101 UNITS IN PRIME KOREATOWN THE CHALFONTE APARTMENTS TWO APARTMENT BUILDINGS 720 SOUTH NORMANDIE AVENUE
AVAILABLE AS A PACKAGE OR LOS ANGELES, CA 90005 SEPARATELY
61 UNITS BUILT: 1924
709 SOUTH MARIPOSA AVENUE 709 SOUTH MARIPOSA AVENUE
LOS ANGELES, CA 90005
40 UNITS BUILT: 1930
OFFERING MEMORANDUM
a Berkshire Hathaway and Jefferies Financial Group company INVESTMENT ADVISORS
BRENT SPRENKLE SENIOR MANAGING DIRECTOR [email protected] OFFICE: (310) 470-4892 CA DRE #01290116
MORTGAGE BANKING
ED KIM MANAGING DIRECTOR [email protected] OFFICE: (949) 622-9252
SOUTH BAY LOS ANGELES OFFICE 2321 ROSECRANS AVENUE, SUITE #3235 EL SEGUNDO, CA 90245 OFFICE: (424) 239-5900 FAX: (424) 239-5901 THE PROPERTY 4
FINANCIALS 14
THE LOCATION 20
MARKET POSITIONING 28
MARKET OVERVIEW 42
DEMOGRAPHICS 60
APARTMENT UPDATE 72 TABLE OF CONTENTS Thpee Pro rty
4 5 INVESTMENT HIGHLIGHTS
Two Properties in Koreatown that were Previously Gut Renovated
Available as a Package or Separately
Prime Location, Steps from Wilshire
T Boulevard he P Excellent Amenities and Gorgeous roperty Architecture
95 Walk Score-Walker’s Paradise
Situated in a Designated Qualified Opportunity Zone & R5-2 Zoning
Also Available-A parking lot that is an entitled development site for 44 units at 709 S Mariposa Avenue
6 The Property BERKADIA PROPERTY SUMMARY - THE CHALFONTE
Property: The Chalfonte
Address: 720 S Normandie Avenue
City, State: Los Angeles, CA
Parcel: 5094-005-018
Units: 61
Year Built: 1924
Building /Stories: 1/5
Construction Type: Masonry
Roof: Flat
roperty P he T
The Property BERKADIA 7 PROPERTY SUMMARY - 709 SOUTH MARIPOSA AVENUE
Address: 709 S Mariposa Avenue
City, State: Los Angeles, CA
Parcel: 5094-005-002
Units: 40
Year Built: 1930
Building / Stories 1/4
Construction Type: Reinforced Brick
Roof: Flat
T he
P
roperty
8 The Property BERKADIA EXECUTIVE SUMMARY
720 S. Normandie Ave. and 709 S. Mariposa Ave. consist of two apartment buildings situated on adjacent street that back up to each other through a parking lot at 715 S. Mariposa that is also available for sale.
709 S. Mariposa is a 40-unit apartment building consisting of six units that are efficiencies, 28 units that are studios with a full kitchen and six units that are one-bedrooms with one-bathroom. The property is individually metered for electricity and master-metered for gas.
720 S. Normandie is a 61-unit apartment building consisting of 34 units that are studios with a full kitchen, 13 units that are one-bedrooms with one-bathroom, and 14 units that are two-bedrooms with two-bathrooms. The property is individually metered for electricity. roperty
Both properties are center hallway structures of P reinforced brick that are serviced by two staircases at Mariposa or three staircases at Normandie plus one he elevator per property. Normandie boasts a massive T ornate lobby, leasing office, fitness center, dog run, two courtyards, and a deluxe laundry center plus a lounge. The Mariposa property has an art deco lobby, a massive laundry room and a gazebo in a courtyard located on the south side of the property.
The properties are offered for sale as a package for $22,500,000. However, 720 S. Normandie can be sold separately for $14,750,000 and 709 S. Mariposa can be sold separately for $7,750,000.
Also Available-A parking lot at 715 S Mariposa which is an existing 31 space parking lot entitled for 44-units. This property is adjacent to 709 S. Mariposa but also has a walkway connecting it with 720 S. Normandie. Plans have been submitted to the city of Los Angeles and are currently in plan check. The asking price is $3,000,000.
The Property BERKADIA 9 INVESTMENT HIGHLIGHTS
720 South Normandie, called The Chalfonte, with one-bathroom and a kitchen and six is an architecturally distinct classic 61- units that are one-bedrooms with one- unit apartment building consisting of bathroom. 34 studios with a full kitchen and one- The four-story structure contains a large bathroom, 13 one-bedroom apartments partially utilized basement that is on-grade with one-bathroom and 14 apartments that with the parking lot. There is an attractive are two-bedrooms with two-bathrooms. art deco lobby in a four-story structure The property is individually metered for
T serviced by two staircases and an elevator. electricity and master-metered for gas. The he Units are individually metered for gas and property is adjacent to 715 South Mariposa
P electricity. Similar to 720 S Normandie, the through the rear of the property. Chalfonte roperty property was gut renovated around 2002 features a massive, ornate, restored lobby by a previous owner and the units have been and center hallways serviced by an elevator completely restored and brought to modern and two staircases. The property has been standards, however, there are numerous gut renovated around 2002 by a previous opportunities for cosmetic updates. owner and the units have been completely restored and brought to modern standards, No parking or parking lots are included however, there are numerous opportunities in the sale, however, there is a parking lot for cosmetic updates. In addition to a that is also for sale that can be combined massive lobby, the property features a state- with these two apartment buildings. 715 S. of-the-art laundry facility with a separate Mariposa is an entitled 44-unit development waiting area, a very large gym featuring a site on an 8,100 square foot lot zone R5-2 massive amount of equipment, including this is currently an existing 31 space parking free weights, and a leasing center. The lot. The plans have been submitted to the structure is of five-story reinforced brick. city and are currently in plan check. The Buyer to independently verify renovations asking price is $3,000,000. and upgrades performed to the property.
709 S. Mariposa is a 40-unit apartment building consisting of six efficiency units with one-bathroom, 28 studios apartments
10 The Property BERKADIA AERIAL roperty P he T
The Property BERKADIA 11 T he P roperty
12 The Property BERKADIA
F iNANCIALS
14 15 FINANCIAL ANALYSIS
Rent Roll Estimated Current Current Projected Projected Building Address Unit Description Unit SF Rate Rent Per SF Market Rate Rent Per SF Normandie 101 Two Bedroom, Two Bath 950 $1,895.00 $1.99 $2,100.00 $2.21 Normandie 102 Two Bedroom, Two Bath 950 $1,168.00 $1.23 $2,100.00 $2.21 Normandie 103 One Bedroom, One Bath 800 $1,612.00 $2.02 $1,750.00 $2.19 Normandie 104 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 105 Studio, One Bath 600 $1,184.00 $1.97 $1,400.00 $2.33 Normandie 106 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 107 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 108 Studio, One Bath 600 $820.00 $1.37 $1,400.00 $2.33 Normandie 109 Studio, One Bath 600 $1,208.00 $2.01 $1,400.00 $2.33 Normandie 201 Two Bedroom, Two Bath 950 $1,832.00 $1.93 $2,100.00 $2.21 Normandie 202 Studio, One Bath 600 $1,168.00 $1.95 $1,400.00 $2.33 Normandie 203 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 204 Two Bedroom, Two Bath 950 $2,134.00 $2.25 $2,100.00 $2.21 Normandie 205 One Bedroom, One Bath 800 $1,488.00 $1.86 $1,750.00 $2.19 Normandie 206 One Bedroom, One Bath 800 $1,700.00 $2.13 $1,750.00 $2.19 Normandie 207 Studio, One Bath 600 $1,297.00 $2.16 $1,400.00 $2.33 Normandie 208 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 209 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 210 One Bedroom, One Bath 800 $1,664.00 $2.08 $1,750.00 $2.19 F Normandie 211 Studio, One Bath 600 $1,124.00 $1.87 $1,400.00 $2.33 inancials Normandie 212 Two Bedroom, Two Bath 950 $1,706.00 $1.80 $2,100.00 $2.21 Normandie 214 Studio, One Bath 600 $1,350.00 $2.25 $1,400.00 $2.33 Normandie 301 Two Bedroom, Two Bath 950 $2,200.00 $2.32 $2,100.00 $2.21 Normandie 302 Studio, One Bath 600 $1,352.00 $2.25 $1,400.00 $2.33 Normandie 303 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 304 Two Bedroom, Two Bath 950 $1,792.00 $1.89 $2,100.00 $2.21 Normandie 305 One Bedroom, One Bath 800 $1,560.00 $1.95 $1,750.00 $2.19 Normandie 306 One Bedroom, One Bath 800 $1,600.00 $2.00 $1,750.00 $2.19 Normandie 307 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 308 Studio, One Bath 600 $1,350.00 $2.25 $1,400.00 $2.33 Normandie 309 Studio, One Bath 600 $1,032.00 $1.72 $1,400.00 $2.33 Normandie 310 One Bedroom, One Bath 800 $1,700.00 $2.13 $1,750.00 $2.19 Normandie 311 Studio, One Bath 600 $1,352.00 $2.25 $1,400.00 $2.33 Normandie 312 Two Bedroom, Two Bath 950 $2,000.00 $2.11 $2,100.00 $2.21 Normandie 314 Studio, One Bath 600 $1,168.00 $1.95 $1,400.00 $2.33 Normandie 401 Two Bedroom, Two Bath 950 $2,150.00 $2.26 $2,100.00 $2.21 Normandie 402 Studio, One Bath 600 $1,139.00 $1.90 $1,400.00 $2.33 Normandie 403 Studio, One Bath 600 $1,139.00 $1.90 $1,400.00 $2.33 Normandie 404 Two Bedroom, Two Bath 950 $1,976.00 $2.08 $2,100.00 $2.21 Normandie 405 One Bedroom, One Bath 800 $1,775.00 $2.22 $1,750.00 $2.19 Normandie 406 One Bedroom, One Bath 800 $1,700.00 $2.13 $1,750.00 $2.19 Normandie 407 Studio, One Bath 600 $1,009.00 $1.68 $1,400.00 $2.33 Normandie 408 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 409 Studio, One Bath 600 $1,348.00 $2.25 $1,400.00 $2.33
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.
16 Financials BERKADIA FINANCIAL ANALYSIS
Rent Roll Estimated Current Current Projected Projected Building Address Unit Description Unit SF Rate Rent Per SF Market Rate Rent Per SF Normandie 410 One Bedroom, One Bath 800 $1,600.00 $2.00 $1,750.00 $2.19 Normandie 411 Studio, One Bath 600 $1,248.00 $2.08 $1,400.00 $2.33 Normandie 412 Two Bedroom, Two Bath 950 $2,137.00 $2.25 $2,100.00 $2.21 Normandie 414 Studio, One Bath 600 $1,400.00 $2.33 $1,400.00 $2.33 Normandie 501 Two Bedroom, Two Bath 950 $2,150.00 $2.26 $2,100.00 $2.21 Normandie 502 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 503 Studio, One Bath 600 $1,400.00 $2.33 $1,400.00 $2.33 Normandie 504 Two Bedroom, Two Bath 950 $2,080.00 $2.19 $2,100.00 $2.21 Normandie 505 One Bedroom, One Bath 800 $1,636.00 $2.05 $1,750.00 $2.19 Normandie 506 One Bedroom, One Bath 800 $1,650.00 $2.06 $1,750.00 $2.19 Normandie 507 Studio, One Bath 600 $1,118.00 $1.86 $1,400.00 $2.33 Normandie 508 Studio, One Bath 600 $1,297.00 $2.16 $1,400.00 $2.33 Normandie 509 Studio, One Bath 600 $1,236.00 $2.06 $1,400.00 $2.33 Normandie 510 One Bedroom, One Bath 800 $1,686.00 $2.11 $1,750.00 $2.19 Normandie 511 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Normandie 512 Two Bedroom, Two Bath 950 $2,100.00 $2.21 $2,100.00 $2.21 Normandie 514 Studio, One Bath 600 $1,300.00 $2.17 $1,400.00 $2.33 Mariposa 101 Studio, One Bath 400 $1,009.00 $2.52 $1,400.00 $3.50 Mariposa 102 Efficiency, One Bath 300 $1,081.00 $3.60 $1,200.00 $4.00 Mariposa 103 Studio, One Bath 400 $1,297.00 $3.24 $1,400.00 $3.50 Mariposa 104 Studio, One Bath 400 $1,002.00 $2.51 $1,400.00 $3.50 Mariposa 105 Studio, One Bath 400 $1,350.00 $3.38 $1,400.00 $3.50 Mariposa 106 Studio, One Bath 400 $1,248.00 $3.12 $1,400.00 $3.50 Mariposa 107 Efficiency, One Bath 300 $1,050.00 $3.50 $1,200.00 $4.00 Mariposa 108 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50 Mariposa 109 Studio, One Bath 400 $1,110.00 $2.78 $1,400.00 $3.50
Mariposa 110 Efficiency, One Bath 300 $850.00 $2.83 $1,200.00 $4.00 inancials Mariposa 201 One Bedroom, One Bath 700 $1,750.00 $2.50 $1,750.00 $2.50 F Mariposa 202 One Bedroom, One Bath 700 $1,664.00 $2.38 $1,750.00 $2.50 Mariposa 203 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50 Mariposa 204 Studio, One Bath 400 $1,009.00 $2.52 $1,400.00 $3.50 Mariposa 205 Studio, One Bath 400 $1,350.00 $3.38 $1,400.00 $3.50 Mariposa 206 Studio, One Bath 400 $1,004.00 $2.51 $1,400.00 $3.50 Mariposa 207 Efficiency, One Bath 300 $1,050.00 $3.50 $1,200.00 $4.00 Mariposa 208 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50 Mariposa 209 Studio, One Bath 400 $1,250.00 $3.13 $1,400.00 $3.50 Mariposa 210 Studio, One Bath 400 $1,250.00 $3.13 $1,400.00 $3.50 Mariposa 301 One Bedroom, One Bath 700 $1,716.00 $2.45 $1,750.00 $2.50 Mariposa 302 One Bedroom, One Bath 700 $1,675.00 $2.39 $1,750.00 $2.50 Mariposa 303 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50 Mariposa 304 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50 Mariposa 305 Studio, One Bath 400 $1,250.00 $3.13 $1,400.00 $3.50 Mariposa 306 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50
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.
Financials BERKADIA 17 FINANCIAL ANALYSIS
Rent Roll Estimated Current Current Projected Projected Building Address Unit Description Unit SF Rate Rent Per SF Market Rate Rent Per SF Mariposa 307 Efficiency, One Bath 300 $1,200.00 $4.00 $1,200.00 $4.00 Mariposa 308 Studio, One Bath 400 $1,152.00 $2.88 $1,400.00 $3.50 Mariposa 309 Studio, One Bath 400 $1,350.00 $3.38 $1,400.00 $3.50 Mariposa 310 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50 Mariposa 401 One Bedroom, One Bath 700 $1,675.00 $2.39 $1,750.00 $2.50 Mariposa 402 One Bedroom, One Bath 700 $1,675.00 $2.39 $1,750.00 $2.50 Mariposa 403 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50 Mariposa 404 Studio, One Bath 400 $1,326.00 $3.32 $1,400.00 $3.50 Mariposa 405 Studio, One Bath 400 $1,350.00 $3.38 $1,400.00 $3.50 Mariposa 406 Studio, One Bath 400 $1,248.00 $3.12 $1,400.00 $3.50 Mariposa 407 Efficiency, One Bath 300 $1,081.00 $3.60 $1,200.00 $4.00 Mariposa 408 Studio, One Bath 400 $1,081.00 $2.70 $1,400.00 $3.50 Mariposa 409 Studio, One Bath 400 $980.00 $2.45 $1,400.00 $3.50 Mariposa 410 Studio, One Bath 400 $1,300.00 $3.25 $1,400.00 $3.50
Estimated Current Rent Range Projected Percent Number Percentage Unit Description SF Rate Per SF Market Rate Vacant of Units of Total Totals: Efficiency, One Bath 1,800.00 $6,312.00 $2.83 - $4.00 $7,200.00 6 5.94% Studio, One Bath 31,600.00 $76,655.00 $1.37 - $3.38 $86,800.00 11.29% 62 61.39% One Bedroom, One Bath 14,600.00 $31,526.00 $1.86 - $2.50 $33,250.00 36.84% 19 18.81% F Two Bedroom, Two Bath 13,300.00 $27,320.00 $1.23 - $2.32 $29,400.00 14 13.86% inancials 61,300 $141,813.00 $156,650.00 13.86% 101
Current Rental Unit Description Estimated Current Projected Projected % Estimated SF Rate Rent Per SF Market Rate Rent Per SF Upside Range Averages: Efficiency, One Bath 300.00 $1,052.00 $3.51 $1,200.00 $4.00 14.07% $850 - $1,200 Studio, One Bath 509.68 $1,236.37 $2.43 $1,400.00 $2.75 13.23% $820 - $1,400 One Bedroom, One Bath 768.42 $1,659.26 $2.16 $1,750.00 $2.28 5.47% $1,488 - $1,775 Two Bedroom, Two Bath 950.00 $1,951.43 $2.05 $2,100.00 $2.21 7.61% $1,168 - $2,200
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.
18 Financials BERKADIA FINANCIAL ANALYSIS
Unit Mix & Rent Schedule INVESTMENT SUMMARY Estimated Current Current Avg. Market Current Market Est. Total Units Unit Type Unit SF Rental Range Rent Rent Rent/SF Rent/SF Net SF Price $22,500,000 6 Efficiency / 1 Bath 300 $850 - $1,200 $1,052 $1,200 $3.51 $4.00 1,800 Price/Unit $222,772 62 Studio / 1 Bath 510 $820 - $1,400 $1,236 $1,400 $2.43 $2.75 31,600 19 1 Bed / 1 Bath 768 $1,488 - $1,775 $1,659 $1,750 $2.16 $2.28 14,600 Price/SF $286.85 14 2 Bed / 2 Bath 950 $1,168 - $2,200 $1,951 $2,100 $2.05 $2.21 13,300 Current Pro Forma Cap Rate 4.14% 101 607 $1,404 $1,551 $2.31 $2.56 61,300 Market Pro Forma Cap Rate 5.09% Gross SF 78,438
Current Market ALL FINANCING Income Pro Forma Pro Forma Scheduled Market Rent $1,701,756 $1,906,020 Total Loan Amount $13,500,000 Less: Vacancy 3.00% ($51,053) ($57,181) Down Payment $9,135,000 Net Rental Income $1,650,703 $1,848,839 LTV 60%
Plus: Misc. Income $2,013 $2,013 Mo. Payment ($42,750) Plus: RUBS Income $5,176 $12,120 Debt Constant 3.8% Plus: Laundry Income $8,391 $8,391 Total Operating Income (EGI) $1,666,283 $1,871,363 NEW FIRST MORTGAGE (to be originated at purchase)
Estimated Expenses Percentage Per Unit LTV for this loan 60% Administrative $20 $2,020 $2,020 Amount $13,500,000 Advertising & Promotion $25 $2,525 $2,525 Payroll $500 $50,500 $50,500 Interest Rate 3.80% Repairs & Maintenance $700 $70,700 $70,700 Amortization Interest only Management Fee 3.50% $590 $59,561 $66,711 Payment ($42,750) Utilities (Water, Sewer, Electric & Gas) $1,656 $167,280 $151,500 Fees 1.00%
Contracted Services $502 $50,680 $50,680 inancials I/O Term (yrs) 2 Base Property Taxes 1.196% $2,664 $269,110 $269,110 F Property Tax Direct Assessments $69 $6,951 $6,951 Insurance $350 $35,350 $35,350 Replacement Reserve $200 $20,200 $20,200 Total Estimated Expenses $734,878 $726,247
% of Scheduled Rent: 43.18% 38.10% Per SF: $9.37 $9.26 Per Unit: $7,276 $7,191 IMPORTANT INFORMATION & DISCLAIMER: The information contained herein is assumed to be correct and market-supported. Output produced from this Net Operating Income $931,405 $1,145,116 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 Less: Debt Service ($513,000) ($513,000) written consent of Berkadia. CAUTION: Security codes have been included into this file and unauthorized use may render this file useless. Berkadia® Projected Net Cash Flow $418,405 $632,116 employees, affiliates, and contractors are instructed to hard-code this model for reproduction and distribution. Not responsible for errors and omissions. Total Economic Loss 3.0% 3.0% © 2020 Berkadia Real Estate Advisors Inc. Berkadia® is a trademark of Berkadia Proprietary Holding LLC. Investment sales and real estate brokerage businesses Cash-on-Cash Return (Based on Asking Price) 4.58% 6.92% are conducted exclusively by Berkadia Real Estate Advisors LLC and Berkadia Real Estate Advisors Inc. In California, Berkadia Real Estate Advisors Inc. Debt Service Coverage 1.82 2.23 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 Cap Rate Cap Rate GRM GRM Commercial Mortgage Inc. under CA Real Estate Broker Lic. #01874116. For state Cap Rate Analysis Price $/Unit $/SF Current Market Current Pro Forma licensing details visit: http://www.berkadia.com/legal/licensing.aspx All Rights Reserved. DRAFT REPORT: Privileged & Confidential, For Discussion Asking Price $22,500,000 $222,772 $286.85 4.14% 5.09% 13.10 11.67 Purposes Only.
Financials BERKADIA 19 Th e LoCATION
20 21 LOCATION MAP T he L oca tion
720 South Normandie Avenue & 709 South Mariposa Avenue | Los Angeles, CA 90005
22 The Location BERKADIA PROPERTY NEIGHBORHOOD DESCRIPTION
NEIGHBORHOOD SHOPPING DEMAND DRIVER LOS ANGELES, CA FROM THE FROM THE THE CHALFONTE & 2.7mi PROPERTY 2.4mi PROPERTY 709 SOUTH MARIPOSA AVENUE SF SHOPPING JOBS NEIGHBORHOOD QUICK FACTS 330k DESTINATION 1.6k SUPPORTED
TOTAL HOSPITAL 30 STORES 408 BEDS
655.2k Target | Nordstrom Rack | H&M PIH Health Good Samaritan Hospital Population (Within Three Miles)
NEIGHBORHOOD CONVENIENCES DEMAND DRIVER
76% FROM THE . mi PROPERTY tion Renter Occupied Housing Units 28 (Within Three Miles)
JOBS oca SUPPORTED 5.0k L
$ SF he T 998.2k 800k FACILITY Median Housing Unit Value Within a two-mile radius of the property Paramount Pictures Studios (Within Three Miles)
$ 46.2k PRIMARY EDUCATION DEMAND DRIVER
Median Household Income STUDENTS FROM THE (Within Three Miles) 673.8k SERVED 3.0mi PROPERTY
SCHOOLS JOBS * AND CENTERS SUPPORTED 16.8% 1.4k 28.9k JOBS STUDENTS City Unemployment Rate 66.5k SUPPORTED 48.3k ENROLLED (*Preliminary for August 2020) Hobart Boulevard ES (K-5) University of Southern California Ambassador-Global Leadership (6-12)
The Location BERKADIA 23 LOCATION DESCRIPTION - KOREATOWN
The Rise of Koreatown Koreatown is the epitome of a transit-oriented, cultural epicenter filled with diversity, density and new ideas
The changing face of Koreatown is being driven by Millennials and younger people looking for an urban lifestyle and Koreatown provides that lifestyle in spades.
Koreatown’s location in the middle of LA puts residents close to jobs and everything else the city has to offer in terms of entertainment, restaurants and cultural amenities. T he L oca The LA Neighborhood Setting Trends tion
The LINE Hotel: the four-star social hub on Wilshire Boulevard anchored everything new and cool in the neighborhood since opening in 2014 Dan Sung Sa: a Korean pub covered in permanent-marker graffiti, the booths encircling a central grill cooking up smoking- hot chicken feet, gooey-crispy rice cakes, and lethal corn cheese. Mama Lion: a dress code and impressive scotch selection have helped secure its place amongst K-town’s most visible venues. The Venue: the Venue is the neighborhood’s first and only VIP underground karaoke experience in town The Walker Inn: Hidden behind a secret door at the back of The Normandie Club, The Walker Inn is a love letter to the cocktail craft.
24 The Location BERKADIA LOCATION DESCRIPTION - KOREATOWN Metro Comparison
Since 2000, the Los Angeles New Supply Since 2000 County apartment market has 250,000 had 152,512 new units added to its inventory. 200,000 Among metros with similar demographics (median age and tion 150,000 income levels), LA boasts the 5th oca L
highest number of new units he trailing Houston, Dallas, and 100,000 T Atlanta. 50,000 119,410 152,512 168,225 178,844 212,775 84,074 98,672 99,484 0
*County Only Source: AxioMetrics
The Location BERKADIA 25 LOCATION DESCRIPTION - KOREATOWN Koreatown Submarket Pipeline
• The Koreatown Submarket Koreatown currently has 30 projects totaling over 7,130 units in the
T pipeline according to Yardi 20% he Martix. L oca • Of these projects, 9 are 40% tion currently in Lease Up and 21 Lease Up / UC are in the Planned / Prospective Planned Phase* Prospective
40%
*The Planned phase is defined as an apartment community that is actively moving through the pre-development phase; specifically intended to be developed as apartments. *The Prospective phase is defined as tentative and subject to entitlement approvals; having been temporarily shelved by the developer; or the developer is uncertain regarding final status - to continue as apartments or to sell units as condominiums.
26 The Location BERKADIA
MA RKET POSITIONING
28 29 COMPARABLE RENTAL PROPERTIES
CURRENT RENT / UNITS TYPE UNIT SF RENT SF 6 Efficiency / 1 Bath 300 $1,052 $3.51 62 Studio / 1 Bath 510 $1,236 $2.43 19 1 Bed / 1 Bath 768 $1,659 $2.16 14 2 Bed / 2 Bath 950 $1,951 $2.05 101 Weighted Average 607 $1,404 $2.31
SUBJECT: THE CHALFONTE & M 709 S. MARIPOSA AVENUE arket LOS ANGELES, CA 90005
P Units: ����������������������������������������������������������������������������������� 101 ositioning Built:������������������������������������������������������������������� 1924 & 1930
MARKET RENT / UNITS TYPE UNIT SF RENT SF 40 Studio / 1 Bath 250 $1,250 $5.00 87 Studio / 1 Bath 500 $1,535 $3.07 Weighted Average 422 $1,445 $3.45
1. THE LANGHAM 715 S Normandie Ave, Los Angeles, CA 90005
Units: ����������������������������������������������������������������������������������� 181 Built:����������������������������������������������������������������������������������1926
30 Market Positioning BERKADIA COMPARABLE RENTAL PROPERTIES
MARKET RENT / UNITS TYPE UNIT SF RENT SF N/A Studio / 1 Bath 500 $1,495 $2.99 Weighted Average 500 $1,495 $2.99
2. NORMANDIE 751 S. NORMANDIE AVENUE, LOS ANGELES, CA 90005
Units: ������������������������������������������������������������������������������������ 57 Built:����������������������������������������������������������������������������������1928 ositioning P
MARKET RENT / arket
UNITS TYPE UNIT SF RENT SF M 23 Studio / 1 Bath 450 $1,450 $3.22 Weighted Average 450 $1,450 $3.22
3. THE BARD 756 S Normandie Ave, Los Angeles, CA 90005
Units: ������������������������������������������������������������������������������������30 Built:���������������������������������������������������������������������������������� 1925
Market Positioning BERKADIA 31 COMPARABLE RENTAL PROPERTIES
MARKET RENT / UNITS TYPE UNIT SF RENT SF N/A 1 Bed / 1 Bath 650 $1,595 $2.45 Weighted Average 650 $1,595 $2.45
4. 750 S. MARIPOSA AVENUE
M LOS ANGELES, CA 90005 arket
Units: ������������������������������������������������������������������������������������ 23
P Built:���������������������������������������������������������������������������������� 1925 ositioning
MARKET RENT / UNITS TYPE UNIT SF RENT SF N/A 1 Bed / 1 Bath 600 $1,300 $2.17 N/A 1 Bed / 1 Bath 720 $1,650 $2.29 Weighted Average 660 $1,475 $2.23
5. 764 S. NORMANDIE AVENUE LOS ANGELES, CA 90005
Units: ������������������������������������������������������������������������������������ 32 Built:����������������������������������������������������������������������������������1926
32 Market Positioning BERKADIA COMPARABLE RENTAL PROPERTIES
MARKET RENT / UNITS TYPE UNIT SF RENT SF 1 Studio / 1 Bath 508 $1,400 $2.76 1 1 Bed / 1 Bath 423 $1,600 $3.78 Weighted Average 465 $1,500 $3.27
6. WESTLAND @ KTOWN 738 S. MARIPOSA AVENUE, LOS ANGELES, CA 90005
Units: ������������������������������������������������������������������������������������ 39 Built:���������������������������������������������������������������������������������� 1925 ositioning P arket M
Market Positioning BERKADIA 33 COMPARABLE RENTAL PROPERTIES MAP
Subject: The Chalfonte & 709 S. Mariposa Avenue 720 S. Normandie Avenue & 709 S. Mariposa Avenue
1. The Langham 715 S. Normandie Avenue Los Angeles, CA 90005
2. Normandie 751 S. Normandie Avenue M Los Angeles, CA 90005 arket
3. The Bard 756 S. Normandie Avenue P
ositioning Los Angeles, CA 90005
4. 750 S. Mariposa Avenue Los Angeles, CA 90005
5. 764 S. Normandie Avenue Los Angeles, CA 90005
6. Westland @ Ktown 738 S. Mariposa Avenue Los Angeles, CA 90005
34 Market Positioning BERKADIA ositioning P arket M
Market Positioning BERKADIA 35
COMPARABLE SALE PROPERTIES
SUBJECT: THE CHALFONTE & 1. 200 S. KENMORE AVENUE 2. THE BARD 3. LA MARQUISE 709 S. MARIPOSA AVENUE LOS ANGELES, CA 90004 756 S. NORMANDIE AVENUE 535 S. Gramercy Place 720 S. NORMANDIE AVENUE & 709 S. LOS ANGELES, CA 90005 Los Angeles, CA 90020 MARIPOSA AVENUE LOS ANGELES, CA 90005
Built: ...... 1925 Built: ...... 1931
Built: ...... 1926 ositioning Built: ...... 1924/1930
Units: ...... 48 Units: ...... 30 Units: ...... 45 P Units: ...... 101 Price / Unit: ...... $177,083 Price / Unit: ...... $208,333 Price / Unit: ...... $221,111 Price / Unit: ...... $222,772 Price / SF: ...... $379.46 Price / SF: ...... $372.56 Price / SF: ...... $336.38
Price / SF: ...... $286.85 arket Rentable SF: ...... 22,400 Rentable SF: ...... 16,776 Rentable SF: ...... 29,580 Rentable SF: ...... 78,438 M Sold for: ...... $8,500,000 Sold for: ...... $6,250,000 Sold for: ...... $9,950,000 Proposed Price: ...... $22,500,000 Closed: ...... 09/06/2020 Closed: ...... 12/05/2019 Closed: ...... 12/03/2019 Cap Rate: ...... 4 .14% Cap Rate: ...... 5 .20% Cap Rate: ...... 4 .66% Cap Rate: ...... 4.90% GRM: ...... 13.10 GRM: ...... N/A GRM: ...... N/A GRM: ...... 14.16
Market Positioning BERKADIA 37 COMPARABLE SALE PROPERTIES
4. THE LONGINE 5. CHATEAU WESTMORELAND 6. LA CHANDELLE 7. WALLINGFORD M 520 S. MARIPOSA AVENUE 130 N. WESTMORELAND AVE, 525 S. GRAMERCY PL,ACE 765 IROLO STREET arket LOS ANGELES, CA 90020 LOS ANGELES, CA 90004 LOS ANGELES, CA 90020 LOS ANGELES, CA 90005 P Built: ...... 1935 Built: ...... 1926 Built: ...... 1928 Built: ...... 1929 ositioning Units: ...... 48 Units: ...... 24 Units: ...... 45 Units: ...... 24 Price / Unit: ...... $195,313 Price / Unit: ...... $208,333 Price / Unit: ...... $200,000 Price / Unit: ...... $208,333 Price / SF: ...... $3297 .2 Price / SF: ...... $277.58 Price / SF: ...... $161.63 Price / SF: ...... $248.50 Rentable SF: ...... 28,472 Rentable SF: ...... 18,013 Rentable SF: ...... 26,102 Rentable SF: ...... 20,121 Sold for: ...... $9,375,000 Sold for: ...... $5,000,000 Sold for: ...... $9,000,000 Sold for: ...... $5,000,000 Closed: ...... 08/15/2019 Closed: ...... 11/26/2018 Closed: ...... 11/07/2018 Closed: ...... 08/13/2018 Cap Rate: ...... 4.68% Cap Rate: ...... 5.29% Cap Rate: ...... 3%.77 Cap Rate: ...... 5.00% GRM: ...... 12.77 GRM: ...... 11.77 GRM: ...... 14.23 GRM: ...... N/A
38 Market Positioning BERKADIA COMPARABLE SALE PROPERTIES
Subject: The Chalfonte & 709 S. Mariposa Avenue 720 S. Normandie Avenue & 709 S. Mariposa Avenue
1. 200 S Kenmore Avenue Los Angeles, CA 90004
2. The Bard 756 S Normandie Avenue Los Angeles, CA 90005
3. La Marquise 535 S Gramercy Place Los Angeles, CA 90020
4. The Longine 520 S Mariposa Avenue
Los Angeles, CA 90020 ositioning P 5. Chateau Westmoreland 130 N Westmoreland Avenue
Los Angeles, CA 90004 arket M 6. La Chandelle 525 S Gramercy Place Los Angeles. CA 90020
7. Wallingford 765 Irolo Street Los Angeles, CA 90005
Market Positioning BERKADIA 39 COMPARABLE SALE PROPERTIES MAP M arket P ositioning
40 Market Positioning BERKADIA ositioning P arket M
Market Positioning BERKADIA 41 Metark Overview
42 43 LOS ANGELES | CALIFORNIA LOS ANGELES CITY | MID-WILSHIRE, CA Construction Boom
Approximately 3.9 million square feet of office and retail space under construction downtown, with an additional 5.0 million square feet in the proposal stage - DowntownLA
Young Professionals
M Mid-Wilshire is ranked one of the “Best Neighborhoods for Young arket Professionals in Los Angeles” - Niche
O INTRODUCTION ver As one of the world’s most significant economic and cultural centers, Los Angeles is the second-most-populated city in the United States vie and the largest city in California. The city is seated in Los Angeles County and is an integral part of the Los Angeles-Long Beach-Glendale w Manufacturing Hub Metropolitan Division (MD). The city of Los Angeles spans over 80 different communities and neighborhoods, extending north to the Los Angeles ranked as the No. 1 “Manufacturing City in the Nation” San Fernando Valley, south to the port complex, east to the San Gabriel - The Kyser Center for Economic Research Valley border, and west to the dynamic LAX area.
The ongoing evolution of Downtown Los Angeles continues to drive a building boom of historic proportions. Anchored by world-class amenities like The Broad museum, Disney Concert Hall, and L.A. Live, developers have been constructing millions of square feet of residential, retail, and office space within downtown, enhancing an already thriving live-work-play environment. The district boasts a diverse local economy Entertainment Capital featuring some of the premier firms in the world. Notable employment Los Angeles County was named the “Entertainment Capital of the centers include the headquarters of CBRE and Reliance Steel & United States” Aluminum as well as the offices of Wells Fargo, Ernst & Young, AECOM, - The Kyser Center for Economic Research Gensler, and the Boston Consulting Group.
BERKADIA ECONOMIC AND DEMOGRAPHIC OVERVIEW 44 Market Overview BERKADIA LOS ANGELES | CALIFORNIA LOS ANGELES CITY | MID-WILSHIRE, CA
DEMOGRAPHICS - MID-WILSHIRE SUBMARKET
13.0% 77% OF HOUSING UNITS ARE 37.8
INCOME GROWTH RENTER OCCUPIED MEDIAN AGE PROJECTED FOR THE SUBMARKET COMPARED TO 31% NATIONALLY IN THE SUBMARKET (2020-25) w vie ver O arket M
$ $ 454.0K 99.5K 1.9M 172.7K 55.6K
The Mid-Wilshire Nearly 34% of the The median single-family The submarket's number The Mid-Wilshire submarket’s population submarket’s residents home price in ZIP Code of households is forecast submarket’s median is forecast to grow 4.8% age 25 or older hold a 90005 was $1,900,000 to grow 5.3% over the household income over the next five years, bachelor's degree or in August 2020, down next five years, reaching is projected to reach exceeding 454,000 higher, compared to 31% 15.6% annually 172,679 households $55,577 by 2025, up residents nationally 13.0% from 2020
BERKADIA ECONOMIC AND DEMOGRAPHIC OVERVIEW Market Overview BERKADIA 45 LOS ANGELES | CALIFORNIA LOS ANGELES CITY | MID-WILSHIRE, CA
INDUSTRY BREAKDOWN
AVERAGE ANNUAL WAGE BY OCCUPATION
$ With breakthrough technology companies and research organizations, the home of the largest Management K entertainment industry in the world, and a strong tourism industry, Los Angeles County has 133.7 one of the most diverse, dynamic economies in the country.
Healthcare Practitioners $ The metro division added approximately 41,300 jobs during the 12-month period ending in & Technical 94.8K March 2020, 28,600 of which were in the Education and Health Services sector.
Business & Financial $ Construction Operations 81.4K Industry Breakdown 3% Trade, Transportation,
M & Utilities Education & arket Education, Training, $ 18% Health Services & Library 69.3K 19% O Sales & Related $ ver 45.4K vie Office & Administrative $ LOS ANGELES, CA, w Support K Financial Activities 42.7 Professional & METRO DIVISION Business Services 5% Transportation & $ 14% EMPLOYMENT BY Material Moving 39.4K SECTOR
Production $ Government 38.3K Other Services 3% 13%
Personal Care & Service $ 29.7K Manufacturing 7% Information Food Preparation & $ Leisure & Hospitality 5% Serving Related 27.8K 11% Source: BLS Occupational Employment Statistics Survey Source: BLS Current Employment Statistics Survey
BERKADIA ECONOMIC AND DEMOGRAPHIC OVERVIEW 46 Market Overview BERKADIA LOS ANGELES | CALIFORNIA LOS ANGELES CITY | MID-WILSHIRE, CA
MARKET RESILIENCY ANALYSIS
MARKET NATIONAL RATE 28.7% RATE 22.9% of jobs are in high-risk industries of jobs are in high-risk industries
INDUSTRY COMPOSITION JOBS E POSURE
Risk Level # Employees % of Market National Avg Low MediumJOB EXPOSUREHigh LOW w Agriculture, forestry, fishing and hunting 215 0.3% 1.1%
Finance and insurance 2,655 3.6% 4.7% vie Health care and social assistance 8,870 11.9% 16.0% Information 3,125 4.2% 2.2% ver Transportation and warehousing 2,879 3.9% 4.4% O Utilities 168 0.2% 0.4% 27.3% Wholesale trade 2,480 3.3% 4.7% 28.7% Total 20,392 27.3% 33.5%
MEDIUM arket
Administrative and waste services 4,180 5.6% 7.4% M Educational services 3,525 4.7% 2.3% Manufacturing 4,546 6.1% 10.1% Mining, quarrying, and oil and gas extraction 54 0.1% 0.5% Other services, except public administration 6,647 8.9% 3.6% Professional and technical services 5,426 7.3% 7.5% Retail trade 8,500 11.4% 12.2% Total 32,878 44.0% 43.6% HIGH Accommodation and food services 11,623 15.6% 11.1% Arts, entertainment, and recreation 2,606 3.5% 1.9% Construction 4,889 6.5% 6.1% Management of companies and enterprises 50 0.1% 1.9% Real estate and rental and leasing 2,238 3.0% 1.8% Unclassified 0 0.0% 0.1% Total 21,406 28.7% 22.9% 44.0%
BERKADIA ECONOMIC AND DEMOGRAPHIC OVERVIEW Market Overview BERKADIA 47 LOS ANGELES | CALIFORNIA LOS ANGELES CITY | MID-WILSHIRE, CA
EMPLOYMENT TRENDS
MARCH 2020 6.4% the city’s monthly unemployment rate was up 190 bps annually
Employment Trends 15% 150,000 LOS ANGELES COUNTY, CA LARGEST EMPLOYERS Los Angeles County 107,400 12% 100,000
M Los Angeles Unified School District 66,520 arket City of Los Angeles 61,900 9% 50,000 University of California, Los Angeles 48,740
O U.S. Government 43,600 ver 6% 0 Kaiser Permanente 40,310 vie State of California 29,800
w University of Southern California 28,870 3% (50,000) Northrop Grumman Corporation 18,000 Providence Health & Services 15,950 0% (100,000) Sources: City of Los Angeles CAFR, 2019; Los Angeles Almanac; LAUSD; USC; UCLA 2010 2011 2012 2013 2014 2015 2016 2017 2018 2019 1Q20*
*YTD City Unemployment Rate Metro Division Jobs Added / Lost
MARCH 2020 41,300 jobs were created in the metro division, a 0.9% annual increase
BERKADIA ECONOMIC AND DEMOGRAPHIC OVERVIEW 48 Market Overview BERKADIA LOS ANGELES | CALIFORNIA LOS ANGELES CITY | MID-WILSHIRE, CA
TRA E LOGISTICS