Los Angeles | Mid-Wilshire
Total Page:16
File Type:pdf, Size:1020Kb
OFFERING MEMORANDUM UNITS: 7 744 SOUTH RIDGELEY DRIVE YEAR BUILT: 1937 LOS ANGELES, CA 90036 a Berkshire Hathaway and Jefferies Financial Group company | 1 Virtual Tour: https://vimeo.com/453480802/d4c405cd7f INVESTMENT ADVISORS Brent Sprenkle Senior Managing Director 310.621.8221 [email protected] PROPERTY HIGHLIGHTS CA BRE License #01290116 1 Gorgeous French Normandie Architecture 2 All Units Recently Remodeled to High End Specs 3 Prime Miracle Mile Location-95 Walk Score 4 Great Unit Mix of One- and Two-Bedrooms SOUTH BAY OFFICE 2321 Rosecrans Avenue Suite #3235 El Segundo, CA 90245 TABLE OF CONTENTS THE PROPERTY ..............................................4 FINANCIAL ANALYSIS ................................ 12 MARKET POSITIONING ............................. 16 ECONOMIC AND DEMOGRAPHIC OVERVIEW .................................................. 28 DEMOGRAPHICS ........................................ 46 MULTIFAMILY REPORT ............................. 58 THE PROPERTY PROPERTY DESCRIPTION 744 S. Ridgeley Avenue is a gorgeous French Normandie apartment building originally constructed in 1937 and extensively renovated in 2018. All units were completely remodeled in this classic Pre-WW11 construction apartment building that contains a unit mix of two large one-bedrooms with one-bathroom and five large two-bedrooms with two-bathrooms. There is open parking in the rear of the property and there is a laundry room on-site, however, all units have laundry. The property is steps from Wilshire Boulevard and boast a Walk Score of 94 which is considered a Walker’s Paradise. The majority of the electrical and plumbing have been replaced or upgraded. All units boast the following features: ■ Hardwood and Luxury Vinyl Tile Flooring PROPERTY SUMMARY ■ Recessed Lighting ■ Central Heat and Air ■ Wi-Fi Internet ■ Mirrored Closets in Most Units Units 7 ■ Craftsman Interior Doors ■ Craftsmen-Style Cabinets and Vanities Year Built 1937 ■ Quartz Countertops ■ Stainless-Steel Appliances Parcel Number(s) 5089-005-010 ■ Dishwashers ■ High-End Kitchen Cabinetry Average SF 867± ■ Upgraded Fixtures ■ Multi-Paned Windows Site Acreage .20± In addition, there is a possibility to add an additional unit through California’s ADU program. This unit could potentially be constructed in the parking area. The Property | 5 LOCATION DESCRIPTION Los Angeles’ Miracle Mile neighborhood was named after the community’s swift, car-driven rise to prominence in the 1920s. The neighborhood now boasts a concentration of cultural institutions known as Museum Row, home to The Los Angeles County Museum of Art (LACMA), The Petersen Automotive Museum, Craft and Folk Art Museum, George C. Page Museum and the La Brea Tar Pits and Museum among others. Serving as the anchor of Museum Row, The Los Angeles County Museum of Art (LACMA) is the largest art museum in the western United States. LACMA consists of over 140,000 objects that highlight 6,000 years of artistic history from across the world. Attracting more than 1.5 million visitors each year, the museum collects work of art that extent both history and geography, reflecting Los Angeles’ diverse culture and population. The museum is currently undergoing a $750 million expansion project that will add 300,000 square feet of space and is expected to be completed in December 2020. The neighborhood’s central location provides an easy commute to numerous important business / employment nodes in metro Los Angeles, including Downtown, Century City and Hollywood. Miracle Mile is also within a reasonable distance to the tech-heavy “Silicon Beach” areas of Santa Monica, Venice Beach and Playa Vista, as well as entertainment-industry hubs in Burbank and Culver City. A Metro Purple Line subway extension, currently under construction, will fully connect the neighborhood to the city’s expanding transit network and give residents further transportation options. The Purple Line extension is scheduled to open in three phases: from Koreatown through the Miracle Mile by 2023; to Beverly Hills and Century City by 2025; and to Westwood and West Los Angeles by 2026, about two years before the city hosts the 2028 Summer Olympics. The nine-mile subway extension is expected to generate 78,000 new daily trips across the system and will run beneath Wilshire Boulevard, which has one of the highest concentrations of jobs and housing in Southern California. 6 | The Property LOCATION DESCRIPTION NEIGHBORHOOD SHOPPING DEMAND DRIVER LOS ANGELES, CA FROM THE FROM THE 1.3mi PROPERTY 2.4mi PROPERTY 744 SOUTH RIDGELEY DRIVE NEIGHBORHOOD QUICK FACTS SF SHOPPING JOBS 600k DESTINATION 14.1k SUPPORTED TOTAL HOSPITAL 40 STORES 886 BEDS 455.6k Nordstrom | Nike | GAP | Apple | Pacific Theatres Cedars Sinai Medical Center Population (Within Three Miles) NEIGHBORHOOD CONVENIENCES DEMAND DRIVER 69% FROM THE . mi PROPERTY Renter Occupied Housing Units 33 (Within Three Miles) JOBS 5.0k SUPPORTED $ SF 1.1m 800k FACILITY Median Housing Unit Value Within a one-mile radius of the property Paramount Pictures Studios (Within Three Miles) $ 64.9k PRIMARY EDUCATION DEMAND DRIVER Median Household Income STUDENTS FROM THE (Within Three Miles) 673.8k SERVED 4.3mi PROPERTY SCHOOLS JOBS * AND CENTERS SUPPORTED 19.8% 1.4k 1.6k JOBS SF City Unemployment Rate 66.5k SUPPORTED 115k FACILITY (*Preliminary for June 2020) Wilshire Crest ES | John Burroughs MS | Fairfax HS Technicolor The Property | 7 LOCATION MAP 8 | The Property LOCATION MAP The Property | 9 BOUNDARY AERIAL 10 | The Property The Property | 11 FINANCIAL ANALYSIS UNIT MIX & RENT SCHEDULE 740 S Ridgeley Drive Estimated Current Current Projected Projected Unit # Unit Description Unit SF Rate Rent Per SF Market Rate Rent Per SF 744 Two Bedroom, Two Bath 798 $3,150.00 $3.95 $3,750.00 $4.70 746 1/2 Two Bedroom, Two Bath 940 $3,724.00 $3.96 $3,750.00 $3.99 748 One Bedroom, One Bath 730 $2,615.00 $3.58 $2,995.00 $4.10 748 1/4 One Bedroom, One Bath 500 $2,125.00 $4.25 $2,995.00 $5.99 744 1/2 Two Bedroom, Two Bath 1,010 $3,426.00 $3.39 $3,750.00 $3.71 746 Two Bedroom, Two Bath 1,004 $3,390.00 $3.38 $3,750.00 $3.74 748 1/2 Two Bedroom, Two Bath 1,088 $3,296.00 $3.03 $3,750.00 $3.45 Estimated Current Rent Range Projected Number Percentage Unit Description SF Rate Per SF Market Rate of Units of Total Totals: One Bedroom, One Bath 1,230.00 $4,740.00 $3.58 - $4.25 $5,990.00 2 28.57% Two Bedroom, Two Bath 4,840.00 $16,986.00 $3.03 - $3.96 $18,750.00 5 71.43% 6,070 $21,726.00 $24,740.00 7 Estimated Current Current Projected Projected % Estimated Rental Unit Description SF Rate Rent Per SF Market Rate Rent Per SF Upside Range Averages: One Bedroom, One Bath 615.00 $2,370.00 $3.85 $2,995.00 $4.87 26.37% $2,125 - $2,615 Two Bedroom, Two Bath 968.00 $3,397.20 $3.51 $3,750.00 $3.87 10.39% $3,150 - $3,724 IMPORTANT INFORMATION & DISCLAIMER: The information contained herein is assumed to be correct and market-supported. Output produced from this model should not be considered an appraisal. Projections are forecasts and are not to be considered fact. The information contained in this file is privileged and confidential; it is intended only for use by Berkadia® and their clients. This file may not be reproduced physically or in electronic format without the expressed written consent of Berkadia. CAUTION: Security codes have been included into this file and unauthorized use may render this file useless. Berkadia® employees, affiliates, and contractors are instructed to hard-code this model for reproduction and distribution. Not responsible for errors and omissions. © 2020 Berkadia Real Estate Advisors Inc. Berkadia® is a trademark of Berkadia Proprietary Holding LLC. Investment sales and real estate brokerage businesses are conducted exclusively by Berkadia Real Estate Advisors LLC and Berkadia Real Estate Advisors Inc. In California, Berkadia Real Estate Advisors Inc. conducts business under CA Real Estate Broker License #01931050; Vincent B. Norris, CA BRE Lic. # 843890. Berkadia Commercial Mortgage LLC conducts business under CA Finance Lender & Broker Lic. #988-0701; and Berkadia Commercial Mortgage Inc. under CA Real Estate Broker Lic. #01874116. For state licensing details visit: http://www.berkadia.com/legal/licensing.aspx All Rights Reserved. DRAFT REPORT: Privileged & Confidential, For Discussion Purposes Only. Financial Analysis | 13 FINANCIAL ANALYSIS Unit Mix & Rent Schedule INVESTMENT SUMMARY Estimated Current Current Market Current Market Est. Total Units Unit Type Unit SF Rental Range Avg. Rent Rent Rent/SF Rent/SF Net SF Price $4,825,000 2 1 Bed/1 Bath 615 $2,125 - $2,615 $2,370 $2,995 $3.85 $4.87 1,230 Price/Unit $689,286 5 2 Bed/2 Bath 968 $3,150 - $3,724 $3,397 $3,750 $3.51 $3.87 4,840 Price/SF $801.63 7 867 $3,104 $3,534 $3.58 $4.08 6,070 Gross SF 6,019 Current Pro Forma Cap Rate 3.40% Current Market Market Pro Forma Cap Rate 4.09% Income Proforma Pro Forma Scheduled Market Rent $260,712 $296,880 ALL FINANCING Less: Vacancy 3.00% ($7,821) ($8,906) Net Rental Income $252,891 $287,974 Total Loan Amount $2,413,000 Plus: Estimated Misc. Income $840 $840 Down Payment $2,436,130 Total Operating Income (EGI) $253,731 $288,814 LTV 50% Estimated Expenses Percentage Per Unit Mo. Payment ($10,835) Administrative $115 $805 $805 Debt Constant 5.4% Repairs & Maintenance $700 $4,900 $4,900 Management Fee 4.50% $1,676 $11,732 $13,360 NEW FIRST MORTGAGE (to be originated at purchase) Utilities (DWP, Gas & Trash Removal) $1,068 $7,476 $7,476 Landscaping, Internet, Security System $463 $3,240 $3,240 LTV for this loan 50% Base Property Taxes