Value-Add Opportunity

Value-Add Opportunity

52-U NIT A PA RTMENT B U ILDING TARZANA, CALIFORNIA RESEDA GARDENS $10,500,000 www.ResedaGardens.com FOR MORE INFORMATION, PLEASE CONTACT: LAURIE LUSTIG-BOWER Executive Vice President Lic 00979360 +1 310 550 2556 [email protected] KADIE PRESLEY WILSON Senior Sales Director Lic 01476551 +1 310 550 2575 [email protected] VALUE-ADD OPPORTUNITY SOUTH EASTERN EXPOSURE SANTA PACIFIC MONICA OCEAN ENCINO VENTURA BLVD 101 TARZANA RESEDA PARK LAKE VICTORY BLVD RESEDA BLVD 5 EXECUTIVE SUMMARY www.ResedaGardens.com 6 EXECUTIVE SUMMARY CBRE, Inc., as exclusive agent, is pleased to present for sale Reseda Gardens, a value-add 52-unit apartment property located in the San Fernando Valley neighborhood of Tarzana, just one mile north of famous Ventura Boulevard. The Property, with address 6251-67 Reseda Boulevard, is priced below replacement cost at $10,500,000 and has significant upside potential. Built in 1960, the Property has been owned by the same family for almost 20 years. The current ownership upgraded a handful of units with new laminate flooring and paint and was able to achieve significantly higher rents. If a buyer were to upgrade the units further and bring all the tenants to market, the upside potential is approximately 28% and the cash-on-cash return would be approximately 5%. Reseda Gardens features a sparkling swimming pool and a well-manicured lawn in a courtyard- OPPORTUNITY HIGHLIGHTS style building. It has a desirable unit mix of mostly one and two bedroom units with a handful of three • Priced Below Replacement Costs bedrooms as well. The community is gated and nicely • Great Value-Add Opportunity: ±28% Upside Potential maintained with carport parking. Two units feature • Beautifully Maintained Building with Swimming Pool central heat and air and some units have a balcony or • Owned by the Same Family for Almost 20 Years patio. • Great San Fernando Valley Location: The Property is located near the northern border -Three minute drive to the 101 Freeway. of the City of Tarzana in the San Fernando Valley -Five minute walk to the Metro Orange Line Busway – connecting residents to the region of Los Angeles County. Tarzana includes a two greater Los Angeles region via the metro rail line. mile stretch of Ventura Boulevard with Whole Foods Markets, Gelson’s Market and Von’s all within a five- -Approximately one mile to Ventura Boulevard (five minute drive). minute drive of Reseda Gardens. -Five minute drive to Whole Foods, Gilson’s and Von’s. -Less than a 10 minute drive to Pierce College. www.ResedaGardens.com -Approximately 10 minute drive to Warner Center. • Excellent Demographics: -The City of Tarzana boasted an Average Household Income of $132,921 in 2017 -46.9% of the population (aged 25 and older) hold a Bachelor’s Degree and/or a Graduate or Professional Degree. -The Median Housing Value in Tarzana in 2017 was $845,238. 7 PROPERTY DESCRIPTION ADDRESS 6251-6267 Reseda Blvd. Tarzana, CA 91335 PRICE $10,500,000 CURRENT FORECASTED CAP RATE 4.05% 5.42% GRM 13.2 10.3 # OF UNITS 52 28 units - 1+1 UNIT MIX 20 units - 2+1 4 units - 3+2 YEAR BUILT 1960 PARKING 59 spaces in gated carport BUILDING SIZE ±41,944 SF LOT SIZE ±58,883 SF Water, Sewer, Trash - Landlord UTILITIES Gas, Electric - Tenant Wall Heaters and Window Unit AC MECHANICAL Two Units - Central Heating & AC 2127-012-007 APN 2127-012-008 8 PARCEL MAP APN : 2127-012-007; 2127-012-008 9 COMMUNITY AMENITIES • Swimming Pool • Picnic Area w/ BBQ • Gated Building Access • Gated, Covered Parking • On-Site Laundry Facility • Well-Manicured Lawn UNIT AMENITIES • Vinyl Wood Flooring (some units) • Wall Heaters • Window Unit AC • Ceiling Fans • Two Units have Central Heat/AC • Refrigerators (owned by Seller) • Dishwasher (all but one unit) • Garbage Disposal • Tiled Showers • Tiled Bathroom and Kitchen Counter Tops 10 11 FINANCIAL OVERVIEW www.ResedaGardens.com 12 FINANCIALS 6251-67 RESEDA BLVD TARZANA, CA 91335 RENT ROLL AS OF 11/09/2017 Unit Number Type Actual Rent MRK / RHB Move In Lease End Notes 1 2 + 1 $1,379 $1,700 02/01/12 m-t-m - 2 2 + 1 $1,470 $1,700 08/16/14 m-t-m - 3 2 + 1 $1,625 $1,700 05/26/17 05/25/18 Renovated 4 1 + 1 $1,325 $1,475 09/01/17 08/31/18 Renovated 5 2 + 1 $1,385 $1,700 01/30/10 m-t-m - 6 2 + 1 $1,185 $1,750 09/01/98 m-t-m Corner Unit, Larger 7 1 + 1 $1,072 $1,475 07/15/12 m-t-m - 8 3 + 2 $1,681 $2,050 11/01/10 m-t-m - 9 1 + 1 $1,041 $1,475 01/12/13 m-t-m - 10 1 + 1 $1,031 $1,475 10/01/00 m-t-m - 11 1 + 1 $1,069 $1,475 08/10/10 m-t-m - 12 1 + 1 $1,087 $1,475 11/07/14 m-t-m - 14 1 + 1 $1,175 $1,475 11/08/16 11/07/17 - 15 2 + 1 $1,139 $1,700 09/26/98 m-t-m - 16 2 + 1 $1,595 $1,700 02/01/17 01/31/18 Renovated 17 2 + 1 $1,345 $1,700 05/01/13 m-t-m - 18 1 + 1 $1,175 $1,475 11/01/14 m-t-m - 19 2 + 1 $1,406 $1,700 04/10/15 m-t-m - 20 2 + 1 $1,435 $1,750 10/01/13 m-t-m Corner Unit, Larger 21 1 + 1 $973 $1,475 04/15/99 m-t-m - 22 3 + 2 $1,681 $2,050 06/16/12 m-t-m - 23 1 + 1 $957 $1,475 12/10/97 m-t-m - 24 1 + 1 $1,072 $1,475 01/21/12 m-t-m - 25 1 + 1 $1,087 $1,475 04/01/14 m-t-m - 26 1 + 1 $1,067 $1,475 03/01/11 m-t-m - 27 1 + 1 $1,069 $1,475 02/25/10 m-t-m - 28 1 + 1 $1,120 $1,475 07/20/14 m-t-m - 29 1 + 1 $1,097 $1,475 05/01/09 m-t-m - 30 1 + 1 $1,072 $1,475 08/01/12 m-t-m - 31 1 + 1 $1,069 $1,475 06/15/13 m-t-m - 32 1 + 1 $973 $1,475 01/01/99 m-t-m - 33 3 + 2 $1,710 $2,050 04/05/03 m-t-m - 34 1 + 1 $902 $1,475 07/01/98 m-t-m - 35 2 + 1 $1,238 $1,750 10/01/99 m-t-m Corner Unit, Larger 36 2 + 1 $1,595 $1,700 01/22/17 01/21/18 Floor Replaced 37 1 + 1 $1,120 $1,475 07/01/14 m-t-m - 38 2 + 1 $1,700 $1,700 05/07/97 m-t-m Manager 39 2 + 1 $1,345 $1,700 01/05/13 m-t-m - 40 2 + 1 $1,379 $1,700 07/10/10 m-t-m - 42 1 + 1 $1,002 $1,475 06/13/97 m-t-m - 13 FINANCIALS Unit Number Type Actual Rent MRK / RHB Move In Lease End Notes 43 1 + 1 $1,049 $1,475 03/01/94 m-t-m - 44 1 + 1 $1,065 $1,475 02/15/14 m-t-m - 45 1 + 1 $1,295 $1,475 05/15/17 05/14/18 - 46 1 + 1 $1,065 $1,475 01/18/14 m-t-m - 47 3 + 2 $1,412 $2,050 07/01/97 m-t-m - 48 1 + 1 $1,375 $1,475 10/22/17 10/21/18 - 49 2 + 1 $1,403 $1,750 05/22/02 m-t-m Corner Unit, Larger 50 2 + 1 $1,385 $1,700 12/19/09 m-t-m - 51 1 + 1 $1,032 $1,475 04/01/00 m-t-m - 52 2 + 1 $1,385 $1,700 10/28/11 m-t-m - 53 2 + 1 $1,420 $1,700 10/22/11 m-t-m - 54 2 + 1 $1,495 $1,700 11/08/16 11/07/17 - $65,232 $83,700 14 FINANCIALS 6251-67 RESEDA BLVD TARZANA, CA 91335 CURRENT OPERATIONS 1.71 1.00 INVESTMENT PRO FORMA HISTORICAL OPERATIONS ESTIMATED INCOME Annual % of EGI Per Unit Comments 2017 2016 Rent Income $65,232 per mon. $782,790 101.3% $15,054 Per Rent Roll $732,384 $714,328 Total Scheduled Gross Income $782,790 101.3% $15,054 $732,384 $714,328 Vacancy 3.0% of SGI ($23,484) -3.0% ($452) Estimated $0 $0 Total Net Rental Income $759,306 98.2% $14,602 Estimated $732,384 $714,328 Parking Income (3 Spaces, $50/Space) $150 per mon. $1,800 0.2% $35 Estimated $0 $0 Laundry Income $585 per mon. $7,015 0.9% $135 2017 Annualized $7,015 $5,635 Other Income $400 per mon. $4,804 0.6% $92 2017 Annualized $4,804 $4,465 TOTAL ESTIMATED INCOME $772,925 100.0% $14,864 $744,203 $724,429 ESTIMATED EXPENSES Annual % of Exp. % of EGI Per Unit 2017 2016 Property Taxes 1.191849% of est. price $125,144 36.0% 16.2% $2,407 Per LA County Asessor $33,705 $39,413 Direct Assessments $5,563 1.6% 0.7% $107 Per LA County Asessor $0 $0 Business Taxes $3,802 1.1% 0.5% $73 Estimated $4,599 $4,438 Insurance $0.35 per GSF $14,680 4.2% 1.9% $282 Estimated $14,157 $12,177 Management Fee 4.5% EGI $34,782 10.0% 4.5% $669 Estimated $34,807 $33,944 On-Site Manager/Cleaner $3,963 per mon.

View Full Text

Details

  • File Type
    pdf
  • Upload Time
    -
  • Content Languages
    English
  • Upload User
    Anonymous/Not logged-in
  • File Pages
    34 Page
  • File Size
    -

Download

Channel Download Status
Express Download Enable

Copyright

We respect the copyrights and intellectual property rights of all users. All uploaded documents are either original works of the uploader or authorized works of the rightful owners.

  • Not to be reproduced or distributed without explicit permission.
  • Not used for commercial purposes outside of approved use cases.
  • Not used to infringe on the rights of the original creators.
  • If you believe any content infringes your copyright, please contact us immediately.

Support

For help with questions, suggestions, or problems, please contact us