DOCSLIB.ORG

The Hotel Fresno Offer Memorandum

Total Page：16

File Type：pdf, Size：1020Kb

Download full-text PDF Read full-text
The Hotel Fresno Offer Memorandum The Hotel Fresno OFFERING MEMORANDUM Asking Price: $12,500,000.00 3737 N. Blackstone Ave., Fresno, CA 93726 Owners are willing to carry with 50% Contact: Bac Tran 714-353-3870 down payment, 7% interest only, [email protected] 2 points, 3-year term. Or Hoang Tran 714-926-2072 [email protected] EXECUTIVE SUMMARY The Tran Family is pleased to present to qualified investors the opportunity to acquire the fee simple interest in the 204-room, The Hotel Fresno & Conference Center, AKA Four Points by Sheraton, located directly across from the Manchester Mall, Fresno, California. The Hotel Fresno & Conference Center is operating as an independent hotel which has the potential opportunity to convert to another brand or to another use such as multifamily residential, student housing, senior living, or assisted living facilities. There are 3 parcels for this property, 8.85 acres. The current owner obtained a Lot Line Adjustment for an approved 96,000-sqft mixed-use building, with 20,000- sqft retail on the ground floor and 48-apartment units on top. EXECUTIVE SUMMARY Site: Room Amenities: APNs: 435-020-09, 435-020-11, & 435-020-12 Beautifully decorated rooms & suites -74 rooms with queen beds, 124 Acreage: 8.85 +/- Acres rooms with King bed, 3 rooms with King bed suites, 3 rooms with sofa, table/ living room. The Hotel was originally developed in 1972 including the Smugglers Restaurant & Banquet facility. Free Wireless high speed internet access in all guest rooms with data ports and in public spaces The property was recently operated under the Four Points by Sheraton until December 2011 converted to Park Inn by Radisson Fitness room. Refrigerators in all guest rooms. Coffeemakers in all franchise March 7,2012. Fully renovated to Sheraton specs. in 2007 guest rooms. Two phones in each guest room with voice mail options. Hair dryer, iron & ironing board. Oversized executive desk. Flat Park Inn conversion cost approx. $140,000 1st quarter 2012 screen TV’s with Dish Network. Room Service available Approx. 371 parking stalls with additional 60 future park stalls Meeting Accommodations: Complete catering and conference service staff and audio visual team All New Roofs and upgrades in 2017, cost over $1 million, Eight separate free standing 2 story interior-corridor buildings that house all 5,250 sqft of meeting and exhibit space with maximum capacity of rooms and suites 300. Laundry room, mechanical room, supply room located in separate Beautifully appointed boardroom buildings Smugglers Full Service Restaurant , lounge & Banquet Facilities are being leased to an independent operator. Mixed-Use Entitlement Mixed-Use Building: (APN 435-020-11) A Mixed-Use building entitlement has been obtained from the city of Fresno in 2018 for a 20,000sqft retail on the ground floor and 48-unit apartment complex on top, total of 96,000-sqft. Parcel Map Mixed-Use Building Parcel APN: 435-020-11 Hotel Parcel APN: 435-020-12 Aerial View Area Map The Hotel Fresno Hotel Photos https://drive.google.com/drive/folders/0BznXCkW3GHqddWgzbW1FMHBaQWM Hotel Photos https://drive.google.com/drive/folders/0BznXCkW3GHqddWgzbW1FMHBaQWM Hotel Photos https://drive.google.com/drive/folders/0BznXCkW3GHqddWgzbW1FMHBaQWM Hotel Photos https://drive.google.com/drive/folders/0BznXCkW3GHqddWgzbW1FMHBaQWM Hotel Photos https://drive.google.com/drive/folders/0BznXCkW3GHqddWgzbW1FMHBaQWM Fresno Attractions and Events Below is a list of attractions in Fresno Annual events in Fresno • African American Historical & Cultural Museum of the San • California Classic Weekend (run, walk, bike race held Joaquin Valley each April) • Arte Americas • California Interscholastic Federation (CIF) Track & Field • Club One Casino • Fresno Fuego FC Games • Chukchansi Park • Fresno State Bulldogs Games • Forestiere Underground Gardens • Grizzly Fest • Fresno Chaffee Zoo • Order of the Eastern Star Events • Fresno Convention & Entertainment Center • Western Band Association Events • Island Waterpark • World Agriculture Expo • Kings Canyon National Park • Save Mart Center • Sequoia National Park • The Grand 1401 • Tower District • Veterans Memorial Museum • Wild Water Adventure Park • Yosemite National Park PRO FORMA STATEMENT Description Jan Feb Mar Apr May Jun Jul Aug Sep Oct Nov Dec Trailing 12 Months Days 31 28 31 30 31 30 31 31 30 31 30 31 365 Daily Rooms Available 210 210 210 210 210 210 210 210 210 210 210 210 210 Rooms Available 6,510 5,880 6,510 6,300 6,510 6,300 6,510 6,510 6,300 6,510 6,300 6,510 76,650 Rooms Sold 3,255 3,234 3,255 3,465 4,232 4,095 4,232 4,232 4,095 3,581 3,150 3,255 44,079 Avg. Daily Rate 60.00 75.00 75.00 75.00 80.00 80.00 80.00 85.00 75.00 60.00 60.00 60.00 72.08 Occupancy Rate (%) 50.00% 55.00% 50.00% 55.00% 65.00% 65.00% 65.00% 65.00% 65.00% 55.00% 50.00% 50.00% 57.51% RevPar 30.00 41.25 37.50 41.25 52.00 52.00 52.00 55.25 48.75 33.00 30.00 30.00 41.45 REVENUE Rooms 195,300 242,550 244,125 259,875 338,520 327,600 338,520 359,678 307,125 214,830 189,000 195,300 3,212,423 Food & Beverages - Lease Restaurant/Banquet 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 9,000 108,000 Parking 0 0 0 0 0 0 0 0 0 0 0 0 0 Private Bar & Gift Shop 0 0 0 0 0 0 0 0 0 0 0 0 0 Spa 0 0 0 0 0 0 0 0 0 0 0 0 0 Other Operated Departments 0 0 0 0 0 0 0 0 0 0 0 0 0 Transportation - None 0 0 0 0 0 0 0 0 0 0 0 0 0 Rentals - None 0 0 0 0 0 0 0 0 0 0 0 0 0 TOTAL REVENUES 204,300 251,550 253,125 268,875 347,520 336,600 347,520 368,678 316,125 223,830 198,000 204,300 3,320,423 DEPARTMENTAL EXPENSES 0 Rooms & Supplies 60,543 75,191 75,679 80,561 104,941 101,556 104,941 111,500 95,209 66,597 58,590 60,543 995,851 Breakfast 7,812 9,702 9,765 10,395 13,541 13,104 13,541 14,387 12,285 8,593 7,560 7,812 128,497 Private Bar & Gift Shop 0 0 0 0 0 0 0 0 0 0 0 0 0 Spa 0 0 0 0 0 0 0 0 0 0 0 0 0 Other Expenses (Bonus) 1,750 1,750 2,000 2,000 2,150 2,150 2,250 2,250 2,350 2,350 1,750 1,750 24,500 Commissions 3,906 4,851 4,883 5,198 6,770 6,552 6,770 7,194 6,143 4,297 3,780 3,906 64,248 TOTAL DEPARTMENTAL EXPENSES 74,011 91,494 92,326 98,154 127,402 123,362 127,502 135,331 115,986 81,837 71,680 74,011 1,213,096 TOTAL DEPARTMENTAL INCOME 130,289 160,057 160,799 170,721 220,118 213,238 220,018 233,347 200,139 141,993 126,320 130,289 2,107,326 UNDISTRIBUTED EXPENSES 0 Administrative & General 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 27,000 324,000 Marketing/Employee Incentive 7,812 9,702 9,765 10,395 13,541 13,104 13,541 14,387 12,285 8,593 7,560 7,812 128,497 Franchise Fees 9,765 12,128 12,206 12,994 16,926 16,380 16,926 17,984 15,356 10,742 9,450 9,765 160,621 Facilities & Maintenance 6,500 6,500 6,500 6,500 6,500 6,500 6,500 6,500 6,500 6,500 6,500 6,500 78,000 Energy/Utilities 24,516 30,186 30,375 32,265 41,702 40,392 41,702 44,241 37,935 26,860 23,760 24,516 398,451 TOTAL UNDISTRIBUTED EXPENSES 75,593 85,516 85,846 89,154 105,669 103,376 105,669 110,112 99,076 79,694 74,270 75,593 1,089,569 GROSS OPERATING PROFIT 54,696 74,541 74,953 81,568 114,448 109,862 114,348 123,235 101,063 62,299 52,050 54,696 1,017,757 Management Fees 5,859 7,277 7,324 7,796 10,156 9,828 10,156 10,790 9,214 6,445 5,670 5,859 96,373 Earthquake Insurance 0 0 0 0 0 0 0 0 0 0 0 0 0 Property Taxes 0 0 0 67,650 0 0 0 0 0 0 0 67,650 135,300 Insurance 4,167 4,167 4,167 4,167 4,167 4,167 4,167 4,167 4,167 4,167 4,167 4,167 50,000 EBITDA 44,670 63,098 63,462 1,955 100,126 95,867 100,026 108,278 87,682 51,687 42,213 (22,980) 736,085 EBITDA % 0 Cumulative EBITDA % 0 Cumulative EBITDA $ 0 Interest Expense-Other 0 0 0 0 0 0 0 0 0 0 0 0 0 Rental/Lease 0 0 0 0 0 0 0 0 0 0 0 0 0 NET FROM OPERATION 44,670 63,098 63,462 1,955 100,126 95,867 100,026 108,278 87,682 51,687 42,213 (22,980) 736,085 PROPERTY OVERVIEW California High-Speed Rail Development Officials of the California High-Speed Rail Authority say a straight stretch through the San Joaquin Valley connecting Fresno and Bakersfield will be the first completed.
Load more

Recommended publications
  • Downtown Fresno Partnership 2018 Annual Report TABLE of CONTENTS 1
    Downtown Fresno Partnership 2018 Annual Report TABLE OF CONTENTS 1. Board & Staff 2. CEO Introduction 3. Clean & Safe 4. Trash Report & Ambassador Activities 5. Graffiti Removal, Landscaping & Sanitation 6. Crime & Security 7. Parking 8. High Speed Rail 9. Bus Rapid Transit & Bike Racks 10. Economic Enhancements & Business Development 11. Economic Development & property Referrals 12. Core Events 13. Third Party Events 14. Marketing & Communications 15. Social Media & Newsletters 16. Grand Openings & Website Statistics 17. Media Relations 18. Management & Administration 19. Downtown Fresno Foundation 20. Downtown Fresno Foundation Programs 1 Board & Staff Board of Directors Hilary Haron Scott Anderson Bob Gurfield Preston Prince Chair The Penstar Group Property Owner Fresno Housing Haron Jaguar Authority Mark Astone Kyle Kirkland Ken Ramos Treasurer Catalyst Marketing Club One Casino Wilma Quan-Schecter Wells Fargo City of Fresno Will Dyck Marlene Murphey Jessica Roush Secretary Summa Development Fresno Redevelopment Jean Rousseau T.W. Patterson Building Group Agency County of Fresno Nathan Ahle Robert Ellis John Ostlund Jake Soberal Fresno Chamber of Leasing & Investment One Putt Broadcasting Bitwise Industries Commerce Inc. Dennis Woods United Security Bank Staff Jimmy Cerracchio – President/CEO Daniel Griffith – Program Manager Chris Rocha – Office Coordinator Tatevik Hovhannisyan – Event Coordinator Bianca Camara – Events and Promotions Coordinator Lee Blackwell – Clean Team Ambassador Tou Lee – Hospitality Ambassador 1 CEO Introduction In March of 2018, my family and I accepted a new beginning in our lives. We started making plans to travel across the country with all our belongings and settle down in Fresno, California. After an arduous road trip, which seemed like it would involve my pets revolting against me, we arrived and I swiftly reported for duty at my new position at the Downtown Fresno Partnership (DFP).
    [Show full text]
  • Culture of Learning with High Expectations Career Technical
    Culture of Learning with High Expectations Core Belief: Every student can and must learn at grade level and beyond Guarantee: Every student moves a minimum of a grade level each year Instructional Focus: Literacy and Math Career Technical Education Advisory Board Meeting DATE: March 25, 2019 LOCATION: Sunnyside High School Objective: The Advisory Board makes recommendations regarding the expansion of programs, curriculum, and professional learning. The Advisory Board will become familiar with the challenges facing public schools and become advocates and stakeholders, while helping to ensure high quality, relevant preparation for the workforce. The Advisory Board also assists with providing resources, marketing pathway opportunities, engaging work-based learning experiences, and student scholarships. Purpose: Our purpose is to synchronize the work of our various teams to operationalize our vision for student success and theory of action by supporting CCR team members in problem solving and making timely effective decisions in support of student achievement. Norms: Be on Time; Be Present; Be Decisive; Spread Joy; Live the Commitments Commitments: 1. We agree to focus our discussions on the needs of Fresno Unified students and programs. 2. We agree to share ideas which serve to promote and grow the pathway. 3. We agree to network and promote the pathways programs among peers in our professions. Time Description Purpose/Learning Presentor Sunnyside Library Welcome and Introductions – Thank you to Mike Schwan, CTE 8:15 AM Sunnyside for hosting Advisory Chair New Business • Approve Meeting Minutes from 1/17/19 Mike Schwan, CTE • Nomination Committee Review Advisory Chair • Job Shadow Day(s) Recap Chris Roup, 8:20 AM • Strong Workforce Initiative Interim CTE Advisory Co-Chair • CTE Summit Date College and Career Readiness Report Outs Sub-Committee Report Outs Sub-Committee 8:35 AM Chairs/Co-Chairs Industry Announcements 9:05 AM All and Public Comment 9:15 AM Sunnyside Health Fair Committee to attend Sunnyside Health Fair.
    [Show full text]
  • May 2018 Issue
    PAID FRESNO, CA U.S. POSTAGE PERMIT NO. 398 PERMIT NON-PROFIT ORG. NON-PROFIT May 2018 Clovis Unified School District — WHERE CHARACTER COUNTS! Volume 20, No. 10 follow us on TM and at CUSD.COM LCAP will open for comment Days CUSD Today Clovis Unified parents should watch their email inbox for the next edition of 2 Minutes Today, the video 2 MINUTESToday blog Trending topics in education for students, parents and community. comple- ment of CUSD Today, which this month looks at how the district is using state dollars to make a difference in our local schools. Education is all about partnerships – students partner with their teachers, the community partners with our schools – all in an effort to maximize achievement for ALL students. Nowhere is this partnership more obvi- Ag students in Clovis East’s Plant Production and Management ous than in the development of the district’s course taught by Steve Gambril, above, often hold class outside. The Local Control and Accountability Plan students learn all aspects of plant production including planting, (LCAP), a collaborative effort between par- maintaining and selling their produce. In the fall, Clovis Unified’s ents, students and employees to target Campus Catering bought the students’ broccoli and used it in meals spending in areas most effective at boosting sold at the high schools. Recently several varieties of their lettuce were student success. used for Old Town Clovis’ Farm to Table Dinner that showcased lo- Over the last four months, each school cally grown foods. The current crops of romaine, escarole, fennel and site has engaged in conversations with the three types of kale were planted in January, and soon will be cleared community about what helps students suc- for planting summer produce that will include sweet corn, water- ceed.
    [Show full text]
  • The Hotel Fresno OFFERING MEMORANDUM
    The Hotel Fresno OFFERING MEMORANDUM Asking Price: $12,500,000.00 3737 N. Blackstone Ave., Fresno, CA 93726 Owners are willing to carry with 50% Contact: Bac Tran 714-353-3870 down payment, 7% interest only, [email protected] 2 points, 3-year term. Or Hoang Tran 714-926-2072 [email protected] EXECUTIVE SUMMARY The Tran Family is pleased to present to qualified investors the opportunity to acquire the fee simple interest in the 204-room, The Hotel Fresno & Conference Center, AKA Four Points by Sheraton, located directly across from the Manchester Mall, Fresno, California. The Hotel Fresno & Conference Center is operating as an independent hotel which has the potential opportunity to convert to another brand or to another use such as multifamily residential, student housing, senior living, or assisted living facilities. There are 3 parcels for this property, 8.85 acres. The current owner obtained a Lot Line Adjustment for an approved 96,000-sqft mixed-use building, with 20,000- sqft retail on the ground floor and 48-apartment units on top. EXECUTIVE SUMMARY Site: Room Amenities: APNs: 435-020-09, 435-020-11, & 435-020-12 Beautifully decorated rooms & suites -74 rooms with queen beds, 124 Acreage: 8.85 +/- Acres rooms with King bed, 3 rooms with King bed suites, 3 rooms with sofa, table/ living room. The Hotel was originally developed in 1972 including the Smugglers Restaurant & Banquet facility. Free Wireless high speed internet access in all guest rooms with data ports and in public spaces The property was recently operated under the Four Points by Sheraton until December 2011 converted to Park Inn by Radisson Fitness room.
    [Show full text]
  • M a R K E T P L A
    Sunfl wer MARKETPLACE (NAP) OFFERING MEMORANDUM ™ 285 - 393 W Shaw Ave Clovis, CA 93612 OFFERING MEMORANDUM 03 EXECUTIVE SUMMARY 06 PROPERTY OVERVIEW Sunfl wer 12 FINANCIAL OVERVIEW MARKETPLACE 18 AREA OVERVIEW 285-343 W Shaw Ave | Clovis, CA 93612 24 TENANT OVERVIEW EXCLUSIVELY LISTED BY LINDSAY TSUMPES EL WARNER WALTER C. SMITH AVP & Director EVP & National Director Leasing Broker Shopping Centers Shopping Centers Direct +1 949 873 0270 | Mobile +1 310 880 8418 Direct +1 949 873 0507 | Mobile +1 858 752 3078 Direct +1 559 447 6222 Main +1 866 889 0550 | Fax +1 310 388 0788 Main +1 866 889 0550 | Fax +1 310 388 0788 [email protected] [email protected] [email protected] CA License No. 01954256 CA License No. 01890271 CA License No. 00914097 OFFERING SUMMARY Matthews Real Estate Investment Services is pleased to present the fee simple sale of Sunflower Marketplace, a shadow anchored shopping center located at the signalized northeast corner of West Shaw Avenue and Peach Avenue in the Fresno sister city of Clovis, CA. Consisting of five separate assessor’s parcels, including three pads and two strip centers, the ±58,785 SF property is situated on a high traffic intersection that sees ±74,000 vehicles per day and is shadow anchored by Walmart, Walgreens, Michaels and Goodwill adding the security and benefit of owning an anchored center at a fraction of the cost. Sunflower Marketplace is strategically positioned within the Fresno-Clovis metro area with great access to State Route 168, close proximity to California State University Fresno which serves over 24,000 students, and a three-mile population of over 132,000 people.
    [Show full text]
  • Club One Plans Follow Entertainment Vs. Gambling Trend
    www.thebusinessjournal.com UPDATED DAILY DECEMBER 14, 2018 thebusinessjournal.com the FOCUS | 10 Club One plans follow Small Business entertainment The Vocational Tide is Turning the EXECUTIVE vs. gambling PROFILE | 9 trend Jeff Negrete Executive Director Catholic Charities PHOTO BY DAVID CASTELLON | Kyle Kirkland, owner and CEO of Club One Casino, said his expansion plans follow a trend in the larger gambling industry to bring more entertainment experiences into the mix. the LIST | 8 David Castellon - STAFF WRITER more tables even if it moved to casionally, we’ll have somebody the offer of Club One and its The Fresno Bee tops the a larger space, said owner and come and [ask], ‘Can you do a financial backers to purchase Newspapers list If you believe plans to move CEO Kyle Kirkland. banquet? We have 300 people,’ for $1.7 million what is com- Fresno’s Club One Casino to a What is driving the move, he and we don’t have the space for monly referred to as the “Spi- larger downtown location are said, is that in recent years, the that.” ral Garage,” at 830 Fulton St., a This Week Online 6 being driven by an intent to 30,000 square feet the casino has And the casino’s restaurant city-owned parking garage with People on the Move 11-12 make more space for gambling, occupied for the past 23 years sometimes can’t accommodate 50,040 square feet of former re- The Leads 13-15 the owner says you’d be wrong. hasn’t offered enough space for potential customers because it’s tail and office space on its west Public Notices 16-21 Currently, the card room that what the casino needs to grow as full and there just isn’t room to side — across the street from Opinion 22 has occupied the ground floor a business, and that doesn’t just add more dining tables, Kirk- Chukchansi Park baseball sta- at 1022 Van Ness Ave.
    [Show full text]
  • An Urban Morphology of Fresno, California: Its Structure and Growth
    W&M ScholarWorks Undergraduate Honors Theses Theses, Dissertations, & Master Projects 5-2010 An Urban Morphology of Fresno, California: Its Structure and Growth Christopher Silveira College of William and Mary Follow this and additional works at: https://scholarworks.wm.edu/honorstheses Recommended Citation Silveira, Christopher, "An Urban Morphology of Fresno, California: Its Structure and Growth" (2010). Undergraduate Honors Theses. Paper 726. https://scholarworks.wm.edu/honorstheses/726 This Honors Thesis is brought to you for free and open access by the Theses, Dissertations, & Master Projects at W&M ScholarWorks. It has been accepted for inclusion in Undergraduate Honors Theses by an authorized administrator of W&M ScholarWorks. For more information, please contact [email protected]. 2 Introduction ―A city is born when people decide to live, work and build together in one area. The nature of a city is determined by the characteristics of its people, the land on which they settle and the way they build their city, based on their history, culture and economy.‖1 To better comprehend the complexities of present development, as well as project future development, one must explore a city‘s past. This paper seeks to examine the past growth of the city of Fresno as a means to understanding its current form. The city of Fresno is located at the center of the San Joaquin Valley in California, which spans from the Sacramento-San Joaquin Delta in the north to the Tehachapi Mountains in the south. The valley is a broad, flat land that lies between the Coast Ranges in the west and the Sierra Nevada Range in the east.
    [Show full text]
  • District Celebrates Excellence in Education with Five Awards District
    MARCH 2019 District Celebrates Excellence in Education with Five Awards uring a lively, inspiring evening Feb. 4, more than 600 guests gathered to cele- Dbrate and honor the district’s 50 Excellence in Education finalists. Five outstand- ing educators were announced as the top winners: Classified category – Lorena For video, go to vimeo.com/ Almaguer, former office manager at fresnounified/excellencein Roosevelt High School and now an education2019 assistant in School Leadership Almaguer, Lee and Taylor will move on Certificated category, elementary – to the Fresno County Educator of the Year Kirsten Lee, Eaton Elementary School awards process. County winners will be teacher announced in November. Certificated category, middle school Finalists were nominated by their peers for – Esmeralda Ruiz, Sequoia Middle their work above and beyond for students School teacher and the district. The finalists demonstrat- ed dedication and caring in their work and Certificated category, high school – a commitment to seek innovative ways Tamela Ryatt, Sunnyside High School to help Fresno Unified students succeed teacher at school and in life. The top educators Administrator category – Pamela are lifelong learners themselves, collab- Taylor, Easterby Elementary School orative colleagues and problem solvers.f Janna Kam, a teacher at Anthony Elementary School, is congratulated principal Winners by board member Elizabeth Jonasson Rosas as she accepts her finalist See Pages 4 and 5 For Bios of Winners plaque during the Excellence in Education awards Feb. 4. District Awarded $1 million Grant for Early Learning Work The California Department of Education has English in the home. recognized Fresno Unified School District’s Along with Fresno Unified, the state awarded outstanding program for early learners with a grants to California State University, Channel $1 million grant.
    [Show full text]
  • 40 UNITS in FRESNO, CA | $3,995,000 4550-4596 E SIERRA MADRE AVE, FRESNO, CA 93710 a Mogharebi - a Mogharebi - LISTINGS.MOGHAREBI.COM/COLLEGEAPARTMENTS Company Ozen
    PRO FORMA INCOME & EXPENSES Current Units Type Unit SF Total SF Market Rents Avg. Rent 36 One Bed One Bath 650 23,400 $865.00 $763.11 4 Two Bed One Bath 950 3,800 $965.00 $778.75 40 680 27,200 $875.00 $764.67 TMG August RR / T12 Income Pro Forma Adjusted Expense Scheduled Market Rent $420,000 $367,044 Plus: Section 8 Income - - Less: Vacancy 4.00% ($16,800) ($14,682) Net Rental Income $403,200 $352,362 Plus: Laundry Income $2,500 $2,500 Plus: Application, Late Fees $1,200 $1,200 Total Operating Income (EGI) $406,900 $356,062 Expenses Per Unit Administrative $65 $2,600 $2,600 Payroll - Onsite $300 $12,000 $12,000 Repairs & Maintenance/Turnover $750 $30,000 $30,000 Management Fee 5.00% $504 $20,160 $17,618 Utilities $700 $28,000 $28,000 Contract Services $210 $8,400 $8,400 New Real Estate Taxes 1.2290% $1,227 $49,099 $49,099 Assessments $557 $557 Insurance $343 $13,700 $13,700 Total Expenses $164,515 $161,973 Per Unit: $4,113 $4,049 Per SF: $6.05 $5.95 Net Operating Income $242,385 $194,088 Less: Debt Service ($150,690) ($150,690) Projected Net Cash Flow $91,694 $43,398 Cash-on-Cash Return (Based on List Price) 7.65% 3.62% Debt Service Coverage 1.61 1.29 GRM 9.51 10.88 Cap Rate Analysis Price $/Unit $/Foot Cap Rate Cap Rate Offering Price $3,995,000 $99,875 $146.88 6.07% 4.86% Total Down Monthly All Financing Loan Amount Payment LTV Payment $2,796,500 $1,198,500 70% ($12,558) Proposed Mortgage Desired Total LTV Amount Interest Rate Amortization Payment Fees 70% $2,796,500 3.50% 30 ($12,558) 1.00% 40 UNITS IN FRESNO, CA | $3,995,000 4550-4596 E SIERRA MADRE AVE, FRESNO, CA 93710 a Mogharebi - a Mogharebi - LISTINGS.MOGHAREBI.COM/COLLEGEAPARTMENTS Company Ozen IMPORTANT INFORMATION & DISCLAIMER: This information has been secured from sources we believe to be reliable, but we make no ROBIN C.
    [Show full text]
  • Primary & Secondary Sources
    Primary & Secondary Sources Brands & Products Agencies & Clients Media & Content Influencers & Licensees Organizations & Associations Government & Education Research & Data Multicultural Media Forecast 2019: Primary & Secondary Sources COPYRIGHT U.S. Multicultural Media Forecast 2019 Exclusive market research & strategic intelligence from PQ Media – Intelligent data for smarter business decisions In partnership with the Alliance for Inclusive and Multicultural Marketing at the Association of National Advertisers Co-authored at PQM by: Patrick Quinn – President & CEO Leo Kivijarv, PhD – EVP & Research Director Editorial Support at AIMM by: Bill Duggan – Group Executive Vice President, ANA Claudine Waite – Director, Content Marketing, Committees & Conferences, ANA Carlos Santiago – President & Chief Strategist, Santiago Solutions Group Except by express prior written permission from PQ Media LLC or the Association of National Advertisers, no part of this work may be copied or publicly distributed, displayed or disseminated by any means of publication or communication now known or developed hereafter, including in or by any: (i) directory or compilation or other printed publication; (ii) information storage or retrieval system; (iii) electronic device, including any analog or digital visual or audiovisual device or product. PQ Media and the Alliance for Inclusive and Multicultural Marketing at the Association of National Advertisers will protect and defend their copyright and all their other rights in this publication, including under the laws of copyright, misappropriation, trade secrets and unfair competition. All information and data contained in this report is obtained by PQ Media from sources that PQ Media believes to be accurate and reliable. However, errors and omissions in this report may result from human error and malfunctions in electronic conversion and transmission of textual and numeric data.
    [Show full text]
  • Rancho Cucamonga Quakes 2021 Game Notes
    Rancho Cucamonga Quakes 2021 game notes Saturday, July 3rd, 2021 6:50 PM Contact: Mike Lindskog Chukchansi Park Game #52, Road Game #28 [email protected] Fresno, CA Rancho Cucamonga QuakeS (25-26) AT Fresno Grizzlies (33-19) RHP Robbie Peto (0-2, 5.57 ERA) vs. RHP Anderson Amarista (0-1, 10.64 ERA) TODAY’S GAME: The Quakes continue their longest road trip of the year today, with game 11 of a 12-game, 14-day swing up DIVISION STANDINGS north, as they take on the Fresno Grizzlies in game five of a six-game set. Rancho is now just 2-8 on the road trip and will need to win the remaining two games in order to split the season-long series. Should Fresno win one of the two remaining games, they’d have the NORTH W L PCT GB San Jose 35 17 .673 - tie-breaker in the event of a tie for the final playoff spot in the newly-revamped 2021 playoff system. Fresno 33 19 .635 2 LAST GAME: Rancho’s offensive woes continued on Friday, as they managed a single run in a 2-1 loss to the Grizzlies. Fresno’s Modesto 30 22 .577 5 pitching staff dominated for their third straight head-to-head win, allowing just five hits. Fresno’s Mike Ruff allowed just one un- Stockton 22 30 .423 13 earned run over six innings, while relievers Blair Calvo (1-1) and Stephen Jones combined for three scoreless to finish it off. Quakes’ starter Gavin Stone enjoyed his best outing of the year, giving Rancho five scoreless frames to put himself in position for his first pro SOUTH W L PCT GB win.
    [Show full text]
  • 2018/2019 Biennial the first Choice for Your Real Estate Needs
    NEIGHBORHOODS EDUCATION A home for every taste A wealth of knowledge 2018/2019 Biennial The first choice for your real estate needs. With over 25 years combined experience, our team offers... Superior Marketing, Negotiating and Service Top Producer From left to right: Deb Tillis, Elise Souza, Kristie Spencer, Cathy Freeman Deb Tillis Elise Souza Kristie Spencer 559-917-1915 559-392-5847 559-240-8929 [email protected] [email protected] [email protected] CATHY FREEMAN BROKER / OWNER, GRI BRE # 01724853 (559) 246-4824 | Direct [email protected] (559) 389-5896 | Office www.cfcorealty.com Table of Contents Welcome to Fresno 4 Your new home First Things First 6 Settle in, get connected Neighborhoods 8 Fresno County’s home market: Beat the Silicon Valley exodus Health Care 18 Big city care at home Valley Children’s Hospital 20 Mission extends beyond Fresno County Local brewing scene expanding 25 maintains family-friendliness Business 26 The economy at a glance Education 31 A place to learn, grow Places of Worship 34 True diversity In a tight rental market, 36 speed matters Out & About 38 Sit back, unwind Retail 39 A shopper’s guide Fresno 40 A beacon for the Arts Maps & Transportation 42 Advertising Index 44 Table of Contents FRESNO•COUNTY 2018/2019 1 Subject FRESNO•COUNTY Index 2018 - ISSUE - 9 44 Advertising index PUBLISHER 42 Airlines Gordon M. Webster, Jr. 39 Annual events 39 Art, culture and science GRAPHIC DESIGN 19 Assisted living Joe Verduzco 27 & 28 Average hourly wage Harold Foster, Jr 42 Bus service 7 Cable and satellite
    [Show full text]