downtown office/medical complex · 2017. 7. 8. · downtown office/medical complex for sale/lease...

Downtown Office / Medical ComplexFor Sale / Lease830 2nd Street | Santa Rosa | CA

O N C O R I N T E R N A T I O N A LCommercial Real Estate Services

KEEGAN & COPPIN COMPANY, INC.

The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.

Keegan & CoppinREAL ESTATE

Kevin Doran, Partner1355 N Dutton Ave., Santa Rosa, CA 95401

(707) 528-1400 • Fax: (707) 524-1419Lic #: 01704987

[email protected]



INVESTMENT HIGHLIGHTS

• Asking price - $1,200,000 Lease Rate: Negotiable

• 5,420± sf in two buildings:

• West Building - 2,720± sf for owner/user

• East Building - 2,720± sf fully leased

• West Building is former surgery center with operating rooms, recovery room & several medical offices

• East Building is leased to a cardiologist. The space has several medical offices with plumbing throughout, large reception and waiting area

• Great glass line throughout

• Large parking lot in rear

• Great Downtown / Central Santa Rosa location

• Building signange available

• Ideal for all types of office users



Demographics 1 Mile 3 Miles 5 MilesPopulation 19,271 146,632 200,774Average HH Income $68,324 $77,445 $83,064

PROPERTY DESCRIPTION:This Central / Downtown two building opportunity is a value add opportunity for an Owner/User or an Investor.

The property is situated on a large lot with ample parking.

A former medical campus with an accredited surgery center.



830 2nd StreetSanta Rosa, CA



OFFERING SUMMARY

OFFERING PRICE $1,200,000 ADDRESS 830 2nd StreetSanta Rosa, CASonoma County

SQUARE FOOTAGE 5,420± sf PROPERTY TYPE Office Building

PRICE PER SQ. FT. $221± LEASE TYPES Negotiable Gross Lease

LOT SIZE .4649± Acres / 20,250± sf TENANT MIX Medical

YEAR BUILT 1976 PROPERTY IMPROVE-MENTS Freestanding single-story office building

ANNUAL PROPERTY TAXES $7,240 RESTROOMS Several

PARKING On-site ample parking spaces

ZONING Meidcal Building / General Office

PARCEL NUMBER 009-063-006



Bay Area Map Sonoma County Map

Santa Rosa, CA

830 2nd StreetSanta Rosa, CA



PARCEL MAP



AddressSquare Footage

PricePrice/Sq.

Ft.Sale Date

1. 1175 West Steele Lane, Santa Rosa

4,080± sf $1,930,455 $473December

2015

2. 185 Sotoyome Street, Santa Rosa 3,933± sf $1,610,073 $409November

2015

3. 170 Sotoyome Street, Santa Rosa 3,538± sf $1,149,027 $325November

2015

4. 1120 Montgomery Drive, Santa Rosa

5,600± sf $1,675,000 $299September

2015

5. 525 College Avenue, Santa Rosa 8,700± sf $1,700,000 $195 June 2014

CLOSED SALES COMPARABLES

P

RO

PER

TY

:

L

ocat

ion:

Pr

ice

Pric

e/ps

f

S

ize:

C

ap R

ate

7.81

%

Des

crip

tion:

Cur

rent

Ren

tPr

ofor

ma

Ren

t

A

nnua

l NO

I$4

4,59

3$9

3,68

7

Ann

ual D

ebt S

ervi

ce($

58,5

08)

($58

,508

)

Site

:

Ann

ual C

ash

Flow

-$13

,915

$35,

179

Zon

ing:

C

ash

Flow

%-4

.64%

11.7

3%

Cur

rent

Ren

tPr

ojec

ted

Ren

t

S

ched

uled

Gro

ss In

com

e$4

4,59

3$9

6,58

4$1

7,81

3$1

7,81

3D

own

Paym

ent

$300

,000

L

ess V

acan

cy$0

3.0%

($2,

898)

A

nnua

l Adj

uste

d In

com

e$6

2,40

6$1

11,5

00L

oan

Am

ount

$900

,000

L

ess E

xpen

ses

-$17

,813

($17

,813

)

Ann

ual N

OI

$44,

593

$93,

687

Inte

rest

Rat

e4.

25%

L

ess A

nnua

l Deb

t Ser

vice

($58

,508

)($

58,5

08)

C

ash

Flow

-$13

,915

$35,

179

Am

ortiz

atio

n (Y

rs)

25

Cas

h Fl

ow %

-4.6

4%11

.73%

Deb

t Ser

vice

($58

,508

)

S

CH

EDU

LED

INC

OM

E

Ren

t/SF

Mon

thly

Ren

tL

ease

Exp

.R

ent/S

F

Tax

es$7

,240

$1.3

7$3

,716

.08

11/3

0/20

21$1

.37

$3,7

12.7

0

Insu

ranc

e$5

,353

$0.0

0$0

.00

$1.6

0$4

,336

.00

M

aint

enan

ce$0

.00

$0.0

0

Util

ities

$2,8

20$0

.00

$0.0

0

Com

mon

Are

a$0

.00

$0.0

0

Res

erve

s$0

.00

$0.0

0

Man

agem

ent

$0.0

0$0

.00

O

ther

$2,4

00

Tot

al:

$3,7

16.0

8$8

,048

.70

T

otal

Exp

ense

s$1

7,81

3

A

nnua

l Sch

edul

edA

nnua

l Pro

ject

ed

Ann

ual

Mon

thly

x 1

2$4

4,59

3M

onth

ly x

12

$96,

584

R

eim

burs

emen

ts$1

7,81

3

RE

MA

RK

S:

KEEG

AN &

CO

PPIN

CO

MPA

NY,

INC.

Onc

or In

tern

atio

nal

Com

mer

cial

Rea

l Est

ate

Serv

ices

Ann

ual E

xpen

ses

Loa

n D

ata

Cur

rent

and

Pro

ject

ed (P

)C

urre

nt L

ease

s

5,42

0

.464

9 A

cres

A

NN

UA

L O

PER

ATI

NG

DA

TA

830

2nd

Stre

et S

anta

Ros

a, C

A 9

5401

CO

MM

ER

CIA

L P

RO

PER

TY

INV

EST

ME

NT

830

2nd

Stre

et

Prof

orm

a C

ap R

ate

Prof

orm

a L

ease

s

$1,2

00,0

00$2

21.4

03.

72%

2,71

0L

esse

e

P

lus R

eim

burs

emen

t

Med

ical

Bui

ldin

g / G

ener

al O

ffice

Mon

thly

Ren

tA

ppro

x. S

F

Wes

t Bui

ldin

g is

form

er su

rger

y ce

nter

with

ope

ratin

g ro

oms,

reco

very

room

, & se

vera

l med

ical

offi

ces.

East

B

uild

ing

has s

ever

al m

edic

al o

ffice

s with

plu

mbi

ng

thro

ugho

ut, l

arge

libr

ary,

larg

e re

cept

ion,

& w

aitin

g ar

ea.

2,71

0

The

abov

e in

form

atio

n an

d pr

ojec

tion

is b

ased

on

data

pro

vide

d by

selle

r and

cer

tain

ass

umpt

ions

and

pro

ject

ions

abo

ut th

e fu

ture

.A

pro

spec

t sho

uld

verif

y in

form

atio

n an

d as

sum

ptio

ns to

det

erm

ine

appl

icab

ility

and

risk

.

5,42

0


O N C O R I N T E R N A T I O N A LCommercial Real Estate Services

KEEGAN & COPPIN COMPANY, INC.


Keegan & CoppinREAL ESTATE

Kevin Doran, Partner1355 N Dutton Ave., Santa Rosa, CA 95401

(707) 528-1400 • Fax: (707) 524-1419Lic #: 01704987

[email protected]

DISCLAIMER

This property is being offered on an as-is basis. While the Broker believes the information in this brochure to be accurate, no warranty or representation is made as to its accuracy or completeness. Interested parties should conduct independent investigations and reach conclusions without reliance on materials contained in this brochure.

This property owner requests that you do not disturb the Tenants, as the property will only be shown in coordination with the Listing Agent.

This brochure is presented under the terms and conditions of the Confidentiality Agreement. As such, the material contained in this brochure is confidential and is provided solely for the purpose of considering the purchase of the property described herein. Offers should be presented to the agent for the property owner, Kevin Doran of Keegan & Coppin Company, Inc. Prospective buyers are encouraged to provide buyer’s background, source of funds and any other information that would indicate their ability to complete the transaction smoothly.

CONTACT INFORMATION

Kevin Doran Partner

BRE #01704987(707) 528-1400 ext. 270

Email: [email protected]

downtown office/medical complex · 2017. 7. 8. · downtown office/medical complex for sale/lease...

Documents