- NAI Alliance
Transcription
- NAI Alliance
Alliance Commercial Real Estate Services, Worldwide. Alliance Commercial Real Estate Services, Worldwide. Global NAI Alliance 6995 Sierra Center Parkway Suite 100 Reno, NV 89511 775 336 4699 fax Multi-Family Division State Street Plaza - Reno, NV Embed Washoe-Mill Apartments <object width="425" h 1375 MILL STREET | RENO, NV 89502 URL Contact Information Morgan Walsh Multi-Family Specialist 775 336 4646 [email protected] http://www.youtube.c Property Pricing Price: $8,600,000 Cap Rate: 6.3 Total Units: 115 Building SF: 83,657 sf Year Built: 1981 Price/Unit: $74,800 Price/SF: $103 Terms: Cash to Private Bond Property Description Property Flyer NAI ALLIANCE IS PLEASED TO ANNOUNCE A UNIQUE ACQUISITION OPPORTUNITY FOR QUALIFIED INVESTORS: Please click here to download the flyer for Washoe-Mill Apartments. Located immediately adjacent to Renown Regional Medical Center in the heart of southeast Reno, the Washoe-Mill Apartments were built in 1980 as a Section 8, HUD-subsidized project for elderly and disabled tenants. Owned and operated by the seller continuously from inception, these well-maintained units enjoy exceptionally low vacancy, a high reputation for professional management and consistently high HUD REAC facility inspection scores. The property is conveniently located along a major arterial served by public transit, grocery and recreational facilities. Units are more than 25% larger than the market average size for studio and one-bedroom units and include 12 accessible apartments and a two-bedroom unit for the resident manager. Join the Conversation 0:00 / 1:22 You are receiving this message because you have expressed an interest our offerings. To stop receiving these messages, please click here. 1 Alliance Commercial Real Estate Services, Worldwide. contact information Morgan Walsh Multi-Family Specialist [email protected] 775 336 4646 Direct www.naialliance.com 6995 Sierra Center Pkwy. Suite 100 Reno, NV 89511 775 336 4699 Fax Laguna Terrace at Virginia Lake 2490 Eastshore Drive PRICING $19,000,000 Price: Cap Rate: Total Units: Building SF: Price/Unit: Price/SF: Terms: 7.00% 24 18,000 sf $78,750 $105.00 All Cash Home | People | Office | REALTrac™ Login | Contact AMENITIES N A I A L L I A N C E M U LT I-H O U S I N G D I V I S I O N I S P L E A S E D T O A N N OUNCE Clubhouse Computer Room Community Kitchen Fitness Center Spa/Hot tub Outside Barbeque Tennis Court Sand Volleyball Heated Swimming Pool Wood Floors (In Some Units) Fireplace (In Some Units) Private Balcony/Patio Air Conditioning Walk-in Closets Ceiling Fans Laundry Rooms the opportunity for qualified investors to purchase Hampden Heights, a 376 unit apartment community located in Denver, Colorado. DEBT ASSUMPTION: The sale is subject to the assumption of debt, which is currently below market rate at 5.91% interest and matures on July 1, 2014. Please see page 26 in the offering for a full debt summary. Built in 1974, Hampden Heights is situated between Downtown Denver and the Denver Technological Center (DTC), providing residents a short commute to Denver’s two largest employment centers. Just one and a half miles east of the Southmoor Light-Rail Station, residents have access to over 35 miles of shopping, restaurants, and arts & entertainment along the light rail system, making it a convenient choice for residents who want access to Downtown Denver, but prefer a more suburban home. Just south of Hampden Heights, the Denver Technological Center, Aerial Photo Property Photos Confidentiality Agreement Laguna Terrace at Virginia Lake City, State Reno, NV INCOME No. 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 1 Unit Number Unit Type 2704 2 Bd/1.5 Ba 2706 2 Bd/1.5 Ba 2708 2 Bd/1.5 Ba 2710 2 Bd/1.5 Ba 2712 2 Bd/1.5 Ba 2714 2 Bd/1.5 Ba 2716 2 Bd/1.5 Ba 2718 2 Bd/1.5 Ba 2802 2 Bd/1.5 Ba 2806 2 Bd/1.5 Ba 2900 2 Bd/1.5 Ba 2902 2 Bd/1.5 Ba 2906 2 Bd/1.5 Ba 2914 2 Bd/1.5 Ba 3002 2 Bd/1.5 Ba 3006 2 Bd/1.5 Ba 3008 2 Bd/1.5 Ba 3014 2 Bd/1.5 Ba 3018 2 Bd/1.5 Ba 3104 2 Bd/1.5 Ba 3106 2 Bd/1.5 Ba 21 Units 1 1 1 1 1 1 1 1 2908 2 Bd/1.5 Ba 2910 2 Bd/1.5 Ba 2912 2 Bd/1.5 Ba 3004 2 Bd/1.5 Ba 3010 2 Bd/1.5 Ba 3012 2 Bd/1.5 Ba 2904 2 Bd/1.5 Ba 3000 2 Bd/1.5 Ba 29 vg SF / Monthly Rent Potential Annual Market Rent Less: Loss to Lease GROSS POTENTIAL RENT Property Key 19. AT&T 20. Baseball Stadium Site 21. Park Center Tower - MT Office 22. Developed Land For Sale 23. Sienna Hotel and Casino 24. County Owned Land 25. Post Office 7. Fitzgerald’s Hotel and Casino 13. Palladio - Residential 8. The Montage - Residential 14. 100 N. Sierra - Mixed Use Washoe 9. Residences at Riverwalk Towers 15. Vacant 10. Arlington Towers Condominiums 16. Cal Neva Hotel & Casino 019-460-03 to 10, 11. Parking Garage - MT019-460-16 17. City Hall Retail 019-460-14, to 32, 18. Nevada Bell 12. Riverside 12 Movie Theater 019-460-34, 019-460-37, 019-460-38 TOTAL BUILDING SF MT - Multi-Tenant Composite Siding Four 2-story buildings Total SF 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 36,569 Kelly Bland 20 1st Loan Debt Service DSC 1.48 PRE‐TAX NET CASH FLOW [email protected] [email protected] Dominic Brunetti Mark Keyzers 23 Depreciation‐Improvement 24 Depreciation‐FF&E CASH FLOW after DEPRECIATION 27.5 yrs 7 yrs [email protected] [email protected] PRICE and TERMS Central 1.0% $ 3,596 1.0% $ 3,596 0.0% $ ‐ 0.0% $ ‐ 2.0% $ 7,192 1st Loan @ Seller Carry 2nd @ % Cash Down Cash on Cash Return contact information Paid by Owner Morgan Walsh Alliance 775 336 4646 Direct www.naialliance.com ACTUAL RENT 1 2 Bedroom / 1 Bath TH $825 2 2 Bedroom / 1 Bath TH $825 3 2 Bedroom / 1 Bath TH $825 4 $ 2,167 $ 10,235 $ 1.72 $ 8.12 58.8% $ 200,828 $ 6,923 $ 5.49 26.7% $ 95,977 $ 3,312 $ 2.63 80.0% $ 139,102 0.0% $ ‐ $ 235,079 $ 4,797 $ ‐ $ 8,109 $ 4 $ ‐ $ 7 $825 $825 $ 3,347,134 $ 115,418 $ ‐ $ ‐ $ 1,530,118 $ 52,763 6.27% 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH The NAI Alliance Multi-Family Division $825 exists for one reason: to help investors $825 2 Bedroom / 1 Bath TH $825 achieve maximum value in the purchase 2 Bedroom / 1 Bath TH $825 and sale of their assets. 12 13 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH For more information, please contact: 2 Bedroom / 1 Bath TH $825 2 Bedroom / 1 Bath TH $825 16 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH $825 2 Bedroom / 1 Bath TH $825 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH $825 2 Bedroom / 1 Bath TH $825 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH $825 2 Bedroom / 1 Bath TH $825 27 2 Bedroom / 1 Bath TH Dan Oster Senior Associate T 775.336.4665 [email protected] 6995 Sierra Center Parkway, Suite 100 Reno NV 89511 (775) 336-4600 Multi-Family Specialist 775 336 4646 Alliance Commercial Real Estate Services, Worldwide. Multi-Family Division www.naialliance.com $825 28 2 Bedroom / 1 Bath TH $825 29 2 Bedroom / 1 Bath TH $825 $ 91.53 $ ‐ $ 41.84 J. Michael Hoeck, SIOR Senior Vice President T 775.336.4621 [email protected] [email protected] $825 25 26 Home | Contact | Privacy | Site Admin | Member Sites For additional information, please contact: $825 $825 22 23 24 Morgan Walsh $825 $825 18 19 21 Paul Perkins, CCIM, SIOR Senior Vice President T 775.336.4660 [email protected] $825 $825 14 15 17 Total Per Unit Per SF $ 47,810,620 $ 164,883 $ 130.76 Loan balance (1/13/ 6.21% $ 13.30 $ 168,181 $ 133.37 6.09% $ 13.56 Interest 6.0% $825 $825 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH 8 9 $ 4,877,020 LTV 70.00% n/a 32.00% 2 Bedroom / 1 Bath TH 2 Bedroom / 1 Bath TH 6 7 10 11 contact information Morgan Walsh Alliance Multi-Family Specialist [email protected] UNIT TYPE 5 ‐ 7/31/2009 ‐ 4/17/2009 ‐ ‐ ‐ ‐ Leased = 13 units Leased = 45% $ 124 $ 0.10 $ 124 $ 0.10 $ ‐ $ ‐ $ ‐ $ ‐ $ 248 $ 0.20 17.5% $ 63,022 82.5% $ 296,805 PRICE with ‐2% Closing cost Cap Rate / Paid by Resident WATER/SEWER/TRASH $ 0.87 $ 0.91 $ 0.91 $ 0.95 $ 0.95 $ 0.95 $ 0.91 $ 0.91 $ 0.91 $ 10.94 $ ‐ $ 10.94 4.99% $ 19,980 $ 690 $ 0.55 4.99% $ 19,980 $ 690 $ 0.55 0.00 $ ‐ $ ‐ $ ‐ 100.0% $ 360,240 $ 12,420 $ 9.84 PRICE Electric 40 Gallon tank per unit GAS/ELECTRIC Commercial Real Estate Services, Worldwide. Total Stabilized Income/Expense 1/13/2009 Total Per Unit Per SF Lease Expiration $ 1,100 $ 1,100 $ 0.87 ‐ $ 1,100 $ 1,100 $ 0.87 ‐ $ 1,150 $ 1,150 $ 0.91 8/12/2009 $ 1,100 $ 1,100 $ 0.87 ‐ $ 1,100 $ 1,100 $ 0.87 ‐ $ 1,200 $ 1,200 $ 0.95 10/2/2009 $ 1,200 $ 1,200 $ 0.95 5/2/2009 $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,200 $ 1,200 $ 0.95 4/30/2009 $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 7/31/2009 $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,100 $ 1,100 $ 0.87 4/17/2009 $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,150 $ 1,150 $ 0.91 ‐ $ 1,100 $ 1,100 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 1,200 $ 1,200 $ 1,200 $ 1,200 $ 1,200 $ 1,200 $ 1,150 $ 1,150 $ 1,150 $ 1,150 $ 33,350 $ 1,150 $ 400,200 $ 13,800 0.00% $ ‐ $ ‐ $ 400,200 $ 13,800 The information contained herein has been given to us by the owner of the property or other sources we deem reliable. We have no reason to doubt its accuracy, but we do not guarantee it. All information should be verified prior to purchase or lease. Cap Rate / GRM The information contained herein has been given to us by the owner of the property or other sources we deem reliable. We have no reason to doubt its accuracy, but we do not guarantee it. All information should be verified prior to purchase. UNIT 4.6% $ 16,568 $ 571 $ 0.45 7.1% $ 25,573 $ 882 $ 7.00 0.0% $ ‐ $ ‐ $ ‐ 3.0% $ 10,789 $ 372 $ 0.30 0.8% $ 2,900 $ 100 $ 0.08 15.5% $ 55,830 $ 1,925 $ 7.83 Retail: TOTAL EXPENSES NET OPERATING INCOME Scott Shanks Units 29 20 EXPENSES | Non‐Controllable 13 Utility (water/sewer) 14 RE Taxes (paid quarterly) 15 HOA (CAM, Utility, Insurance) = Seller for 3 years @ $225/mo* 16 Management Fee (%GPI) 17 Insurance (content/liability) Total Non‐Controllable contact information Office: tel 775 336 4600 fax 775 336 4699 www.naiallinace.com Central A/C SF 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 1,261 Lagoon None None Lagoon Lagoon Lagoon Lagoon Lagoon Total Controllable MF30 (30 units/acre) Pitched asphalt shingle Alliance EXTERIOR STRUCTURE HEATING View Partial Lagoon Lagoon Lagoon Lagoon Lagoon (Model) Lagoon Lagoon Lagoon Lagoon Lagoon Partial Lagoon Lagoon Lagoon Lagoon Lagoon Lagoon Lagoon Lagoon Lagoon Lagoon Lagoon 33. Art Museum 26. Pioneer Center For Performing Arts Less: Physical Vacancy 34. Museum Tower - MT Office 27. Riverside Artist Lofts Less: Rental Concession Less: Models/Employee Units # of units ‐> 28. Washoe County District Court 35. B of A Building - MT Office EFFECTIVE GROSS INCOME 29. Wingfield Towers 36. Federal Court House EXPENSES | Controllable 30. City Owned Land 37. Nevada State Bank 10 Repairs & Maintenance 31. 241 Ridge Street - MT Office 38. Wells Fargo Building - MT Office 11 G&A 12 Advertising & Marketing 32. 201 W. Liberty - MT Office 39. 350 S. Center (part of Mgmt. Fee) - Washoe County 13 Replacement Reserves ±36,683 sf ZONING INDUSTRIAL GROUP naialliance.com/IndustrialGroup Just Reduced to $17.5 Million We obtained the information above from sources we believe to be reliable. However, we have not verified its accuracy and make no guarantee, warranty or representation about it. It is submitted subject to the possibility of errors, omissions, change of price, rental or other conditions, prior to sale, lease or financing, or withdrawal without notice. We include projections, opinions, assumptions or estimates for example only, and they may not represent current or future performance of the property. You and your tax and legal advisors should conduct your own investigation of the property and transaction. RENT ROLL OPERATING DATA Property Name / Address Laguna Terrace / 2700‐3106 Eastshore Drive 24 ROOF Properties Dave Simonsen, CCIM, SIOR Senior Vice President T 775.336.4667 [email protected] 2490 Eastshore Drive PROPERTY INFORMATION Market Reports metro Denver with a workforce of over 150,000 people. Hampden Avenue (US 285) is a major thoroughfare across Metro Denver, with an average daily traffi c count of 57,800 vehicles just east of I-25 on Hampden Avenue. PARCEL MAP FOUNDATION Block foundation with crawl space Commercial Real Estate Services, Worldwide. News The information contained herein has been given to us by the owner of the property or other sources we deem reliable. We have no reason to doubt its accuracy, but we do not guarantee it. All information should be verified prior to purchase. 2490 Eastshore Drive HOT WATER Services Investment Brochure Document Center Greenwood Plaza, Inverness, and Meridian International Business Center, form the largest employment center in Downtown Reno Laguna Terrace at Virginia Lake 1. Tradewinds - Residential 2. EldoradoCOUNTY Parking Garage 3. Eldorado Hotel and Casino 4. Reno Events Center 5. National Bowling Stadium NUMBERS 6. Harrah’s PARCEL Hotel and Casino About Us Pfizer Logistics Center Multi-Family Specialist [email protected] Commercial Real Estate Services, Worldwide. 775 336 4646 Direct www.naialliance.com The information contained herein has been given to us by the owner of the property or other sources we deem reliable. We have no reason to doubt its accuracy, but we do not guarantee it. All information should be verified prior to purchase. #1 in Commercial Real Estate Online $515 billion of properties for sale • 5.2 billion sq. ft. of properties for lease • 3 million members Result 1 of 1 Back to Search Results Laguna Terrace at Virginia Lake 2490 Eastshore Drive Reno, NV 89509 County: Washoe Laguna Terrace at Virginia Lake 2700-3106 Eastshore Drive Laguna Terrace at Virginia Lake Morgan Walsh ( Photos 775) 336-4646 For Sale Image 1 of 1 Active Options Type: Multifamily Garden/Low-Rise Comparables No. Units: 29 Email Listing Building Size: 21,216 SF Lot Size: 1 SF Price: $000,000 Price/Unit: $0 Flyer Map / Aerial GRM: 10 Demographics Cap Rate: 36.55% Date Last Verified: 12/10/2008 Print Summary Property ID: 15953095 Print ALL Get Financing 2490 Eastshore Drive - Feedback Click to Enlarge (278 KB) Find Out More... Attachments 226 KB Flyer Additional Information Property Description: The subject property was built in 1974 and is comprised of three, 2-story buildings, a swimming pool, onsite laundry facilities and ample parking. Situated on almost 1 acre, there are 4-jr. 1br/1ba units, 10-1br/1ba units and 14-2br/1ba units (totaling 28 units). The buildings are of wood-frame construction with wood exteriors. The roofs are û at tar and gravel with a wood shingle mansard. The onsite laundry facility has 3 washers and 3 dryers (leased). Location Description: The City of San Jose is the 10th largest city in the U.S. and the 3rd largest city in California. San Jose is home to the largest concentration of technology expertise in the world--more than 6,600 technology companies employing more than 254,000 people.The subject property is located in West San Jose in a quiet residential neighborhood of multi-family dwellings, condominiums and some commercial uses. Directly across from the property is the prestigious Harker Middle School Campus (Grade 6-8) on 40 acres and features outstanding athletic facilities and spacious grounds. Westgate Shopping Mall is located just 2 miles southwest of the property while Westû eld Shopping Center and Santana Row shops and restaurants are located just 2 miles northeast of the property. Financial Summary Net Operating Income: Actual $167,675 Unit Mix Information 2br/1ba No. Units: 14 SF: 865 Avg. Mo. Rent: $1,014 1br/1ba No. Units: 10 SF: 691 Avg. Mo. Rent: $924 jr.1br/1ba No. Units: 4 SF: 582 Avg. Mo. Rent: $788 Debt & Equity Information No Debt & Equity Information Provided OFFERING MEMORANDUM Alliance Commercial Real Estate Services, Worldwide. The information contained herein has been given to us by the owner of the property or other sources we deem reliable. We have no reason to doubt its accuracy, but we do not guarantee it. All information should be verified prior to purchase. contact information Morgan Walsh Multi-Family Specialist [email protected] 775 336 4646 Direct 775 336 4699 Fax www.NAIAlliance.com stay informed : Download our Quarterly Market Report or Newsletter today at e Allianc al Estate ercial Re Comm ncy Rat Constru ir ) into the of money ent ney (lots es redevelopm d tions sted mo RENOva old, inve down to the bon a forever changein is g n new and ers, both at city livin The result s, and eve perty own odels, addition ction activity. ry, and a chance ks resulting pro el e luxu l set bac fts, rem o. many hot of constru In 2009, . Through face-li were a flurry ms, Las Vegas styl d major financia at sign for Ren fere were a gre properties pitality properties eased hotel roo developers suf s of ovations incr ing proces Reno’s hos bubbling with eral of the projects the ren painstak construction ir ough sev in city skylinet little city. Alth , and loss of the began the $ 170 million boasts elopment Montage rt of the biggesrship, foreclosure n L3 Dev ains and with the rs, whe hea 7, in 200 in receive ce in the to the m the rem its neighbo in things off its carcass. Fro Towering over l commercial spa n ed the kick to n k and ge leve perty. jects. The Monta el and Casino dowusive condo pro are feet of street back to Corus Banother failed pro squ eral went all incl enix Hot den Pho a spectacular k, and over 30,000 . The Montage ge along with sev former Gol par ed as Monta invested lion tearing the Phoenix emerg pool, gym, dog lion has been purchased the n $ 20 mil ing up more tha r $ 100 mil dollars the units, a swimm stor Gro ht have been. dropped where ove Starwood Inve do t mig poration rra wha Cor 377 con ReTRAC project s the of er Oak Sie ind ember Grand Menlo the city’s the FDIC. In Dec an ominous rem ner). The paved as (condo is down and former Sundowt the Condo-tel tional hands of 0, the Montage packed quickly The Belvedere (the is and brough o-Tahoe Interna As of 201 was hos t L3 trod known as dollar metamorp brought the Ren a close. path tha version came to und and The rocky condo unit con a $ 90 million as 2009 ed broke gro convention on its 186 Casino complet o. The Hyatt ted at $ 15 million o’s fragile million and that Ren $ Resort & el) market to Renproperty estima recognizedand dumped 400Sky Bridge to e es Resort Spa ian meets hot room all suit se 127 ntis Casino rising gold valu of the pedestrnew suites, the Atla the Airport a ition steadily ino and the add as strip. resemble raded or l Hotel Cas precious than theproperties. With gyms, and upg two properties on the Las Veg mil per pitality perties The Pep n more ir resort s, pools, aller hos s. In was eve tively in to the casino pro rious spa eral sm nge market respec Center, luxu old sev ical cha $ 100 million be unders ed up for rad mily property Convention to ks par Not ant also the multifa invested the Reno-S properties to converge on Court property ovate its an effort Colonial Garden rade and ren akeasy upg market Thetely $ 2 million to y (the former Spe with a approxima Reno Regenc ts) went all in e a om The uni 54 units. ino with 238 mation to bec ties are Cas sfor & per Hotel dollar tran well. Both pro ants $ 12 million curing ten ty as y proper tle of pro multifamil down for the bat e to fall. ed hunkered ncy levels continu to increas el in as occupa ts evolved dated hot hotel uni lease while out rious hotel sed luxu or Decrea 9 was erged as for sale condos vacant land em restaurants. 200 what rooms or rooms, and new mentation, but While aug ? little city ties it suites, ball on action and biggest rt not sho mean for the modifying proper break all does it yed creating and be a make or fic to will d traf 2009 enjo t twenty-ten ies, reduce economy tha ry. Vacanc is likely ressed our indust a, and a dep ry turn. When are year in e k at eve of the newer o-Taho the Ren ud come bac Reno’s Reno can be pro n if they are thwart scape eve rn. settles, the dust gracing its land economy to retu properties suspense for our in .com waiting s, Worldw Service e Year of 2009: Th : TRENDS Occupa ide. eport arket R 009 ality M Hospit r In Review 2 Yea e ction Room Rat es Tourism nce w.naiallia .4600 | ww 775.336 N A I A L L I A N C E Commerc ial Real Services, Estate e Allianc e Allianc ial Real Commerc Services, Estate ide Worldw y t i l a t i n io p s s i v i o d H Worldw ide y t i l a t i ion p s s i v i o d H