BROKER'S OPINION OF VALUE 132 OYSTER CREEK DR., LAKE JACKSON, TX 77566 A 80 Unit ● Class C ● Multi-Family Asset 4295 San Felipe ● Suite 355 ● Houston, TX 77027 www.ketent.com PEARL AT OYSTER CREEK 132 OYSTER CREEK DR., LAKE JACKSON, TX 77566 APARTMENTS FOR SALE Market PRICE/UNIT: #VALUE! PRICE/SF: #VALUE! Units: 72 TERMS: ALL CASH Avg Size: 958 PRO-FORMA CAP RATE: #VALUE! Date Built: 1970 Rentable Sq. Ft.: 69,000 High Valuation #VALUE! Acreage: 3.83 Occupancy: 94% Mid Range Market Class: B-/C+ Low Valuation #VALUE! SALIENT FACTS: ♦ Available on an Assumption Basis Only ♦ Extensively updated over the past 5 years ♦ Located in the Lake Jackson submarket ♦ Aggressive new on-site management ♦ Had a "to the studs" rehab in 2014 ♦ Lake Jackson is home to many petroleum plants including ♦ Great drive-by on Oyster Creek Dow Chemical For More Information Please Contact: Tom Wilkinson
[email protected] 713-355-4646 ext 102 4295 San Felipe, Suite 355 Houston, TX 77027 www.ketent.com PEARL AT OYSTER CREEK 132 OYSTER CREEK DR., LAKE JACKSON, TX 77566 Physical Information Financial Information Existing Loan Parameters Operating Information Number of Units 72 Asking Price Market Mortgage Balance $3,770,000 Est Mkt Rent (Nov-18) $87,155 Avg Unit Size 958 Price Per Unit N/A Amortization (months) 360 12 Mo Avg $63,025 Net Rentable Area 69,000 Price Per Sq. Ft. N/A Debt Service $221,231 Physical Occ (Jan-19) 94% Land Area (Acres) 3.83 Stabilized NOI $434,872 Interest Only $18,436 Est Ins per Unit per Yr $733 Units per Acre 18.799 Stabilized Value Capped @ 7.% $6,212,454 Interest Rate 4.20% Property Tax Information Date Built 1970 Est Rehab/Upgrade @ $4,000/unit $288,000 Date Due 2/18/2023 Tax Rate (2018) 2.44113 Water Meter / Master Master Est.