Montgomery House E Knapp Street

Similar documents
Christos Celmayster lic

717 E. Washington Street Petaluma, California

7% INCREASE IN RENTS & PRICE REDUCED

Calico Marketing Preview

735 E Laconia Blvd, Los Angeles, CA 90044

$150,000 PRICE REDUCTION

Christos Celmayster

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

Marshall Square Shopping Center N. MICHIGAN AVE.

PRESENTING & EVENT SPONSORS

Real Estate Investment Analysis

WaMu Foreclosure Main St Atlanta GA Prepared for. Darren Johnston. February 15, Presented by. Your Name Here Your Company Name Here

Real Estate Investment Analysis

Christos Celmayster lic

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

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

Christos Celmayster lic

Washington / Allen Center

Financial Analysis. Table of Contents. Financial Analysis Summary Base Rent

1731 E Appleton st, long beach ca LYON STAHL Woody Cell: (310) Office: (310) BRE#

10 YEAR CASH FLOW MODEL

6600 & 6630 STE 100 and 400 Sierra College Blvd., Rocklin CA 95677

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

FOR SALE WHITE PLAINS ROAD BX TAXPAYER W/ DEV. POTENTIAL White Plains Rd, Bronx, NY (Parcel #: ) MultiFamilyDirect.

72-sp Sun Terrace MHP For Sale

Rare Greenwich Avenue Investment Property FOR SALE

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

MCQUAID. THE WESTERNER 4200 Fremont Ave N 98103

WEST OAK APARTMENT HOMES FINANCIAL STATEMENTS FOR THE YEAR ENDED MARCH 31, 2017 AND INDEPENDENT ACCOUNT ANTS' COMPILATION REPORT

FOR SALE E Harbor Blvd Ventura, California

72-sp Sun Terrace MHP For Sale

XYZ APARTMENTS BALANCE SHEET. December 31, 2008 ASSETS

ANALYZER COMMERCIAL EXAMPLE CANADA

AFFORDABLE HOUSING PRE-QUALIFICATION FORM

Single Tenant Retail with 6 Years Remaining on the Lease

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

Investit Software. Investor Pro & Express Projection Wizard Video Tutorial Manual. August 2011

Heather Ridge Metropolitan District Financial Statements. March 31, 2019

Trike Property Management LLC Mailing Address: P.O. Box 11159, Milwaukee, WI Physical Address: 4125 N. Richards Street, Milwaukee, WI 53212

FOR SALE. Bryn Mawr. 86 South. 10 Large Townhome units 9 x 2BD/1.5BA, 1 x 3BD/1.5BA Average 1,130 SF per unit

2018 Apartment Consultants, Inc. This information has been secured from sources we believe to be reliable, but we make no representations or

The Blair Center US Highway 98 North, Lakeland, Fl Jack Strollo, CCIM, CPM

Executive Summary Bucksaw Pointe Resort, Marina & RV Park

Devoe Street Devoe Street Tallahassee, FL % Occupied Rent on the Rise Managed Built in 2007 Positive Cash Flow.

Waterfront 31-sp "Globe" MHP

HALSEY PLAZA FOR SALE

Adrian Apartments II

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

DAYBREAK COMMUNITY ASSOCIATION 2019 OPEN BUDGET WORKSHOP

3-Year Fixed Rate Loan for a Recently Rehabbed Apartment

River House Investment Profile

Frontier Travel Park

The Bank of New York Mellon Trust Co. N.A. 300 N. Meridian Street, Suite 910 Indianapolis, IN Attn: Perette Russell

1300 PENN STATION, MERIDIAN, ID

RENTAL MANAGEMENT AGREEEMENT

Leased Investment Offering

Lake Creek Village LLC (A Colorado Limited Liability Company) HUD Project No. FHA Financial Statements and Supplementary Information

I N V E S T O R P R E S E N TAT I O N. (As of March 31, 2017)

Residential Rental Property Checklist 2017

PLAN COMMISSION CITY OF BERLIN BERLIN, WISCONSIN

MANAGEMENT PLAN. 252 East Highland Avenue Milwaukee, WI A T DREXEL TOWN SQUARE

Presbyterian Village of Holly Phase II d/b/a The Village of Holly Woodlands (a not-for-profit corporation) HUD Project No.

325 E. 3RD LIMITED PARTNERSHIP. Financial Statements and Schedule. December 31, 2017 and (With Independent Auditors Report Thereon)

2018 LOW INCOME SENIOR CITIZEN (RP-467) AND LOW INCOME DISABILITY (RP-459C) EXEMPTION APPLICATION AND RENEWAL CHECKLIST

INCOME MODEL APPROACH. The Income Model Approach includes models for the following property groups:

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

Park Village Balance Sheet Managed by Ambling Management Company As of April 30, 2018

AFFORDABLE HOUSING PRE-QUALIFICATION FORM

ACADIA HOUSING, INC. d/b/a DARTMOUTH VILLAGE

FOR LEASE. 540 Federal Road, Brookfield, CT. Scott Lavelle

Park Trace-TN Balance Sheet Managed by Ambling Management Company As of April 30, 2018

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

Balance Sheet Report Churchill Club Master Assoc. As of October 31, 2014

990 Cherry Ave Suite 204, Long Beach Ca Direct Fax TRW International CUSTOMER AGREEMENT

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

Residential Rental Property Checklist 2012

Third Quarter Table of Contents. Company Profile 3. Highlights of the Third Quarter 2014 and Subsequent Events 4

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

THE MOUNTAIN CLUB ON LOON UNIT OWNERS' ASSOCIATION AND SUBSIDIARY FOR THE YEAR ENDED DECEMBER 31, 2013 AND INDEPENDENT AUDITORS REPORT

Click Image For Online Property Map

102-Sp Sportsman's Cove MHP/RV

PVM Kalamazoo Senior Non-Profit Housing Corporation d/b/a The Village of Sage Grove (a not-for-profit corporation) HUD Project No.

ATTACHMENT 6 ZAB Page 1 of 8

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

A Proactive Approach to Self-Storage Financing. Presented by Neal Gussis, Principal CCM Commercial Mortgage

SWTC REAL ESTATE FOUNDATION, INC. FINANCIAL STATEMENTS. June 30, 2017

PVM Kalamazoo Senior Non-Profit Housing Corporation d/b/a The Village of Sage Grove (a not-for-profit corporation) HUD Project No.

Page 1 of 14. Today s date: Loan Amount Requested: Purpose: Purchase Rehabilitation Refinance New Construction Other

CLICK FOR DRONE IMAGES. Click Image For Online Property Map

Offering Memorandum & Edgewood on Madison Apartments INDIANAPOLIS, IN

How to Prepare a Supportive Housing Operating Pro Forma

Plant City MHP For Sale

$1,600,000. Boston Reid LAKESIDE BUSINESS PARK. 117 Crosslake Park Drive Mooresville, NC SITE FEATURES. Lead 2 Real Estate Group

Condensed Consolidated Financial Statements. Horizon Group Properties, Inc.

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

Adrian Apartments II

EXAMPLE REPORT - DATA NOT VALID

EZ Corp. New Construction in Chicago, IL S. Western Ave. Chicago, IL For more info on this opportunity please contact:

The CoStar Office Report. T h i r d Q u a r t e r Duluth Office Market

Investit Software Inc. HOLD vs. SELL OFFICE BUILDING CND EXAMPLE

Transcription:

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, walking distance to Juneau Village Shopping Center, "Metro Market", Northwestern Mutual Life, Milwaukee School of Engineering, downtown shopping districts restaurants and the lake front. 930 E K NA P P ST RE E T Gorgeous office building with over 9,000 sq of rentable sq and one apartment. Many long term tenants like American Family Ins., Interior Designers, Natural Touch Massages. There is still room for an owner to move offices into the Building. 120 Bishop Way Ste 160 PO BOX 1982 Brookfield WI 53008 Phone: 262-786-7690 Fax: 262-786-7697 E-mail: The information herein was obtained from various sources. While effort was put forth in compiling the information, LLC or its representatives cannot guarantee its accuracy.

RENT ROLLS Rent Rolls 918 E Knapp Unit Type Rent 920 2 bd 965 91801 St 745 91802 1 bd 850 91803 1 bd 795 91804 st 725 91805 1 bd 765 91806 1 bd 695 91807 1 bd 725 91808 st 695 91809 1 bd 725 91810 st 750 92211 st 695 92212 1 bd 795 92214 1 bd 795 92215 st 695 92216 1 bd 475 92217 st 725 92219 1 bd 775 92220 1 bd 895 92221 st 745 92222 1 bd 850 92223 1 bd 775 92418 1 bd 775 930 E Knapp Type Rent Move in End Lease 1 Commercial 1530 10/1/2001 2 Commercial 695 7/1/2009 5/31/2019 5 Commercial 495 6/1/2014 5/31/2019 21 Commercial 750 6/19/2017 6/30/2019 22 Commercial 695 5/7/2008 5/31/2019 23 Commercial 595 12/1/2017 11/30/2018 24 Commercial 470 7/1/2014 8/31/2018 25 Commercial 450 30 Commercial 450 31 Commercial 615 4/1/2017 3/31/2019 33 Commercial 595 34 Commercial 550 35 Commercial 350 37 Commercial 350 2/1/2012 6/30/2018 13016 1 bed Apt 850 6/1/2018 5/31/2019 130126 Commercial 750 6/1/2005 5/31/2019 130136 Commercial 650 130138 Commercial 325 information, LLC or its representatives cannot guarantee its accuracy.

Income and Expenses Montgomery House P&L 918 E Knapp 23 units 930 E Knapp Offices Annual Total Rental Income $ 209,160.00 $ 133,380.00 $ 342,540.00 Other Income Vacancy 3% $ 6,275.00 $ 4,001.00 $ 10,276.00 Gross operating Income $ 202,885.00 $ 129,379.00 $ 332,264.00 OPERATING EXPENSES Taxes 2017 $ 30,716.00 $ 17,862.00 $ 48,578.00 Insurance $ 3,771.00 $ 173.00 $ 3,944.00 Management $ 6,200.00 $ 6,200.00 Water/sewer $ - $ 2,328.00 $ 2,328.00 We Energies $ 11,074.00 $ 9,044.00 $ 20,118.00 Repairs and Maintenance $ 8,767.00 $ 13,497.00 $ 22,264.00 Trash $ 1,588.00 $ 678.00 $ 2,266.00 Cleaning and Supplies $ 7,575.00 $ 1,150.00 $ 8,725.00 Pest Control $ 148.00 $ 137.00 $ 285.00 Lawn and Snow $ 436.00 $ 460.00 $ 896.00 Total Expense $ 70,275.00 $ 45,329.00 $ 115,604.00 Net Operating Income $ 132,610.00 $ 84,050.00 $ 216,660.00 *Financing 20% Down $ 600,000 Amortized 25 yr Interest 4.75% Monthly $ $ 13,683 Annualy $ 164,196 Cap Rate 7.20% *Possible financing information, LLC or its representatives cannot guarantee its accuracy.

Demographics information, LLC or its representatives cannot guarantee its accuracy.

Maps information, LLC or its representatives cannot guarantee its accuracy.