 $ 14,195 4 Vacancy/Bad Debt $ (69,840) $ (852) 5 Model/Office Units 6 Employee Units 7 Rent Concessions 8 Effective Net Rental Income $ 1,094,160 $ 13,343 9 Electric 10 Storage $ 12,000 $ Laundry in Unit 12 Water and Sewer Chargebacks $ 34,440 $ Parking Coverd 14 Parking Garage 15 IT Services 16 Trash 17 Total Other Income $ 46,440 $ Total Income $ 1,140,600 $ 13,910 Operating Expenses 19 Contract Services Phone Lines $ 1,800 $ Contract Services Elevator $ 5,000 $ Contract Services Wifi $ 4,200 $ Contract Services Pests $ 2,500 $ Contract Services Fire $ 2,400 $ Washer Dryer Jetz Service ($30/unit) 24 Repairs & Maintenance $ 24,600 $ Turnover Costs $ 28,700 $ Supplies & Equipment $ 5,000 $ Water $ 24,600 $ Electric $ 19,680 $ Gas 30 Janitorial $ 26,000 $ Trash $ 4,800 $ Landscaping/Plowing $ 14,000 $ Advertising/Leasing Commissions $ 8,000 $ Management $ 45,624 $ Payroll $ 45,000 $ Real Estate Taxes $ 4,000 $ Insurance $ 36,900 $ Accounting & Administrative $ 2,500 $ Total Administrative $ 305,304 $ 3,723 27% 39 Total Operating Expenses $ 305,304 $ 3, Net Operating Income $ 835,296 $ 10, Replacement Reserves 42 Cash Flow $ 835,296 $ 10,187
5 ACQUISITION & DEVELOPMENT COSTS Unit of Total PSF Per Per Item Measure Unit Cost Cost Cost Unit SF Acquisition 1 Purchase Price N/A N/A 400,000 $ 4.15 $ 4, $ $ Transfer Tax % of purchase price 0.00% $ 3 Recordation Tax $/1000 of purchase price $ 4 Legal Fees N/A N/A $ 5 Due Diligence Phase I & II N/A N/A $ $ Title Insurance N/A N/A 2,500 $ 0.03 $ $ 7 Brokers Commission % of purchase price 0.0% $ $ Total Acquisition Costs 402,500 $ 4.17 $ 4, $ Hard Costs (Construction) 9 Total Construction Cost $/sf of Apt Bldg $ 11,090,968 $ $ 135, $ $ Car Ports $ $ Contingency 3.0% 332,729 $ 3.45 $ 4, $ $ Total Hard Costs 11,423,697 $ $ 139, $ Soft Costs (Construction) 13 Tenant Improvements from Rent Schedule N/A 1 Tenant Commission 14 Architectural 1.65% $ 188,491 $ 1.95 $ 2, $ MEP N/A 0.40% $ 45,695 $ 0.47 $ $ Landscape Architecture N/A 0.30% $ 34,271 $ 0.36 $ $ Structural 0.40% $ 42, Civil Engineering N/A 0.50% $ 57,118 $ 0.59 $ $ GeoTech $ 6, Phase I Studies $ 2, Special Testing (.51%) 0.35% $ 39, CM/PM N/A 0.8% $ 85,678 $ 0.89 $ 1, $ Accounting/Bookkeeping N/A $ 3,000 $ 0.03 $ $ Legal N/A N/A $ 5,000 $ Lease Up Costs in Addition to yearly expenses N/A N/A 26 Marketing/Brokerage $ 50,000 $ 0.52 $ $ Pre Development from Rent Schedule N/A $ 75,000 $ 0.78 $ $ 0.78 Carry Mortgage 28 Permitting Recording $ 20,000 $ 0.21 $ $ EDC ($4000$6500 plus EDC $2500) N/A N/A $ 10,000 $ 0.10 $ $ 0.10 Blight Study $ 7,000 Third Party Financial Analysis (EDC Requirement for Tax Abatement) $ 15,000 LCRA Fee $ 7, Parks and Rec N/A N/A $ 30,000 $ 0.31 $ $ UR Application Fes N/A N/A $ 5,000 $ Insurance (during construction) N/A N/A $ 6,000 $ 0.06 $ $ 0.06 FHA FEES 33 FHA Exam Fee: $3 per $1,000 of the loan balance 34 Financing Fee: 1%3% depending on loan size and loan complexity 0.00% 35 Permanent Placement Fee: 1%2% 0.00% 36 First Year Mortgage Insurance Premium: 1% of loan amount 0.00% Legal: Estimated at $10, Property Taxes During Construction N/A N/A $ 6,000 $ 0.06 $ $ Contingency % of Soft Costs 3.0% $ 22,237 $ 0.23 $ $ Total Soft Costs $ 763,473 $ 7.92 $ 9, $ 7.92 Site Costs (Hard/Soft) 40 Additional Site Costs N/A N/A $ 41 Landscape Materials N/A N/A $ 42 Storm Water N/A N/A $ 43 EPA WORK N/A N/A $ 44 N/A N/A $ 45 Contingency % of Site Costs 5.0% $ 46 Total Site Costs $ Financing Costs Cost of Equity 0% $ 47 Appraisal N/A N/A 5,000 $ $ 48 Legal Loan N/A N/A 4,500 $ $ $ Interest on Construction Loan from Financing Schedule N/A 527,932 $ 5.47 $ 6, $ $ Points (construction loan) from Financing Schedule N/A 55,572 $ 0.58 $ $ $ Points (seller financing/permanent loan) from Financing Schedule N/A 48,625 $ 0.50 $ $ $ Contingency % of Financing Costs 3.0% 19,249 $ 0.20 $ $ $ Total Financing Costs 660,878 $ 6.85 $ 8, $ 54 Development Fee % of Development Costs 5.0% 642,402 $ 6.66 $ 7, $ $ 6.66 (excl Acquisition Costs) 55 **Total Acquisition & Development Costs** 13,892,951 $ $ 169, $ $ $ 56 Development Costs Qualified for Historic Tax Credits 10,281, Effective Historic Tax Credit Rate 0.0% $ 58 Historic Tax Credits 0.0% NOTES
6 3/23/18 FINANCING ASSUMPTIONS Construction Loan Gap Amortization Schedule of Permanent Loan Rate 4.75% Points (%) 0.50% Acquisition Costs $ 402,500 Term (mo) 24 Development Costs $ 13,490,451 Equity (%) 20.0% Total Project Costs $ 13,892,951 Loan Amount $ 11,114,361 Less: Equity $ (4,167,885) Gap Points ($) $ 55,572 Loan Amount $ 9,725,065 Total Interest $ 527,932 Permanent Loan Gap Financing Year Principal Interest Payment Balance Year Principal Interest Payment Balance Rate 1.00% 1 1 $ 200,522 $ 481,699 $ 682,221 $ 9,524,544 Points (%) 3.00% 2 2 $ 210,781 $ 471,440 $ 682,221 $ 9,313,763 Term (yr) $ 221,565 $ 460,656 $ 682,221 $ 9,092, $ 232,900 $ 449,321 $ 682,221 $ 8,859,298 Monthly Payment 5 5 $ 244,816 $ 437,405 $ 682,221 $ 8,614,481 Points ($) 6 6 $ 257,341 $ 424,880 $ 682,221 $ 8,357, $ 270,507 $ 411,714 $ 682,221 $ 8,086,633 Permanent Loan 8 8 $ 284,347 $ 397,874 $ 682,221 $ 7,802,285 Rate 5.00% 9 9 $ 298,895 $ 383,326 $ 682,221 $ 7,503,391 Points (%) 0.50% $ 314,187 $ 368,034 $ 682,221 $ 7,189,204 Term (yr) 25 Equity (%) 30.0% Monthly Payment $ 56,852 Points ($) $ 48,625 Refinance Loan FHA FEES Rate 0.00% Value Projection FHA Exam Fee: $3 per $1,000 of the loan balance $ 3.00 $ 28, Points (%) 0.00% NOI YR2 $ 852, Financing Fee: 1%3% depending on loan size and loan complexity 3.00% $ 285, Term (yr) CR 7.00% Permanent Placement Fee: 1%2% 2.00% $ 190, Equity (%) 0.0% VALUE $ 12,171, First Year Mortgage Insurance Premium: 1% of loan amount 1.00% $ 95, Balance End Year 2 $ 9,524,544 LTV 75/25 $ 9,128, Legal: Estimated at $10,000 $ 10, Refinance Amt $ 9,524,544 Delta $ (596,473.49) Total $ 610, Monthly Payment LTV 60/40 $ 7,302, Points ($) 70/30 $ 8,520, Life Insurance Fees Processing Fee $ 5,000 Appraisal, Engineering, Environemtal $ 8,000 Legal $ 5,000 $ 18,000 Grandbridge 1.00% MISC OTHER ASSUMPTIONS Investors/Manager Distributions Assumption on Sale of Property in Year 10 Cap Rate of Year 11 Pretax Cash Flow 7.0% Cumulative Preferred Return Rate 7.0% Transaction Costs (as a % of Sales Price) 4.0%
7 3/23/18 CASH FLOW ANALYSIS Year Year Year Year Year Year Year Year Year Year Year Transaction Costs 1 Acquisition Costs $ (402,500) 2 Hard/Soft Costs $ (13,490,451) 3 Sales Price in Yr 10 $ 14,546, Less: Transaction costs in Yr 10 $ (581,841) 5 Less: Transaction costs in Yr 10 $ 6 Total Transaction Costs $ (13,892,951) $ 13,964,176 Gross Rental Income 7 Apartments $ 1,164,000 $ 1,187,280 $ 1,211,026 $ 1,235,246 $ 1,259,951 $ 1,285,150 $ 1,310,853 $ 1,337,070 $ 1,363,812 $ 1,391,088 8 Retail/Office $ 9 Total Gross Rental Income $ 1,164,000 $ 1,187,280 $ 1,211,026 $ 1,235,246 $ 1,259,951 $ 1,285,150 $ 1,310,853 $ 1,337,070 $ 1,363,812 $ 1,391,088 Less: Adjustments to GRI 10 Apartment Vacancy/Bad Debt $ (90,000) $ (71,237) $ (72,662) $ (74,115) $ (75,597) $ (77,109) $ (78,651) $ (80,224) $ (81,829) $ (83,465) 11 Apt Model and Employee Units/Rent Concessions $ 12 Retail/Office Vacancy $ 13 Total Adjustments to GRI $ (90,000) $ (71,237) $ (72,662) $ (74,115) $ (75,597) $ (77,109) $ (78,651) $ (80,224) $ (81,829) $ (83,465) 14 Net Rental Income $ 1,074,000 $ 1,116,043 $ 1,138,364 $ 1,161,131 $ 1,184,354 $ 1,208,041 $ 1,232,202 $ 1,256,846 $ 1,281,983 $ 1,307, Apartment Other Income $ 46,440 $ 47,369 $ 48,316 $ 49,282 $ 50,268 $ 51,274 $ 52,299 $ 53,345 $ 54,412 $ 55,500 Retail/Office Other Income: 16 Recoveries (CAM, RE Taxes, Mgmt Fee) $ 17 Other $ 18 Total Retail/Office Other Income: $ 19 Total Income $ 1,120,440 $ 1,163,412 $ 1,186,680 $ 1,210,414 $ 1,234,622 $ 1,259,315 $ 1,284,501 $ 1,310,191 $ 1,336,395 $ 1,363,123 Operating Expenses 20 Apartment Operating Expenses $ 305,304 $ 311,410 $ 317,638 $ 323,991 $ 330,471 $ 337,080 $ 343,822 $ 350,698 $ 357,712 $ 364, Retail/Office Operating Expenses $ 22 Total Operating Expenses $ 305,304 $ 311,410 $ 317,638 $ 323,991 $ 330,471 $ 337,080 $ 343,822 $ 350,698 $ 357,712 $ 364, Net Operating Income $ (13,892,951) $ 815,136 $ 852,002 $ 869,042 $ 886,423 $ 904,151 $ 922,234 $ 940,679 $ 959,493 $ 978,682 $ 998, % 6.1% 6.3% 6.4% 6.5% 6.6% 6.8% 6.9% 7.0% 7.2% Reserves 24 Apartment Reserves $ 25 Retail/Office Reserves $ 26 Total Reserves $ 27 Pretax Cash Flow Before Financing $ (13,892,951) $ 815,136 $ 852,002 $ 869,042 $ 886,423 $ 904,151 $ 922,234 $ 940,679 $ 959,493 $ 978,682 $ 14,962, Return on Investment 5.9% 6.1% 6.3% 6.4% 6.5% 6.6% 6.8% 6.9% 7.0% 107.7% 29 Internal Rate of Return (IRR) 6.5% NPV Calculations Following Rates >> 6.0% 7.0% 8.0% 31 Net Present Value $ 522,376 $ (429,377) $ (1,280,055) Financing 32 Proceeds from Seller Financing $ 33 Proceeds from Permanent Loan $ 9,725, Gap Financing Costs $ 35 Permanent Loan Debt Service $ (682,221) $ (682,221) $ (682,221) $ (682,221) $ (682,221) $ (682,221) $ (682,221) $ (682,221) $ (682,221) $ (682,221) Refinance Loan (year 3) $ 36 Loan Balance in Yr 10 $ (7,189,204) 37 Pretax Cash Flow After Financing $ (4,167,885) $ 132,915 $ 169,781 $ 186,821 $ 204,202 $ 221,930 $ 240,013 $ 258,458 $ 277,271 $ 296,461 $ 7,091, Return on Equity 3.2% 4.1% 4.5% 4.9% 5.3% 5.8% 6.2% 6.7% 7.1% 170.1% 39 Leveraged IRR 9.3% 40 LoantoValue Ratio (LTV; permanent loan only) 70.0% 41 LoantoValue Ratio (LTV; all loans) 70.0% 42 Debt Coverage Ratio (DCR) Developed CREmodel TM V 1.4 by SCDG, LLC All rights reserved.
123 Main Street Mixed-Use Condominium Development Summary of Development Assumptions - 7/11/2012 % Total $/Unit $/GSF Total
Summary of Development Assumptions - 7/11/2012 % Total $/Unit $/GSF Total BUILDING INFORMATION DEVELOPMENT USES OF FUNDS Project Name Land and Acquisition Costs 0.00% Deposit 32.83% $237,410 $165.00 $33,000,000
More information72-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 informationPlant 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 informationAdrian 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 information3-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 information72-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 informationHanover Development Inc.
Hanover Development Inc. Development Pro Forma 124 West Colorado Glendale California Glendale California Report Date: May 29, 2013 Report Time: 12:31:08 PM FINANCE SOURCE PERFORMANCE MEASURES Source of
More informationSand 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 informationReal 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 informationXYZ 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 informationFully 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 informationCondominium Building Development Assumptions - 7/11/2012. Project Name 123 Main Street, Chicago, IL
BUILDING INFORMATION DEVELOPMENT USES OF FUNDS % Total $/Unit $/GSF Total Project Name Land and Acquisition Costs 5.00% Deposit 16.89% $86,957 $63.49 $4,000,000 Lot Square Footage 14,000 SF Total Hard
More informationApollo Beach Medical Complex
Proposed Development Project 250-Bed Assisted Living Facility CCI Financial Arrangement - Up to 100% LTC 58-Acre Site inc. Medical Office, Hotel & 2000 ft Commercial Frontage LEED Platinum Status,Green
More informationWaMu Foreclosure Main St Atlanta GA Prepared for. Darren Johnston. February 15, Presented by. Your Name Here Your Company Name Here
Prepared for Darren Johnston February 15, 2009 Presented by Your Company Name Here YourEmail@YourCompany.com Disclaimer: All information presented is believed to be accurate. The information, calculations
More informationFrontier Travel Park
Frontier Travel Park MHP - 62 spaces w/36 Trailers Also Includes 16 Cottages and 2 Stores Current Occupancy 80% Zoned PD- Commercial Seller Financing Available 20% Down Presented by CRES Corp International,
More information1337 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 informationWaterfront 31-sp "Globe" MHP
Waterfront 31-sp "Globe" MHP 30-sp Waterfront MHP Plus Commercial Building 50% Occupied - Good Upside Opportunity! Current NOI Approaching $40K Seller Consider the Best offer with the Quickest Close Presented
More informationApartment 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 informationSingle Tenant Retail with 6 Years Remaining on the Lease
Single Tenant Retail with 6 Years Remaining on the Lease Transaction Summary Date: October 2017 Property Description: A 12,000 SF build-to-suit constructed in 2007 Owners: The owners are a group of four
More informationCalico 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 informationProperty 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 informationWalnut 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 informationXYZ APARTMENTS BALANCE SHEET. December 31, 2008 ASSETS
BALANCE SHEET December 31, 2008 ASSETS Current Assets 1120 Cash Operations $ 1130 Tenant accounts receivable 1200 Prepaid expenses 1100T Total current assets Funded Deposits Held in Trust 1191 Tenant deposits
More information735 E Laconia Blvd, Los Angeles, CA 90044
735 E Laconia Blvd, Los Angeles, CA 90044 7 Unit Apartment Building NON RENT CONTROL BUILDING Assumable Financing @ 3.75% ± $1,312,000 balance Offered at $2,250,000 Nathan Diones REGIONCY Real Estate Investment
More informationReal 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 information128-sp Happy Day MHP/RV Park
30-acre 128-space MHP/RV Park Plus 18 Residential Homes Currently 60% Occupied - Gross Revenue = $385,000 NOI $265,000 Current Zoning - Commercial & Industrial - 1300+ Hwy 92 Frontage Possible Seller Financing
More information$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 informationRequest for Proposal for Competitive Proposals Engagement
1. Introduction Request for Proposal for Competitive Proposals Engagement LIHTC Investor Services for Kingfield, Jackson, TN Tennessee Housing Development Corporation ( THDC ) wishes to obtain a LIHTC
More informationWalden Pond Cove ALF For Sale
6Bed Fully Licensed Assisted Living Facility Steady & Stable Resident Base Great Income Current NOI $79,301 12.2% Cap Rate at Asking Price Contact Robb Mercado for further Information 6465044473 or Robb.Mercado@CRESCorpLLC.com
More informationWashington / Allen Center
1794-1806 East Washington Blvd. Pasadena, Ca 91104 PROPERTY HIGHLIGHTS Hard Signalized Washington / Allen Corner. Long Term Stabilized Tenants Ample on Site Parking Internet Resistant Tenancy DRE# 01412185
More informationFOR SALE $ LEVASSEUR, PRÉVOST 6 units. REMARKS: Asking price
Mtl: 514 603-2010 Qc: 418 476-0186 info@patricemenard.com www.patricemenard.com FOR SALE 880-890 LEVASSEUR, PRÉVOST 479 000 $ Asking price REMARKS: located in Prévost : 2x4.5 + 4x3.5. Built in 1965, wood
More information1731 E Appleton st, long beach ca LYON STAHL Woody Cell: (310) Office: (310) BRE#
1731 E Appleton st, long beach ca 90802 Brett Lyon LYON STAHL Brett Cell: (310) 780-1899 Office: (310) 425-9838 BRE# 01717818 Brett@LyonStahl.com Woody Stahl LYON STAHL Woody Cell: (310) 710-3829 Office:
More informationThe XYZ Hotel, 123 Main Street Summary of Development Assumptions - 7/24/2012
Summary of Development Assumptions - 7/24/2012 LAND AND BUILDING CHARACTERISTICS Property Hotel Type Full Service Hotel Space Use Parking Struture Hotel Structure & Lot Room Support 0 SF Structured Parking
More information805 California St, Tallahassee, Fl Fiscal Year Beginning February 2018
5-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment 5-YEAR CASH FLOW SUMMARY $235,000 $4,700 $176,250
More information102-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 informationEXAMPLE REPORT - DATA NOT VALID
Affordable Housing (HUD) Operations Report Includes Participation from Communities Within: LIST ASSOCIATIONS HERE 2014 (Based on 2013 Year Data) Prepared for EXAMPLE REPORT - DATA NOT VALID Introduction
More informationreal estate finance II Class 6A: DEVELOPMENT DCF PROFORMA GROUND-UP DEVELOPMENT Basic Construction Loan Proforma
real estate finance II Class 6A: DEVELOPMENT DCF PROFORMA GROUND-UP DEVELOPMENT Basic Construction Loan Proforma Semester Progression Session: Date Class 1: 9/12 Class 2: 9/19 Class 3: 9/26 Class 4: 10/3
More informationLUCY 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 informationMontgomery House E Knapp Street
We help investors move into and out of properties thought out Southeastern Wisconsin. Montgomery House 918-930 E Knapp Street $3,000,000 918 E K NA P P ST RE E T 23 Unit Turn of the century apartment building,
More informationW Colden Ave, Los Angeles Fully Occupied Duplex, Great Cap Rate & Cash-Flow + Significant Additional Upside Potential
520-522 W Colden Ave, Los Angeles 90044 Property Details NEWER FULLY OCCUPIED DUPLEX CASH-FLOWS LIKE AN INVESTOR'S DREAM! TWO 4-BED/2- BATH UNITS ON LARGE RD-2 LOT IN TIER 1 TOD ZONE = BUILD 4 ADDITIONAL
More informationLOAN REGISTRATION Type In Form Note: Partial Packages Will NOT Be Reviewed!
LOAN REGISTRATION Type In Form Note: Partial Packages Will NOT Be Reviewed! (Check One) Borrower Broker/Banker Contact Name Date Company Phone Cell Address Fax City, State, Zip: E-Mail Borrower Information
More informationParklane Place 40 Unit Apartment Building. Investment Analysis Rental Units Example
Devon Development Inc Jack White 1324 Pasadena Ave, Glendale, California 12638 USA Bus 523-567-6788 Jackw@eartlink.net Property Information Property Description Location Description Purchase Price Purchase
More information$ % $2,145,949 DEVELOPMENT SOURCES OF FUNDS
123 Main Street Summary of Office Building Development Assumptions Analysis shown: 2/17/2017 BUILDING PROFILE DEVELOPMENT USES OF FUNDS Cost PSF % of Total Total Project Name: 123 Main Street Land & Acquisition
More informationPart IV - Project Costs
Part IV - Project Costs (Click on any of the items below) Signature Page Rent Qualification Chart Eligible Basis Limits Breakdown of Costs and Basis Carryover Tie Breaker Percentage Limits Operating Income
More informationGLEN OAKS VILLAGE OWNERS, INC BUDGET
REVENUE: 5001 Shareholders 15,344,460 5022 Special Assessment (NYC Abatement) 853,690 5022 Special Assessment (NYS STAR) 503,958 Total SH Maintenance Revenue 16,702,108 5007 Rent Income-GOVO FMA 12,000
More information114 North Grand Avenue Fiscal Year Beginning January 2019
10-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment $825,000 $16,500 $577,500 $5,775 $269,775 MORTGAGE
More informationDevoe Street Devoe Street Tallahassee, FL % Occupied Rent on the Rise Managed Built in 2007 Positive Cash Flow.
100% Occupied Rent on the Rise Managed Built in 2007 Positive Cash Flow Prepared for Presented by Sealey Real Estate Solutions 1245 Cedar Center Drive brian@sealeyteam.com Tallahassee FL 32301 Sealey Real
More informationMultifamily 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 informationArlington Half Duplex (Mar 2016) Street Fort St John, BC V1J 0K7
Property Report Arlington Half Duplex (Mar 2016) Presented by: Century 21 Energy Realty 101, 9120 100 Avenue Fort St. John, BC V1J 1X4 Office: Mobile: 250.262.9338 Fax: 250.785.2551 Not intended to replace
More informationMain 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 informationTenant-Perspective Comparative Lease Analysis
Tenant-Perspective Comparative Lease Analysis Space Address Lease Offer #1 Lease Offer #2 Lease Offer #3 Centennial Tower, Ste. 1200, 123 Main Street, Anytown, NY Jones Tower, Ste. 200, 456 Main Street,
More informationGLEN OAKS VILLAGE OWNERS, INC GL#'s
REVENUE: 5001 Shareholders 15,725,700 5022 Special Assessment (NYC $400 Rebate) 418,393 5022 Special Assessment (NYC Abatement) 836,785 5022 Special Assessment (NYS STAR) 502,071 Total SH Maintenance Revenue
More information2360 GAMACHE, LONGUEUIL 24 units REMARKS: Responsible Broker. Francois Gagnon Certified Real Estate Broker
Mtl: 514 603-2010 Qc: 418 476-0186 info@patricemenard.com www.patricemenard.com FOR SALE 2360 GAMACHE, LONGUEUIL 2 350 000 $ Asking price REMARKS: located in Longueuil : 14x5.5 + 9x4.5 + 1 studio. Wood
More information9,800 sf Office Building Frankfort, IL
21195 S LaGrange Rd Features: 9,800 sf 40 car parking Across from Jewel anchored shopping center Can be acquired fully or partially occupied Well Maintained All electric utilities Taxes- $3.35 psf Great
More informationROI Forecaster Property Investment Analysis Prepared Exclusively For John Q. Investor
ROI Forecaster Property Investment Analysis Prepared Exclusively For John Q. Investor Copyright 2002 2003 Real Estate Informatics, Inc. All Rights Reserved. Input Dashboard Property Name Property Address
More informationAdrian 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 informationCommercial Real. Estate. CMBS Conduit. Loan. Program. Retail Medical Office Industrial Warehouse Hotel Apartment Mixed-Use Self-Storage
Commercial Real Estate CMBS Conduit Loan Program Retail Medical Office Industrial Warehouse Hotel Apartment Mixed-Use Self-Storage City Capital Realty Shawn Rabban 310-714-5616 shawnrabban@yahoo.com CAL
More informationChristos 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 informationChristos 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 informationFINANCIAL STATEMENT AND INDEPENDENT AUDITORS REPORT SAN DIEGO HOUSING COMMISSION SCATTERED SITES HOUSING DEVELOPMENT PROJECT NO.
FINANCIAL STATEMENT AND INDEPENDENT AUDITORS REPORT SAN DIEGO HOUSING COMMISSION SCATTERED SITES HOUSING DEVELOPMENT PROJECT NO. 80-RHC-002 JUNE 30, 2012 San Diego Housing Commission Scattered Sites Housing
More informationRACHEL E, PLATEAU MONT-ROYAL E 25 units REMARKS: Responsible Broker. Thierry Samlal Certified Real Estate Broker
Mtl: 514 603-2010 Qc: 418 476-0186 info@patricemenard.com www.patricemenard.com FOR SALE 2551-2557 RACHEL E, PLATEAU MONT-ROYAL E 1 400 000 $ Asking price REMARKS: Beautiful building of 22 rooms and 1x
More informationCADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017
October 20, 2017 TO: SUBJECT: CADA Board of Directors October 27, 2017, Board Meeting TRANSMITTALS (H) FINANCIAL REPORT FOR THE PERIOD ENDING September 30, 2017 CONTACT PERSON: Noelle Mussen, Controller
More informationFINANCIAL STATEMENT AND INDEPENDENT AUDITORS REPORT SAN DIEGO HOUSING COMMISSION OTAY VILLAS HOUSING DEVELOPMENT PROJECT NO. 80-RHC-026 JUNE 30, 2007
FINANCIAL STATEMENT AND INDEPENDENT AUDITORS REPORT SAN DIEGO HOUSING COMMISSION OTAY VILLAS HOUSING DEVELOPMENT PROJECT NO. 80-RHC-026 JUNE 30, 2007 San Diego Housing Commission Otay Villas Housing Development
More informationAdrian Apartments II 555 Peachtree St Atlanta GA 30303
Prepared for Brett Johnson January 10, 2009 Presented by Your Company Name Here 1212 Main St Atlanta GA 30030 info@yourcompany.com Disclaimer: All information presented is believed to be accurate. The
More informationFinancial Analysis. Table of Contents. Financial Analysis Summary Base Rent
Financial Analysis Table of Contents TAB Schedule SUM BR RENT ROLL BS DD RI PRI OI PT&TB U I GA PF RM AP PR&STAFF Financial Analysis Summary Base Rent Rent Roll Analysis Bank Statement Analysis Deposit
More informationACTON 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 informationREAL 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 informationJordan View, L.C. HUD Project No.: PM Financial Statements and Independent Auditor's Report
Financial Statements and Independent Auditor's Report December 31, 2011 Contents Independent Auditor's Report 1 Balance Sheet 2 Statement of Operations 4 Statement of Members' Equity 5 Statement of Cash
More informationPage 1 of 14. Today s date: Loan Amount Requested: Purpose: Purchase Rehabilitation Refinance New Construction Other
Today s date: Loan Amount Requested: Purpose: Purchase Rehabilitation Refinance New Construction Other How did you hear about CPC? WOM Internet Advertising Press Government Agency Other *COMPLETE: THIS
More informationTahitian Gardens Condo, Inc. Balance Sheet As of 12/31/12
Run Date: 01/14/13 Page: 1 Run Time: 12:16 AM Tahitian Gardens Condo, Inc. Balance Sheet As of 12/31/12 Account Description Operating Reserves Other Totals ASSETS CASH: 1010-001 PETTY CASH-GENERAL 200.00
More informationFallen Leaves Apartments, LP. Financial Statements (With Supplementary Information) Independent Auditor's Report. December 31, 2015 and 2014
Financial Statements (With Supplementary Information) Independent Auditor's Report December 31, 2015 and 2014 Index Page Independent Auditor's Report 2 Financial Statements Balance Sheets 4 Statements
More informationREG Z PORTFOLIO ARMS - Primary Residence. REG Z PORTFOLIO ARMS - Non-Owner Occupied (Cash out or Delayed Finance, Not Business Entity) A+ CREDIT
California Luther Burbank Savings ~ Wholesale Rate Sheet 5/23/2016 8:00 AM PST Lock Desk: 7:30 AM - 4:00 PM PST, Monday - Friday Index: Website www.lutherburbanksavingswholesale.com 1 Yr LIBOR 1.2990%
More informationResort Development. Lake Clinton. REQUEST FOR PROPOSAL - COST RESPONSE Bid Event Number: EVT
Resort Development Lake Clinton REQUEST FOR PROPOSAL - COST RESPONSE Bid Event Number: EVT0002445 Tax Exempt Bond Financing Bond Investors Qualified Institutional Buyers ( QIBs ) Non-Recourse Tax-Exempt
More informationreal estate finance II Class : HOMEWORK 4 & MIDTERM REVIEWS
real estate finance II Class : HOMEWORK 4 & MIDTERM REVIEWS HW3 HOMEWORK 3: Open the attached file and combine with your HW2 Operating Proforma (suggest on a separate tab in your excel file). Calculate:
More informationFINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT SAN DIEGO HOUSING COMMISSION SCATTERED SITES HOUSING DEVELOPMENT PROJECT NO.
FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS REPORT SAN DIEGO HOUSING COMMISSION SCATTERED SITES HOUSING DEVELOPMENT PROJECT NO. 80-RHC-002 JUNE 30, 2005 San Diego Housing Commission Scattered Sites Housing
More informationFOR SALE $ PÉRIGNY, LONGUEUIL 16 units. REMARKS: Asking price
Mtl: 514 603-2010 Qc: 418 476-0186 info@patricemenard.com www.patricemenard.com FOR SALE 2896-2900 PÉRIGNY, LONGUEUIL 1 545 000 $ Asking price REMARKS: located in Longueuil: 8x5.5 + 6x4.5 + 2x3.5. Construction
More informationTHREE 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 informationReal Estate Finance in a Canadian Context Webinar 2: Chapter 7, 8 and Project 1 Preparation
Real Estate Division Real Estate Finance in a Canadian Context Webinar 2: Chapter 7, 8 and Project 1 Preparation Sharon Gulbranson Introduction Introduction Overview of session UNIVERSITY OF BRITISH COLUMBIA
More informationFOR SALE WHITE PLAINS ROAD BX TAXPAYER W/ DEV. POTENTIAL White Plains Rd, Bronx, NY (Parcel #: ) MultiFamilyDirect.
Exclusively Listed by RM Friedland LLC FOR SALE WHITE PLAINS ROAD BX TAXPAYER W/ DEV. POTENTIAL 4635-4637 White Plains Rd, Bronx, NY 10470 (Parcel #: 05083-0046) Page 1 of 9 Proposed 416 Apartment Mixed-
More informationSan Diego Housing Commission Otay Villas Housing Development Project No. 12-HLCP-0003 (Formerly No. 80-RHC-026)
San Diego Housing Commission Otay Villas Housing Development Project No. 12-HLCP-0003 (Formerly No. 80-RHC-026) Special Purpose Financial Statement (With Supplementary Information) and Independent Auditor
More information2960 MAZENOD, LONGUEUIL 16 units REMARKS: Responsible Broker. Thierry Samlal Certified Real Estate Broker
Mtl: 514 603-2010 Qc: 418 476-0186 info@patricemenard.com www.patricemenard.com FOR SALE 2960 MAZENOD, LONGUEUIL 1 650 000 $ Asking price REMARKS: located in Longueuil: 16x4.5. Construction 1976. Brick
More informationThe XYZ Hotel, 123 Main Street Summary of Major Assumptions - 7/11/2012
Hotel Type: Full Service GENERAL, TIMING AND RENOVATION The XYZ Hotel, 123 Main Street Summary of Major Assumptions - 7/11/2012 RETURNS SUMMARY Total Rooms/Keys 450 Retail 1,000 RSF IRR (calculated off
More informationREAL ESTATE INVESTMENT ANALYSIS
REAL ESTATE INVESTMENT ANALYSIS DECEMBER 29 2015 PREPARED FOR : PREPARED BY : 2605 Carriage Lane Carrollton, Texas 75006 cathy@allstarhomegroup.com (214) 850-4527 Denison 15 Denison, Texas Descriptive
More informationWESLEY HOUSE LIMITED PARTNERSHIP FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT DECEMBER 31, 2016
WESLEY HOUSE LIMITED PARTNERSHIP FINANCIAL STATEMENTS AND INDEPENDENT AUDITORS' REPORT DECEMBER 31, 2016 TABLE OF CONTENTS INDEPENDENT AUDITORS' REPORT FINANCIAL STATEMENTS BALANCE SHEET STATEMENT OF PROFIT
More information717 E. Washington Street Petaluma, California
717 E. Washington Street Property Highlights ±1,350 SF Free standing building 12 parking spaces Available for lease at $2.50/SF Gross Great visibility & Building signage Sale Price: $900,000 Adjacent to
More informationAHC Limited Partnership - 18
Financial Statements For The Years Ended December 31, 2012 And 2011 Table Of Contents For The Years Ended December 31, 2012 And 2011 Independent Auditors Report... 1-2 Financial Statements Balance Sheets...
More informationAgenda Item # 5b Page 1 of 43
Page 1 of 43 Page 2 of 43 Page 3 of 43 Page 4 of 43 Page 5 of 43 Page 6 of 43 Page 7 of 43 Page 8 of 43 Page 9 of 43 Page 10 of 43 Page 11 of 43 Page 12 of 43 Page 13 of 43 Page 14 of 43 Page 15 of 43
More informationRiver House Investment Profile
River House Investment Profile Located in the center of Baton Rouge, the capital and second-largest city in Louisiana, River House will be a new mixed-use development including residences, office, and
More informationRare Greenwich Avenue Investment Property FOR SALE
Rare Greenwich Avenue Investment Property FOR SALE, as exclusive agent is offering 171-173 Greenwich Avenue for sale. This property offers a rare opportunity to purchase a premier building in a severely
More informationGeorge Mason University Center for Real Estate Entrepreneurship Real Estate Finance & Investment Analysis September 24, 2009
George Mason University Center for Real Estate Entrepreneurship Real Estate Finance & Investment Analysis September 24, 2009 Coleman Rector Weber Ghadban & Associates Realty, Inc. coleman@wgarealty.com
More informationThe Meadows at Fair Lakes Summary of Land Development Assumptions - Part 1-9/16/2012
Summary of Land Development Assumptions - Part 1-9/16/2012 SITE INFORMATION DEVELOPMENT USES OF FUNDS Project Name % Total $/Acre Total Address Old Fairgrounds, Anytown, NY 12345 Land and Acquisition Costs
More informationN Catalina - Redondo Beach Transaction Summary PROJECT AND MARKET OVERVIEW
Transaction Summary PROJECT AND MARKET OVERVIEW PROJECT OVERVIEW MARKET STATISTICS (2018) Address 100-132 N Catalina - Redondo Beach Submarket Comparables SF $/PSF Sale Price Property Type For Sale Condos
More informationBEACHWOOD 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 informationChet Balder Vice President. Ardmin Properties Real Estate Investment Group:
Chet Balder Vice President Ardmin Properties Real Estate Investment Group: Fundamentals in Business A look at the past and the present Imagine Imagine Going back to college Imagine Going back to your first
More informationReal Estate Finance in a Canadian Context BUSI 221 Review Lecture
Real Estate Division Real Estate Finance in a Canadian Context BUSI 221 Review Lecture Sharon Gulbranson Topics Comments on Project 2 Format of exam General exam tips Key topics and multiple choice questions
More information9550 Deering Dr. Fiscal Year Beginning October 2018
5-Year After Tax Cash Flow Analysis INITIAL INVESTMENT Purchase Price + Acquisition Costs - 1st Mortgage + Total Loan Fees and Points Initial Investment 5-YEAR CASH FLOW SUMMARY $160,000 $0 $120,000 $1,200
More informationFOR 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 information30-Year Amortization for Office Refinance Loan Quote Comparison
Jan 2018 Lender #1 Lender #2 Lender #3 Loan Amount: $1,246,200 $1,350,000 $1,350,000 Estimated Value: $2,077,000 $2,077,000 $2,077,000 Loan To Value: 60.0% 65.0% 65.0% Indicated Interest Rate 4.55% 4.55%
More informationFundamentals of the Real Estate Development Process Affordable & Market Rate Perspectives
Real Estate Development 101 Fundamentals of the Real Estate Development Process Affordable & Market Rate Perspectives DEVELOPMENT LIFE CYCLE SITE IDENTIFICATION FINANCING PLAN ACQUISITION DUE-DILIGENCE
More informationProfessional Practice 544
Spring Semester 2017 Professional Practice 544 Michael J. Hanahan Partner Schiff Hardin LLP 233 S. Wacker, Ste. 6600 Chicago, IL 60606 312-258-5701 mhanahan@schiffhardin.com Schiff Hardin LLP. All rights
More information