THE FLATS AT NORVIEW - Offering Memorandum - LoopNet
←
→
Page content transcription
If your browser does not render page correctly, please read the page content below
NON-ENDORSEMENT AND DISCLAIMER NOTICE Confidentiality and Disclaimer The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap and should not be made available to any other person or entity without the written consent of Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. Marcus & Millichap has not made any investigation, and makes no warranty or representation, with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCB's or asbestos, the compliance with State and Federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant's plans or intentions to continue its occupancy of the subject property. The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable; however, Marcus & Millichap has not verified, and will not verify, any of the information contained herein, nor has Marcus & Millichap conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2017 Marcus & Millichap. All rights reserved. Non-Endorsement Notice Marcus & Millichap is not affiliated with, sponsored by, or endorsed by any commercial tenant or lessee identified in this marketing package. The presence of any corporation's logo or name is not intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation of Marcus & Millichap, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of Marcus & Millichap, and is solely included for the purpose of providing tenant lessee information about this listing to prospective customers. ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT YOUR MARCUS & MILLICHAP AGENT FOR MORE DETAILS. THE FLATS AT NORVIEW Norfolk, VA ACT ID Y0600032 2
THE FLATS AT NORVIEW TABLE OF CONTENTS SECTION INVESTMENT OVERVIEW 01 Offering Summary Regional Map Local Map Aerial Photo MARKET COMPARABLES 02 Sales Comparables Rent Comparables FINANCIAL ANALYSIS 03 Rent Roll Summary Rent Roll Detail Operating Statement Notes Pricing Detail Acquisition Financing MARKET OVERVIEW 04 Demographic Analysis 3
THE FLATS AT NORVIEW OFFERING SUMMARY EXECUTIVE SUMMARY VITAL DATA Price $1,000,000 CURRENT YEAR 1 Loan Amount $750,000 CAP Rate 8.43% 9.83% MAJOR EMPLOYERS Loan Type Proposed New GRM 6.83 6.32 Net Operating Interest Rate / Amortization 4.75% / 30 Years $84,278 $98,303 EMPLOYER # OF EMPLOYEES Income Net Cash Flow Newport News Shipbuilding 18,001 Price/Unit $55,556 14.93% / $37,330 20.54% / $51,355 After Debt Service Price/SF $81.30 Total Return 19.56% / $48,903 25.40% / $63,490 United States Dept of Navy 13,958 Number of Units 18 Huntington Ingalls Inc 12,241 Rentable Square Feet 12,300 City of Virginia Beach 8,158 Number of Buildings 2 Riverside Healthcare Svcs Inc 8,000 Number of Stories 2 Norfolk Public Schools 6,765 Year Built / Renovated 1977 / 2004 Walmart 6,137 Lot Size 0.46 acre(s) City of Newport News 5,663 Old Dominion University 5,343 UNIT MIX Wolseley Real Estate Inc 5,014 NUMBER APPROX. Boone Clinic 5,000 UNIT TYPE OF UNITS SQUARE FEET Smithfield Farmland Corp 4,678 8 1 Bed / 1 Bath Flat 600 10 2 Bed / 1 Bath Flat 750 DEMOGRAPHICS 18 Total 12,300 10-Miles 20-Miles 30-Miles 2016 Estimate Pop 718,578 1,343,949 1,565,672 2016 Census Pop 693,478 1,294,388 1,510,386 2016 Estimate HH 270,149 504,092 586,405 2016 Census HH 259,575 485,288 565,987 Median HH Income $53,563 $57,661 $58,000 Per Capita Income $27,560 $29,359 $29,302 Average HH Income $71,034 $76,585 $76,593 #5
THE FLATS AT NORVIEW OFFERING SUMMARY INVESTMENT OVERVIEW The Flats at Norview offers potential buyers the opportunity to purchase a well-maintained asset with tremendous upside potential. By implementing a comprehensive management plan, a new owner and management company could greatly improve the occupancy and operations while reducing utility expenses. The property has no deferred maintenance with capital improvements to the parking lot and exterior landscaping. As is, the portfolio offers potential Investors a 14.93 percent cash on cash return. By reducing the number of variable expenses such as insurance, general and administrative (including marketing and advertising), a new owner could achieve a cash on cash return over 20 percent. The Norfolk Premium Outlets, a 332,000 sq ft outlet mall located just 3 miles away, opened June 2017 and will have 50 retail and restaurant locations for residents and tourists to experience high end shopping. The completion of the outlets will add an additional 500 new full time jobs to the local sub-market. The outlets paired with the location of I-64, give the residents easy access to the interstate, shopping, restaurants, and other family friendly activities Norfolk is the commercial and financial center of Hampton Roads. Norfolk International Airport serves as the region's major commercial airport. Interstates 64, 264 and 664 connect Norfolk to the rest of Hampton Roads and the East Coast. Norfolk Southern Corporation, the owner of 22,000 Class I railroad miles in 22 eastern states, is headquartered in Norfolk. Other significant factors in the local economy include professional services, educational and health services, manufacturing and financial activities. INVESTMENT HIGHLIGHTS ▪ 18 Units: Mix of One-Bedroom, and Two-Bedroom flats ▪ 3 Miles from Norfolk Premium Outlets ▪ .4 Mile from I-64 ▪ Walking distance to HRT Bus Route ▪ Ample Off Street Parking 6
THE FLATS AT NORVIEW OFFERING SUMMARY PROPERTY OVERVIEW Marcus & Millichap is pleased to present the Offering Memorandum for the Flats at Norview, located in Norfolk, Virginia. The property consists of 18 apartment units in a single 2-story building. The building was built in 1977 and is situated on .5 acres. The subject property is located one block from Chesapeake Boulevard, which is a primary traffic artery through The City of Norfolk. The Flats at Norview consists of 8 one bedroom, one bathroom units, and 10 two bedroom, one bathroom units. Due to a shortage of two bedroom housing for rent, this unit mix is highly favorable for the area. Each tenant is responsible for paying their own separately metered electricity, and the property's water expense. Sewer, trash, and common electric are paid by the property. The Flats at Norview is serviced by I-64 which is accessible in 0.4 miles from the property, the primary commercial corridors for the area, providing tenants access to all of Norfolk's top employment drivers including the US Department of Defense, Sentara Healthcare Centers, Old Dominion University, BAE systems, Norfolk State University and more. Tenants with school-age children have access to public schools less than a mile away. The Norview Center Shopping Center has situated 1 mile away from the property and provides tenants with access to the area's shopping center. Common Area Amenities Downtown Norfolk recently renovated both the Waterside District ($50 Million) and the Hilton "Main" Hotel ($150 ▪ Off-Street Parking Million) which brings jobs, restaurants, and nightlife to the area.The Norfolk Premium Outlets, a 332,000 sq ft ▪ .4 Miles from I-64 outlet mall located 2 miles away, opened June 2017 and will have 50 retail and restaurant locations for residents ▪ Close to Parks, Shops, and Recreation and tourists to experience high-end shopping. The completion of the outlets will add an additional 500 new full- time jobs to the local sub-market. The outlets paired with the location of I-64, give the residents easy access to the interstate, shopping, and restaurants. Unit Amenities ▪ Water/Sewage Included ▪ 0.1 Miles from HRT bus stop ▪ 0.3 Miles from Norview Community Center ▪ 2 Miles from Food Lion ▪ 2.6 Miles from Wal-Mart Supercenter #7
THE FLATS AT NORVIEW OFFERING SUMMARY PROPERTY SUMMARY THE OFFERING PROPOSED FINANCING Property The Flats at Norview First Trust Deed Price $1,000,000 Loan Amount $750,000 Property Address 6255 Alexander Street, Norfolk, VA Loan Type Proposed New Assessors Parcel Number 27688450 Interest Rate 4.75% Zoning R-13 Amortization 30 Years SITE DESCRIPTION Loan Term 10 Years Number of Units 18 Loan to Value 75% Number of Buildings 2 Debt Coverage Ratio 1.8 Number of Stories 2 Year Built/Renovated 1977 Rentable Square Feet 12,300 Lot Size 0.46 acre(s) Type of Ownership Fee Simple Density Urban Parking Off-Street Parking Ratio 1:1 Landscaping Flat UTILITIES Water Owner Paid Electric Tenant Paid CONSTRUCTION Foundation Concrete Slab Framing Wood Framing Exterior Brick Parking Surface Concrete Roof Pitched MECHANICAL HVAC Window Units 8
THE FLATS AT NORVIEW AERIAL PHOTO 11
THE FLATS AT NORVIEW MARKET COMPARABLES 12
THE FLATS AT NORVIEW SALES COMPARABLES MAP THE FLATS AT NORVIEW (SUBJECT) 1 1900 Kingston Avenue 2 Delaware Plaza Apartments 3 3910 Bowden's Ferry Road SALES COMPARABLES 13
PROPERTY THE FLATS AT NAME NORVIEW SALES COMPARABLES SALES COMPS AVG SALES COMPARABLES Average Price Per Unit $70,000 $63,000 Avg. $59,637 $56,000 $49,000 $42,000 $35,000 $28,000 $21,000 $14,000 $7,000 $0 The Flats 1900 Delaware 3910 at Norview Kingston Plaza Bowden's Avenue Apartments Ferry Road 14
PROPERTY THE FLATS AT NAME NORVIEW SALES COMPARABLES MARKETING TEAM SALES COMPARABLES 1900 KINGSTON AVENUE DELAWARE PLAZA APARTMENTS THE FLATS AT NORVIEW 1900 Kingston Ave, Norfolk, VA, 23503 200 Delaware Avenue, Norfolk, VA, 23504 6255 Alexander Street, Norfolk, VA, 23513 1 2 rentpropertyname1 rentpropertyname1 rentpropertyname1 Units Unit Type Units Unit Type Units Unit Type Offering Price: $1,000,000 8 1 Bed 1 Bath Flat Close Of Escrow: 5/31/2017 2 1 Bdr 1 Bath Close Of Escrow: 4/19/2016 12 1 Bdr Bath Price/Unit: $55,556 10 2 Bed 1 Bath Flat Sales Price: $445,000 6 2 Bdr 1 Bath Sales Price: $1,475,000 13 2 Bdr Bath Price/SF: $81.30 Price/Unit: $55,625 Price/Unit: $59,000 CAP Rate: 8.43% Price/SF: $74.17 Price/SF: $71.59 GRM: 6.83 CAP Rate: 8.43% CAP Rate: 11.79% Total No. of Units: 18 Total No. of Units: 8 Total No. of Units: 25 Year Built: 1977 Year Built: 1972 Year Built: 1963 rentpropertyaddress1 rentpropertyaddress1 rentpropertyaddress1 Underwriting Criteria Underwriting Criteria Income $148,020 Expenses $63,742 Income $66,730 Expenses $29,223 NOI $84,278 Vacancy ($14,550) NOI $37,507 NOTES NOTES Terms: On 5/31/2017 the Marcus & Millichap Multifamily Team sold 1900 Terms: On April 19, 2016, the 20-unit apartment building, sold for Kingston Avenue for $445,000 ($55,625/Unit) ($74.17/SqFt) $1,475,000 ($71.59/sf) ($59,000/Unit) 15
PROPERTY THE FLATS AT NAME NORVIEW SALES COMPARABLES MARKETING TEAM SALES COMPARABLES 3910 BOWDEN'S FERRY ROAD 3910 Bowden's Ferry Road, Norfolk, VA, 23508 3 rentpropertyname1 rentpropertyname1 rentpropertyname1 Units Unit Type Close Of Escrow: 4/1/2015 28 1 Bdr Bath Sales Price: $1,800,000 Price/Unit: $64,286 Price/SF: $106.17 CAP Rate: 7.00% Total No. of Units: 28 Year Built: 1986 rentpropertyaddress1 rentpropertyaddress1 rentpropertyaddress1 NOTES Terms: On April 1, 2015, the 28-unit apartment building sold for $1,800,00 ($106.17/sf) ($64,286/Unit) 16
THE FLATS AT NORVIEW 8 RENT COMPARABLES MAP THE FLATS AT NORVIEW (SUBJECT) 1 1701 Kingston Avenue 2 Ingleside Square Apartments Monticello Village at Ashlawn 3 Apartments 4 Bolton Street 7 8 9 10 11 12 13 14 15 16 17 18 20 17
PROPERTY THE FLATS AT NAME NORVIEW RENT COMPARABLES AVERAGE OCCUPANCY 100 Avg. 95.63% 90 80 70 60 50 40 30 20 10 0 The Flats 1701 Ingleside Monticello Bolton at Norview Kingston Square Village at Street Avenue Apartments Ashlawn Apartments 18
PROPERTY THE FLATS AT NAME NORVIEW RENT COMPARABLES AVERAGE RENT - MULTIFAMILY 1 Bedroom 2 Bedroom $700 Avg. $633 $900 $630 $810 Avg. $757 $560 $720 $490 $630 $420 $540 $350 $450 $280 $360 $210 $270 $140 $180 $70 $90 $0 The Flats 1701 Ingleside Monticello Bolton $0 at Norview Kingston Square Village at Street The Flats 1701 Ingleside Monticello Bolton Avenue Apartments Ashlawn at Norview Kingston Square Village at Street Apartments Avenue Apartments Ashlawn Apartments 19
PROPERTY THE FLATS AT NAME NORVIEW RENT COMPARABLES MARKETING TEAM 1701 KINGSTON AVENUE INGLESIDE SQUARE APARTMENTS THE FLATS AT NORVIEW 1701 Kingston Ave, Norfolk, VA, 23503 3515 Gatling Ave, Norfolk, VA, 23502 rentpropertyname1 6255 Alexander Street, Norfolk, VA, 23513 rentpropertyaddress1 1 2 rentpropertyname1 rentpropertyname1 rentpropertyname1 Unit Type Units SF Rent Rent/SF Unit Type Units SF Rent Rent/SF Unit Type Units SF Rent Rent/SF 1 Bed 1 Bath $550- 1 Bdr 1 Bath 27 720 $665 $0.92 8 600 $600 $1.00 1 Bdr 1 Bath 4 750 $0.80 Flat $650 2 Bed 1 Bath $625- 2 Bdr 1 Bath 246 730 $715 $0.98 10 750 $740 $0.99 2 Bdr 1 Bath 4 850 $0.81 Flat $750 2 Bdr 2 Bath 3 880 $775 $0.88 Total/Avg. 18 683 $678 $0.99 Total/Avg. 8 800 $644 $0.80 Total/Avg. 276 731 $711 $0.97 YEAR BUILT: 1977 OCCUPANCY: 100% | YEAR BUILT: 1963 OCCUPANCY: 95% | YEAR BUILT: 1950 rentpropertyaddress1 rentpropertyaddress1 rentpropertyaddress1 20
PROPERTY THE FLATS AT NAME NORVIEW RENT COMPARABLES MARKETING TEAM MONTICELLO VILLAGE AT ASHLAWN APARTMENTS BOLTON STREET 312 Ashlawn Dr, , , 2421 Bolton Street, Norfolk, VA, 23504 3 4 rentpropertyname1 rentpropertyname1 rentpropertyname1 Unit Type Units SF Rent Rent/SF Unit Type Units SF Rent Rent/SF 2 Bdr 1 Bath 8 720 $828 $1.15 2 Bdr 1 Bath 8 800 $795 $0.99 Total/Avg. 8 720 $828 $1.15 Total/Avg. 8 800 $795 $0.99 OCCUPANCY: 100% OCCUPANCY: 88% | YEAR BUILT: 1965 rentpropertyaddress1 rentpropertyaddress1 rentpropertyaddress1 21
THE FLATS AT NORVIEW FINANCIAL ANALYSIS 22
THE FLATS AT NORVIEW FINANCIAL ANALYSIS RENT ROLL SUMMARY 23
THE FLATS AT NORVIEW FINANCIAL ANALYSIS OPERATING STATEMENT 24
THE FLATS AT NORVIEW FINANCIAL ANALYSIS NOTES 25
THE FLATS AT NORVIEW FINANCIAL ANALYSIS PRICING DETAIL 26
THE FLATS AT NORVIEW ACQUISITION FINANCING MARCUS & MILLICHAP CAPITAL CORPORATION WHY MMCC? CAPABILITIES Optimum financing solutions to enhance value MMCC—our fully integrated, dedicated financing arm—is committed to providing superior capital market expertise, precisely managed execution, and unparalleled access to capital sources providing the most competitive rates and Our ability to enhance terms. buyer pool by expanding finance options We leverage our prominent capital market relationships with commercial banks, life insurance companies, CMBS, private and public debt/equity funds, Fannie Mae, Freddie Mac and HUD to provide our clients with the greatest range of Our ability to enhance financing options. seller control • Through buyer Our dedicated, knowledgeable experts understand the challenges of financing qualification support and work tirelessly to resolve all potential issues to the benefit of our clients. • Our ability to manage buyers finance expectations • Ability to monitor and manage buyer/lender progress, insuring timely, predictable closings • By relying on a world class Closed 1,651 National platform $5.1 billion Access to set of debt/equity sources debt and equity operating total national more capital financings within the firm’s volume in 2016 sources than and presenting a tightly in 2016 brokerage any other firm underwritten credit file offices in the industry 27
THE FLATS AT NORVIEW MARKET OVERVIEW 28
PROPERTY THE FLATS AT NAME NORVIEW DEMOGRAPHICS MARKETING TEAM Created on November 2017 POPULATION 10 Miles 20 Miles 30 Miles HOUSEHOLDS BY INCOME 10 Miles 20 Miles 30 Miles ▪ 2021 Projection ▪ 2016 Estimate Total Population 726,946 1,375,173 1,604,276 $200,000 or More 3.08% 3.66% 3.61% ▪ 2016 Estimate $150,000 - $199,000 3.77% 4.65% 4.68% Total Population 718,578 1,343,949 1,565,672 $100,000 - $149,000 12.28% 14.07% 14.20% ▪ 2010 Census $75,000 - $99,999 13.55% 14.11% 14.26% Total Population 693,478 1,294,388 1,510,386 $50,000 - $74,999 20.63% 20.28% 20.42% ▪ 2000 Census $35,000 - $49,999 14.95% 14.00% 13.94% Total Population 676,613 1,243,496 1,442,891 $25,000 - $34,999 10.52% 9.82% 9.71% ▪ Daytime Population $15,000 - $24,999 9.84% 9.14% 9.05% 2016 Estimate 818,431 1,426,377 1,636,351 Under $15,000 11.39% 10.27% 10.14% HOUSEHOLDS 10 Miles 20 Miles 30 Miles Average Household Income $71,034 $76,585 $76,593 ▪ 2021 Projection Median Household Income $53,563 $57,661 $58,000 Total Households 275,390 518,977 604,498 Per Capita Income $27,560 $29,359 $29,302 ▪ 2016 Estimate POPULATION PROFILE 10 Miles 20 Miles 30 Miles Total Households 270,149 504,092 586,405 ▪ Population By Age Average (Mean) Household Size 2.51 2.56 2.56 2016 Estimate Total Population 718,578 1,343,949 1,565,672 ▪ 2010 Census Under 20 24.94% 25.55% 25.63% Total Households 259,575 485,288 565,987 20 to 34 Years 27.97% 25.41% 24.92% ▪ 2000 Census 35 to 39 Years 6.30% 6.17% 6.16% Total Households 249,887 456,246 529,622 40 to 49 Years 11.26% 12.19% 12.24% Growth 2015-2020 1.94% 2.95% 3.09% 50 to 64 Years 17.56% 18.68% 18.83% HOUSING UNITS 10 Miles 20 Miles 30 Miles Age 65+ 11.96% 12.01% 12.24% ▪ Occupied Units Median Age 33.08 34.32 34.61 2021 Projection 275,390 518,977 604,498 ▪ Population 25+ by Education Level 2016 Estimate 288,432 540,447 630,815 2016 Estimate Population Age 25+ 465,638 877,051 1,024,288 Owner Occupied 148,831 299,134 352,995 Elementary (0-8) 2.11% 1.92% 1.98% Renter Occupied 121,318 204,958 233,410 Some High School (9-11) 8.37% 7.20% 7.19% Vacant 18,283 36,355 44,410 High School Graduate (12) 26.71% 25.68% 25.96% ▪ Persons In Units Some College (13-15) 26.55% 26.57% 26.51% 2016 Estimate Total Occupied Units 270,149 504,092 586,405 Associate Degree Only 8.62% 8.98% 9.05% 1 Person Units 27.03% 25.37% 25.00% Bachelors Degree Only 16.93% 18.08% 17.80% 2 Person Units 32.57% 32.73% 32.95% Graduate Degree 9.69% 10.61% 10.54% 3 Person Units 18.18% 18.49% 18.54% ▪ Population by Gender 4 Person Units 12.91% 13.88% 13.96% 2016 Estimate Total Population 718,578 1,343,949 1,565,672 5 Person Units 5.73% 6.01% 6.05% Male Population 49.71% 49.32% 49.32% 6+ Person Units 3.58% 3.52% 3.50% Female Population 50.29% 50.68% 50.68% Source: © 2016 Experian 29
PROPERTY THE FLATS AT NAME NORVIEW DEMOGRAPHICS MARKETING TEAM Population Race and Ethnicity In 2016, the population in your selected geography is 19,043. The The current year racial makeup of your selected area is as follows: population has changed by -0.85% since 2000. It is estimated that 33.06% White, 53.47% Black, 0.38% Native American and 5.59% the population in your area will be 19,422.00 five years from now, Asian/Pacific Islander. Compare these to US averages which are: which represents a change of 1.99% from the current year. The 70.77% White, 12.80% Black, 0.19% Native American and 5.36% current population is 48.14% male and 51.86% female. The median Asian/Pacific Islander. People of Hispanic origin are counted age of the population in your area is 33.76, compare this to the US independently of race. average which is 37.68. The population density in your area is 6,056.90 people per square mile. People of Hispanic origin make up 7.39% of the current year population in your selected area. Compare this to the US average of 17.65%. Households Housing There are currently 7,364 households in your selected geography. The The median housing value in your area was $165,511 in 2016, number of households has changed by -0.28% since 2000. It is compare this to the US average of $187,181. In 2000, there were estimated that the number of households in your area will be 7,581 3,881 owner occupied housing units in your area and there were five years from now, which represents a change of 2.95% from the 3,503 renter occupied housing units in your area. The median rent at current year. The average household size in your area is 2.59 persons. the time was $472. Income Employment In 2016, the median household income for your selected geography is In 2016, there are 4,315 employees in your selected area, this is also $43,203, compare this to the US average which is currently $54,505. known as the daytime population. The 2000 Census revealed that The median household income for your area has changed by 32.14% 50.86% of employees are employed in white-collar occupations in since 2000. It is estimated that the median household income in your this geography, and 49.01% are employed in blue-collar occupations. area will be $49,001 five years from now, which represents a change In 2016, unemployment in this area is 5.93%. In 2000, the average of 13.42% from the current year. time traveled to work was 25.00 minutes. The current year per capita income in your area is $20,290, compare this to the US average, which is $29,962. The current year average household income in your area is $52,462, compare this to the US average which is $78,425. Source: © 2016 Experian 30
THE FLATS AT NORVIEW 8 DEMOGRAPHICS 31
You can also read