Decatur Rents Apartments APARTMENTS 36 Units | Las Vegas, NV Vegas Sauter Multifamily Advisors
Total Page:16
File Type:pdf, Size:1020Kb
EXCLUSIVE INVESTMENT OFFERING DECATUR RENTS Decatur Rents Apartments APARTMENTS 36 Units | Las Vegas, NV Vegas Sauter Multifamily Advisors Member of the NAI Global Worldwide Commercial Real Estate Network Decatur Rents 321 N Decatur Blvd Las Vegas, NV 89107 table of CONTENTS 04 11 The Opportunity Financial Analysis 05 15 Property Details Location Details 09 The Location Multifamily Investment Advisors Patrick Sauter Steve Nosrat T +1 702 534 1700 T +1 310 421 8483 Vegas [email protected] [email protected] Sauter Multifamily Advisors LIC#B.0045077 LIC#S.0176849 the OPPORTUNITY DECATUR RENTS NAI Vegas, as exclusive advisor, is pleased to present Decatur Rents (the “Property”), a 36-unit multi-housing investment opportunity. Located at 321 N Decatur Blvd., the property offers two floorplans that feature updated interiors with the opportunity for new ownership to capitalize on units that are below market rents. details 05PROPERTY DECATUR RENTS APARTMENTS PROPERTY DETAILS THE OFFERING ADDRESS YEAR BUILT # OF UNITS LAND SIZE NET AVG UNIT AVERAGE PHYSICAL 321 N Decatur Blvd 1961 36 ±1.49 AC RENTABLE SF SIZE MARKET RENT OCCUPANCY 29,025 806 SF $856 95% DECATUR RENTS Vegas APARTMENTS Sauter Multifamily Advisors BUILDING & SITE DESCRIPTION ITEM DESCRIPTION Property Address 321 N Decatur Blvd, Las Vegas 89107 1398-25-812-207 through 214 Parcel Numbers & 162-15-103-003 Year Completed 1961 # of Buildings 9 # of Apartment Homes 36 Net Rentable Square Footage 29,025 SF Total Land Area 1.49 AC Building Style Garden # of Floors 2 Exterior Materials Stucco Windows Aluminum Framing Wood Roof Construction Repaved 2019 Roof Age N/A Foundation Concrete Slabs DECATUR RENTS Vegas APARTMENTS Sauter Multifamily Advisors KITCHEN SPECIFICATIONS MECHANICAL |ELECTRICAL PLUMBING ITEM DESCRIPTION ITEM DESCRIPTION Range Electric Heating Individual - Electric Dishwasher Not Available Air Conditioning Individual - Electric Cabinet Materials Wood Water Heater Individual - Electric Countertop Materials Refinished Laminate Electrical Copper Wire Flooring Materials Carpet/Vinyl Plumbing Supply Copper Disposal Not Available Plumbing Outlet ABS Refrigerator Top Freezer Water Meter Master Metered Washer/Dryer Laundry Facility Fire Extinguishers Wall Mounted - Common Areas UTILITIES UTILITIES/SERVICE PROVIDER PROPERTY PAYS RESIDENTS REIMBURSE PROPERTY RESIDENTS PAY DIRECTLY COMMENTS Electricity NV Energy X Gas No Gas On Property Water/Sewer Las Vegas Valley Water District X X RUBS Cable Cox X Telephone Century Link X Trash Republic Services X X RUBS DECATUR RENTS Vegas APARTMENTS Sauter Multifamily Advisors the 09LOCATION DECATUR RENTS APARTMENTS LOCATION HIGHLIGHTS Hoover Manor provides an investor the rare opportunity to purchase an asset in a core location, readily accessible to major highways, connecting the property to all of the nearby amenities and attractions of the surrounding area. 11 10 13 2 HOOVER 3 MANOR Points of Interest 9 1. McCarran Airport - 8 miles 2. Fiesta Rancho -1 miles 3. Texas Station - 1 miles 09 6 4. Las Vegas Strip - 3.5 miles 5. Raiders Stadium - 8.5 miles 6. Downtown Las Vegas - 1.5 miles 7. UNLV - 8 miles 8. Knights Hockey Arena - 7.5 miles 12 4 9. Cashman Baseball Stadium - 2 miles 10. Mountain View Hospital - 3 miles 11. Santa Fe Station - 4 miles 12. Ed Fountain Park - 0.5 miles 7 8 13. North Las Vegas Airport - 2 miles 1 5 DECATUR RENTS Vegas APARTMENTS Sauter Multifamily Advisors financial 11ANALYSIS DECATUR RENTS APARTMENTS UNIT MIX UNIT TYPE # OF UNITS UNIT SIZE MARKET RENT PER SF 2x2 A 27 800 SF $850 $1.06 2x2 B 9 825 SF $875 $1.06 TOTAL/AVG 36 806 SF $856 $1.06 FINANCIAL ANALYSIS Operating Income Year 1 ProForma Per Unit Market Rent $369,900 $6,165 Vacancy Loss $(18,495) $(574) Concessions $0 $0 Bad Debt/Other $(7,398) $(123) Net Rental Income $344,007 $5,733 RUBS $8,338 $139 Other Income $35,044 $584 Effective Gross Income (EGI) $387,388 $723 Forecasted Expenses Per Unit Payroll $41,400 $1,150 Administration $4,500 $125 Repairs & Maintenance $20,400 $650 Utilities $31,673 $528 Insurance $6,660 $185 Property Tax (Actual) $19,226 $320 Total Expenses $126,859 $3,524 Net Operating Income $260,530 $7,237 NOTES TO FINANCIAL UNDERWRITING Assumptions for the proforma are based on the Property’s characteristics, as well as market-driven revenue and expense trends. PRO FORMA • Gross Potential Income is generated using the current Market Rent schedule • Economic Vacancy is currently 8%, Pro Forma is 7% • RUBS is estimated at 3% increase over actual income • Other income is estimated at $584 per unit per annually FORECASTED EXPENSES • Payroll is forecasted at the equivalent of $1,150 per unit per year reflecting market expense for staffing requirements of a manger, leasing agents, maintenance supervisor, maintenance techs and porters • Administration is forecasted at $125 per unit per year reflecting market averages for similar properties • Repairs & Maintenance expenses are forecasted at $650 per unit per year, consistent with market averages for similar age and construction quality • Utilities are forecasted to be the actual utility amount with a 3% increase • Property Tax are calculated on the next fiscal years maximum increase amount of 8% • Property Insurance is forecasted to be $185 per unit per year DECATUR RENTS Vegas APARTMENTS Sauter Multifamily Advisors DECATUR RENTS Vegas APARTMENTS Sauter Multifamily Advisors las vegas 15DEMOGRAPHICS DECATUR RENTS APARTMENTS LAS VEGAS MSA DEMOGRAPHICS TOTAL MEDIAN AVERAGE HOME POPULATION TOTAL BUSINESSES EMPLOYEES MEDIAN AGE HOUSEHOLD VALUE 2,007,885 64,678 888,036 36.5 INCOME $293,320 $55,011 las vegas PROJECTS GOOGLE DATA CENTER MARRIOTT, THE DREW • Henderson is slated to be home to a new Google data center • 4000+ Mega Hotel Resort TOTAL MEDIAN AVERAGE HOME in December 2020. • Marriott, the American multinational hospitality company, is now POPULATION TOTAL BUSINESSES EMPLOYEES MEDIAN AGE HOUSEHOLD VALUE INCOME • The Governor’s Office of Economic Development approved opening a new resort and casino in Las Vegas, set for 2020. 2,007,885 64,678 888,036 $293,320 36.5 $25.2 million in tax abatements Thursday for Design LLC, a • Known as The Drew Las Vegas, the unfinished resort by the former $55,011 wholly-owned subsidiary of Google. The company plans to name Fontainebleau, started with constructions in 2007, will now be build the data center on 64 acres of land on Warm Springs turned into a complex combined like hotel and casino and may Road west of Boulder Highway. The subsidiary plans to build have a walkway to the adjacent luxury Turnberry Place high rises. and own the facility, while Google would handle operations • The mega hotel will house 4,000 guest rooms, as well as 500,000 and hiring. sq feet of a space for events, convention center, and meetings. • Google projects that it would bring in more than $94.3 million Currently, Marriott manages about 20 hotels in the Las Vegas area in tax revenue to Nevada over the next 20 years, and hire 50 under their brands, however, as Tony Capuano– the global chief employees within the next five years at an average salary of development officer for Marriott said: “The Drew Las Vegas will $65,000. The company expects to invest at least $600 million become a landmark property for Marriott International.” over the next 20 years. RAIDERS STADIUM RENDERING NFL RAIDERS STADIUM • $1.8 Billion • Las Vegas will proudly welcome the Raiders in the National Football League (NFL) Stadium which is under construction now and expected to open in 2020. The future 65,000 seat home of the Oakland Raiders is under steady progress and is expected to be the host of some huge major events which will make Las Vegas the sought after entertainment destination. There is no doubt that the relocation of the Oakland Raiders to Las Vegas and the opening of the new Las Vegas Stadium will be an enormous success for Las Vegas. UNION VILLAGE • In what’s dubbed the first integrated health care village in the world and largest health care project in the nation at $1.2 billion, Union Village in Henderson is starting to take shape. • Union Village is a 130-acre integrated health village located in Henderson, NV (Las Vegas, MSA). Union Village includes Henderson Hospital, multi-family and generational housing, medical office, gym, restaurants and retail. • Approximately 355,000 square feet have been completed and $300 million in work is done. There are 476,000 square feet under construction worth $64 million and another $277 million that will be under construction by the end of the year. UNION VILLAGE RENDERING MADISON SQUARE GARDEN RENDERING MADISON SQUARE GARDEN LAS VEGAS • $75 Million • The concert experiences happening in Las Vegas will be soon taken to another level with the development of a futuristic Madison Square Garden music arena expected to open its doors in 2020. Developed in partnership with Las Vegas Sands, the new arena is planned to have 18,000 seats and is expected to become a massive, high-tech, sphere-shaped venue will describe a new form of entertainment and will definitely bring unforgettably, revolutionized experiences for both performers and the audience. LAS VEGAS CONVENTION CENTER EXPANSION • The Las Vegas Convention and Visitors Authority is underway on a 1.8 million SF expansion of the LVCC. • It will include a World Trade Center building and multi-modal transportation center. • The 1.4 billion project will be completed in 3 phases in 8 years. • It will provide 14,000 construction jobs and 7,800 permanent jobs upon completion. • It is expected to draw 600,000 annual visitors. • Currently Phase 1 is complete, Phase 2 is underway which includes 1.4 million SF of new exhibit and meeting space, to be completed in 2020. LVCC EXPANSION RENDERING RESORTS WORLD RENDERING RESORTS WORLD • Developed by Genting Group, an asian themed resort with a 150,000 SF casino on 87 acres of land.