Appraisal of Market Value of the Synergy Property Holdings, Llc Property 465 Avenue of the Cities East Moline, Il 61244 (File #16-000540-01-01)
Total Page:16
File Type:pdf, Size:1020Kb
APPRAISAL OF MARKET VALUE OF THE SYNERGY PROPERTY HOLDINGS, LLC PROPERTY 465 AVENUE OF THE CITIES EAST MOLINE, IL 61244 (FILE #16-000540-01-01) PREPARED FOR: HELEN GEE FIRST MIDWEST BANK 725 WAUKEGAN ROAD DEERFIELD, ILLINOIS 60015 PREPARED BY: JORDAN D. MAUS ROY R. FISHER 2028 EAST 38TH STREET - SUITE 1 DAVENPORT, IA 52807 7/14/2016 <10212> 1E August 9, 2016 Helen Gee First Midwest Bank 725 Waukegan Road Deerfield, Illinois 60015 [email protected] RE: Appraisal of Market Value of the Synergy Property Holdings, LLC property, 465 Avenue of the Cities, East Moline, IL (File #16- 000540-01-01). Ms. Gee: As requested, I have completed an appraisal of the above property. This Appraisal Report is intended to comply with the Uniform Standards of Professional Appraisal Practice (USPAP), FIRREA, and the requirements of First Midwest Bank. The report explains and supports my opinion of value of the subject. It was prepared after an inspection of the property and its neighborhood, and an analysis of sales and income data, as well as other factors deemed pertinent. The level of research and analysis is outlined in the scope of work section of this report. This report is copyrighted. The information in the report, including comparable sales and lease data, cannot be given to parties not identified in the letter of transmittal without the written permission of the appraiser. The As Stabilized prospective market value is subject to the Extraordinary Assumption that the vacant suites will lease up as projected herein. The use of this Extraordinary Assumption may have affected the assignment results. As a result of our investigation, and based upon the analysis of the following data, it is our opinion that the “As Is” Market Value of the Leased Fee Interest in the subject property, as of July 21, 2016, and the “As Stabilized” prospective Market Value, as of August 1, 2019, are: “AS IS” “AS STABILIZED” $1,550,000 $1,900,000 Jordan D. Maus Certified General Real Property Appraiser Illinois #553.002285 TABLE OF CONTENTS Letter of Transmittal Table of Contents SUBJECT PHOTOGRAPHS ............................................................................. 4 STATEMENT OF APPRAISAL PROBLEM ................................................. 12 SALIENT FACTS SUMMARY........................................................................ 15 REGIONAL AND CITY DATA ....................................................................... 17 NEIGHBORHOOD DATA ............................................................................... 30 SITE ANALYSIS ............................................................................................... 33 DESCRIPTION OF IMPROVEMENTS ......................................................... 34 MARKET OVERVIEW .................................................................................... 36 HIGHEST AND BEST USE ANALYSIS ........................................................ 37 COST APPROACH TO VALUE ..................................................................... 39 SALES COMPARISON APPROACH TO VALUE ....................................... 40 INCOME APPROACH TO VALUE ............................................................... 51 CORRELATION AND VALUE ESTIMATE................................................. 58 CERTIFICATION ............................................................................................. 59 CONTINGENT AND LIMITING CONDITIONS ......................................... 60 Addenda SUBJECT PHOTOGRAPHS Looking northeast at the subject Looking southeast at the subject Looking northwest at the subject Page | 4 © 2016 Roy R Fisher SUBJECT PHOTOGRAPHS Looking southwest at the subject An interior view of Suite A (Vacant) An interior view of Suite A (Vacant) Page | 5 © 2016 Roy R Fisher SUBJECT PHOTOGRAPHS An interior view of Suite A (Vacant) An interior view of Suite B (Vacant) An interior view of Suite B (Vacant) Page | 6 © 2016 Roy R Fisher SUBJECT PHOTOGRAPHS An interior view of Suite C (Orion Health) An interior view of Suite C (Orion Health) An interior view of Suite D (Vacant) Page | 7 © 2016 Roy R Fisher SUBJECT PHOTOGRAPHS An interior view of Suite D (Vacant) An interior view of Suite D (Vacant) An interior view of Suite E (Veterans Health Administration) Page | 8 © 2016 Roy R Fisher SUBJECT PHOTOGRAPHS An interior view of Suite E (Veterans Health Administration) An interior view of Suite E (Veterans Health Administration) Looking north along the shared drive Page | 9 © 2016 Roy R Fisher SUBJECT PHOTOGRAPHS Looking west along Avenue of the Cities Looking east along Avenue of the Cities Page | 10 © 2016 Roy R Fisher AERIAL PHOTO Page | 11 © 2016 Roy R Fisher STATEMENT OF APPRAISAL PROBLEM PURPOSE, INTENDED USER, AND INTENDED USE: The purpose of this appraisal is to estimate the “As Is” and “As Stabilized” Market Values of the Leased Fee Interest in the Synergy Property Holdings, LLC property, 465 Avenue of the Cities, East Moline, IL. The intended user is First Midwest Bank and/or affiliates. The intended use is for loan underwriting and/or credit decisions by First Midwest Bank or participants. DEFINITIONS: Market Value is defined by The Appraisal Foundation in its Uniform Standards of Professional Appraisal Practice, published by the Appraisal Institute (2016-2017 Edition, p. 3) as, “a type of value, stated as an opinion, that presumes the transfer of a property (i.e., a right of ownership or a bundle of such rights), as of a certain date, under specific conditions set forth in the definition of the term identified by the appraiser as applicable in an appraisal.” Market Value is defined in 12 CFR 34.42 of FIRREA as, “the most probable price which a property should bring in a competitive and open market under all conditions, requisite to a fair sale, the buyer and seller, each acting prudently, knowledgeably and assuming the price is not affected by undue stimulus. Implicit in this definition is consummation of a sale as of a specified date and passing of title from seller to buyer under conditions whereby: - Buyer and seller are typically motivated; - Both parties are well informed or well advised and each acting in what he considers his own best interest; - A reasonable time is allowed for exposure in the open market; - Payment is made in terms of cash in U.S. dollars or in terms of financial arrangements comparable thereto; and - The price represents the normal consideration for the property sold unaffected by special or creative financing or sales concessions granted by anyone associated with the sale.” Leased Fee Interest is defined in The Dictionary of Real Estate Appraisal, published by the Appraisal Institute (6th Edition, 2015, p. 128) as, “the ownership interest held by the lessor, which includes the right to receive the contract rent specified in the lease plus the reversionary right when the lease expires.” Extraordinary Assumption is defined by The Appraisal Foundation, in its Uniform Standards of Professional Appraisal Practice, (2016-2017 Edition, p. 3) as, “an assumption, directly related to a specific assignment, as of the effective date of the assignment results, which, if found to be false, could alter the appraiser’s opinions or conclusions.” The As Stabilized prospective market value is subject to the Extraordinary Assumption that the vacant suites will lease up as projected herein. The use of this Extraordinary Assumption may have affected the assignment results. Page | 12 © 2016 Roy R Fisher STATEMENT OF THE APPRAISAL PROBLEM OVERVIEW OF THE PROPERTY: The subject is along the north side of an Avenue of the Cities frontage road, west of 7th Street. It consists of a 127,630± sq.ft. (2.93± acre) land parcel improved with a 23,484± sq.ft., one-story, multi-tenant office building constructed in 1999. The building contains five units, of which two are leased and three are vacant. Rentable area is estimated at 21,451 sq.ft., with current vacancy at 65%. SCOPE OF THE APPRAISAL: In preparing this appraisal, the appraiser: 1. Inspected the site, as well as the interior and exterior of the building; 2. Researched public records to determine ownership and other pertinent information; 3. Reviewed the leases and historical income and expense information; 4. Developed an opinion of Highest and Best Use; 5. Identified and investigated appropriate sales and income data; 6. Developed the Sales Comparison and Income Approaches to Value; and 7. Reconciled the various findings into a final estimate of Market Value. Although applicable, the Cost Approach was not developed. Estimates for replacement cost new, physical depreciation, and functional and external obsolescence are highly subjective, and limit the reliability of the approach. It also typically reflects the Fee Simple interest and does not take into account the leases. Therefore, it was not developed. The Sales Comparison and Income Approaches are both applicable to the subject and were fully developed. Market data used in the report was independently researched by the appraiser or is from the appraiser’s files. The comparables used in the report were researched, inspected, and confirmed by the appraiser. The property is being appraised exclusive of any fixtures, equipment, inventory, or personal property. No consideration has been given to any business value. The report is presented in a summary format. All of the data necessary to understand the analysis is included in the report or referenced in the Addenda of the report. DATE OF APPRAISAL: Jordan D. Maus inspected the interior and exterior