offering memorandum | 6 units | $2,243,000...ficers, agents, advisors, or affiliates makes any...
TRANSCRIPT
Patrick Stafford | [email protected]
DRE # 01857243
Josh Jones | 831.647.2106 [email protected]
DRE # 01352818
513-531 Belden Street, Monterey, CA 93940
MULTI-FAMILY INVESTMENT OPPORTUNITY WITH OCEAN VIEWS
OFFERING MEMORANDUM | 6 UNITS | $2,243,000
Offering Overview
Cushman Wakefield and Mahoney & Associates are pleased to present the exclusive offering to purchase the fee simple interest in a recently updated New Monterey apartment complex. Located at 315-351 Belden Street in Monterey, California, this 6-unit complex is located blocks from Cannery Row and a few minutes from the beach, both known for their pristine sandy coves. The 513-531 Belden Street apartments are in a prime location just 1 mile south of downtown from Monterey and 2 miles from Scenic Seventeen Mile Drive Within 10 minutes’ drive from these units, guests will find the Monterey Bay Aquarium and Fisherman's Wharf. The property sits on 11,700 SF of land in New Monterey.
Investment Highlights
• Rare opportunity to acquire New Monterey apartment complex• Opportunity to reposition asset in one of "America’s Favorite Towns”- Travel + Leisure (2017)• Extremely High Barriers to Entry• Minutes from Cannery Row and Asilomar State Beach • Fee Simple• Units recently updated and have ocean views• Condo Conversion possible
Location Overview
Monterey is a scenic California coastal city that rises from the pristine Monterey Bay to pine forested hillsides with sweeping bay views. The city’s natural beauty and historic sites make it a quality residential community and premier tourist destination. A small, livable city that prides itself on being a clean and safe place to live, Monterey is known for its sense of community and hospitality and its culturally diverse residents. Monterey’s tourist-based economy continues to attract hundreds of thousands of visitors every year.
The Monterey Peninsula is one of Central California's most protected areas and poses major barriers to entry for new development due to water constraints and a very stringent California Coastal Commission. Monterey is centrally located on the Monterey Peninsula and is flanked by Pebble Beach to the South and Seaside & Fort Ord to the North. The area is highly regarded for high quality of living due to its naturally preserved environment world class golf courses and miles of scenic coastline.
OFFERING SUMMARY
ASKING PRICE $2,243,000
# OF UNIT 6
CAP RATE 3.24%
MARKET CAP RATE 3.76%
INTRODUCTION MULTI-FAMILY INVESTMENT OPPORTUNITY
513 - 531 Belden Street | 2
OPERATIONS SUMMARY CURRENT ESTIMATE MARKET ESTIMATE
ESTIMATED EFFECTIVE INCOME $118,133 $130,313
Operating Expenses $45,348 $45,958
NET OPERATING INCOME $72,785 $84,355
RENT ROLL
UNIT NUMBER TYPE APPROXIMATE UNIT SIZE CURRENT RENTS ESTIMATED MARKET RENTS
513 1 Bed - 1 Bath 672 SF $1,595 $1,795
515 1 Bed - 1 Bath 672 SF $1,745 $1,795
517 1 Bed - 1 Bath 720 SF $1,530 $1,795
527 1 Bed - 1 Bath 720 SF $1,695 $1,795
529 1 Bed - 1 Bath 672 SF $1,595 $1,795
531 1 Bed - 1 Bath 672 SF $1,595 $1,795
TOTAL 4,128 SF $9,755 $84,355
PROPERTY DETAILS
ASKING PRICE $2,243,000
PRICE/UNIT $373,833
CAP RATE 3.24%
MARKET CAP RATE 3.76%
CURRENT GRM 18.99
MARKET GRM 17.21
OFFERING SUMMARY MULTI-FAMILY INVESTMENT OPPORTUNITY
513 - 531 Belden Street | 3
ESTIMATED INCOME CURRENT ESTIMATE MARKET ESTIMATE
SCHEDULED GROSS RENT $117,060 $129,240
LAUNDRY INCOME $1,073 $1,073
ESTIMATED EFFECTIVE INCOME $118,133 $130,313
REPAIRS & MAINTENANCE $4,575 $4,575
PG&E $317 $317
WATER & SEWER $2,815 $2,815
LANDSCAPING $1,728 $1,728
TRASH $1,144 $1,144
MANAGEMENT FEE (ESTIMATED AT 5%) $5,906 $6,516
REAL ESTATE TAXES (ESTIMATED AT 1.12%) $25,200 $25,200
INSURANCE $2,274 $2,274
SECURITY $228 $228
PEST $1,161 $1,161
ESTIMATED TOTAL EXPENSES $45,348 $45,958
% SCHEDULED GROSS RENT 38.39% 35.27%
ESTIMATED NET OPERATING INCOME $72,785 $84,355
OPERATIONS STATEMENT MULTI-FAMILY INVESTMENT OPPORTUNITY
513 - 531 Belden Street | 4
DETAILS
LEGAL ADDRESS 513-531 Belden Street, Monterey, CA
APN 001-095-013
LAND USE Multi-Family Dwelling
YEAR BUILT 1952
TYPE OF OWNERSHIP Fee Simple
UNIT UTILITIES PG&E & Water (Tenant) | Sewer & Trash (Landlord)
ATTRIBUTES
NUMBER OF UNITS 6 ( 1 Bedroom - 1 Bath Units)
NUMBER OF BUILDINGS 3
BUILDING SIZE 4,500 SF
GARAGE SIZE 1,440 SF
LAND AREA 11,700 SF
PARKING 6 Garage Spaces & 6 Exterior Stalls
CONSTRUCTION
EXTERIOR WALLS Wood Frame
ROOF Composite Shingle
HEATING Wall Furnace
HOT WATER Individual Water Heaters
FOUNDATION Concrete Slab
ZONING R3-5 Medium Density Residential
LAUNDRY 1 Washer & 1 Dryer
PROPERTY INFORMATION
LAUNDRY ROOMBEDROOM
KITCHEN KITCHEN
HALLWAY BATHROOM
513 - 531 Belden Street | 5
FLOOR & SlTE PLAN MULTI-FAMILY INVESTMENT OPPORTUNITY
513 - 531 Belden Street | 6
FLOOR & SlTE PLAN MULTI-FAMILY INVESTMENT OPPORTUNITY AERIAL MAP MULTI-FAMILY INVESTMENT OPPORTUNITY
MONTEREY HIGH SCHOOL
PACIFIC GROVE HIGH SCHOOL
PACIFIC GROVE GOLF LINKS
MONTEREY BAY AQUARIUM
CANNERY ROWSITE
UPTOWN MONTEREY
MONTEREY STATE BEACH
FISHERMAN'S WHARF
YACHT HARBOR
MONTEREY MARRIOTT
ABREGO STREET
PORTOLA HOTELPRESIDIO OF MONTEREY
FREMONT BLVD
MU
NRAS AVE
MONTEREY BAY
SANTA CRUZ
513 - 531 Belden Street | 7
SITE PLAN MULTI-FAMILY INVESTMENT OPPORTUNITY
Tax Map 527 Belden St, Monterey, CA 93940
Tax Map 527 Belden St, Monterey, CA 93940 10/8/2018 Page 1 (of 1)
©2005-2018 First American Financial Corporation and/or its affiliates. All rights reserved.
Limitation of Liability for Informational ReportIMPORTANT – READ CAREFULLY:THIS REPORT IS NOT AN INSURED PRODUCT OR SERVICE OR A REPRESENTATION OF THE CONDITIONOF TITLE TO REAL PROPERTY. IT IS NOT AN ABSTRACT, LEGAL OPINION, OPINION OF TITLE, TITLE INSURANCE COMMITMENT ORPRELIMINARY REPORT, OR ANY FORM OF TITLE INSURANCE OR GUARANTY. THIS REPORT IS ISSUED EXCLUSIVELY FOR THE BENEFITOF THE APPLICANT THEREFOR, AND MAY NOT BE USED OR RELIED UPON BY ANY OTHER PERSON. THIS REPORT MAY NOT BEREPRODUCED IN ANY MANNER WITHOUT FIRST AMERICANʼS PRIOR WRITTEN CONSENT. FIRST AMERICAN DOES NOT REPRESENT ORWARRANT THAT THE INFORMATION HEREIN IS COMPLETE OR FREE FROM ERROR, AND THE INFORMATION HEREIN IS PROVIDEDWITHOUT ANY WARRANTIES OF ANY KIND, AS-IS, AND WITH ALL FAULTS. AS A MATERIAL PART OF THE CONSIDERATION GIVEN INEXCHANGE FOR THE ISSUANCE OF THIS REPORT, RECIPIENT AGREES THAT FIRST AMERICANʼS SOLE LIABILITY FOR ANY LOSS ORDAMAGE CAUSED BY AN ERROR OR OMISSION DUE TO INACCURATE INFORMATION OR NEGLIGENCE IN PREPARING THIS REPORTSHALL BE LIMITED TO THE FEE CHARGED FOR THE REPORT. RECIPIENT ACCEPTS THIS REPORT WITH THIS LIMITATION AND AGREESTHAT FIRST AMERICAN WOULD NOT HAVE ISSUED THIS REPORT BUT FOR THE LIMITATION OF LIABILITY DESCRIBED ABOVE. FIRSTAMERICAN MAKES NO REPRESENTATION OR WARRANTY AS TO THE LEGALITY OR PROPRIETY OF RECIPIENTʼS USE OF THEINFORMATION HEREIN.
Tax Map 527 Belden St, Monterey, CA 93940
Tax Map 527 Belden St, Monterey, CA 93940 10/8/2018 Page 1 (of 1)
©2005-2018 First American Financial Corporation and/or its affiliates. All rights reserved.
Limitation of Liability for Informational ReportIMPORTANT – READ CAREFULLY:THIS REPORT IS NOT AN INSURED PRODUCT OR SERVICE OR A REPRESENTATION OF THE CONDITIONOF TITLE TO REAL PROPERTY. IT IS NOT AN ABSTRACT, LEGAL OPINION, OPINION OF TITLE, TITLE INSURANCE COMMITMENT ORPRELIMINARY REPORT, OR ANY FORM OF TITLE INSURANCE OR GUARANTY. THIS REPORT IS ISSUED EXCLUSIVELY FOR THE BENEFITOF THE APPLICANT THEREFOR, AND MAY NOT BE USED OR RELIED UPON BY ANY OTHER PERSON. THIS REPORT MAY NOT BEREPRODUCED IN ANY MANNER WITHOUT FIRST AMERICANʼS PRIOR WRITTEN CONSENT. FIRST AMERICAN DOES NOT REPRESENT ORWARRANT THAT THE INFORMATION HEREIN IS COMPLETE OR FREE FROM ERROR, AND THE INFORMATION HEREIN IS PROVIDEDWITHOUT ANY WARRANTIES OF ANY KIND, AS-IS, AND WITH ALL FAULTS. AS A MATERIAL PART OF THE CONSIDERATION GIVEN INEXCHANGE FOR THE ISSUANCE OF THIS REPORT, RECIPIENT AGREES THAT FIRST AMERICANʼS SOLE LIABILITY FOR ANY LOSS ORDAMAGE CAUSED BY AN ERROR OR OMISSION DUE TO INACCURATE INFORMATION OR NEGLIGENCE IN PREPARING THIS REPORTSHALL BE LIMITED TO THE FEE CHARGED FOR THE REPORT. RECIPIENT ACCEPTS THIS REPORT WITH THIS LIMITATION AND AGREESTHAT FIRST AMERICAN WOULD NOT HAVE ISSUED THIS REPORT BUT FOR THE LIMITATION OF LIABILITY DESCRIBED ABOVE. FIRSTAMERICAN MAKES NO REPRESENTATION OR WARRANTY AS TO THE LEGALITY OR PROPRIETY OF RECIPIENTʼS USE OF THEINFORMATION HEREIN.
513 - 531 Belden Street | 8
513 - 531 Belden Street | 9
513 - 531 Belden Street | 10
Cushman Wakefield and Mahoney & Associates hereby advises all prospective purchasers of property as follows:All materials and information received or derived from Mahoney & Associates its directors, officers, agents, advisors, affiliates and/or any third party sources are provided without representation or warranty as to completeness , veracity, or accuracy, condition of the property, compliance or lack of compliance with applicable governmental requirements, developability or suitability, financial performance of the property, projected financial performance of the property for any party’s intended use or any and all other matters. Neither Mahoney & Associates its directors, of-ficers, agents, advisors, or affiliates makes any representation or warranty, express or implied, as to accuracy or completeness of the any materi-als or information provided, derived, or received. Materials and information from any source, whether written or verbal, that may be furnished for review are not a substitute for a party’s active conduct of its own due diligence to determine these and other matters of significance to such party. Mahoney & Associates will not investigate or verify any such matters or conduct due diligence for a party unless otherwise agreed in writing. EACH PARTY SHALL CONDUCT ITS OWN INDEPENDENT INVESTIGATION AND DUE DILIGENCE. Any party contemplating or under contract or in escrow for a transaction is urged to verify all information and to conduct their own inspections and investigations including through appro-priate third party independent professionals selected by such party. All financial data should be verified by the party including by obtaining and reading applicable documents and reports and consulting appropriate independent professionals. Mahoney & Associates makes no warranties and/or representations regarding the veracity, completeness, or relevance of any financial data or assumptions. Mahoney & Associates does not serve as a financial advisor to any party regarding any proposed transaction. All data and assumptions regarding financial performance, includ-ing that used for financial modeling purposes, may differ from actual data or performance. Any estimates of market rents and/or projected rents that may be provided to a party do not necessarily mean that rents can be established at or increased to that level. Parties must evaluate any applicable contractual and governmental limitations as well as market conditions, vacancy factors and other issues in order to determine rents from or for the property. Legal questions should be discussed by the party with an attorney. Tax questions should be discussed by the party with a certified public accountant or tax attorney. Title questions should be discussed by the party with a title officer or attorney. Questions regarding the condition of the property and whether the property complies with applicable governmental requirements should be discussed by the party with appropriate engineers, architects, contractors, other consultants and governmental agencies. All properties and services are marketed by Mahoney & Associates in compliance with all applicable fair housing and equal opportunity laws.
Josh Jones+1 [email protected] #01352818
Patrick Stafford+1 [email protected] #01857243
Contact
Confidentiality & Disclaimer