Post on 14-Oct-2020
7676 Hazard Center Drive, Suite 500 San Diego, California 92108www.BeaconInvestmentRealty.comDRE #: 01892704
Gabe CandeaMulti-Family SpecialistGabe@BeaconInvestmentRealty.com O: (619) 497-2575 | M: (619) 243-9892
Del Rey Apartments16 Luxury
Apartments3455 Del Rey Street
Pacific Beach, CA 92109
SECTION 1: PROPERTY DESCRIPTIONProperty DescriptionInterior PhotographyAerial Photography Amenities
INVESTMENT HIGHLIGHTS✓ Prime Bay / Coastal Location
✓ Assigned Off-Street Parking
✓ Easy Access to Local Services
3455 Del Rey Street is a Sixteen unit multi-family investment property in the San Diego coastal community of Pacific Beach and is comprised of two 2 Bedroom/1 Bath units and fourteen 1 Bedroom/1 Bath units. The Del Rey Apartments are located on the 3400 block of Del Rey Street and 2 blocks east of Mission Bay. The property has 18 off-street parking spaces located on the property. The property consists of approximately 9,048 square feet of improvements which are situated on a 12,792 square-foot lot. The construction is wood frame with stucco façade. Built in 1965 and underwent an extensive renovation in 2019.
AMENITIESNew full Gourmet Kitchen with Stainless Steel Appliances (Dishwasher, Range, Microwave, and Refrigerator). Elegant new Marble-Quartz countertops. Air Conditioning. New Flooring throughout. Large Mirrored door closet (floor to ceiling) with “Closet Maid” adjustable closet organizers. Designer features. Laundry onsite. Umbrella table enclosed courtyard. Assigned parking.
INVESTMENT SUMMARY
PROPERTY Del Rey Apartments
ADDRESS 3455 Del Rey Street
YEAR BUILT / RENOVATED 1965 / 2019
NUMBER OF UNITS 16
PRICE $6,400,000
PRICE PER UNIT $400,000
PRICE PER SQUARE FOOT $707.34
CAP 4.02%
GRM 16.97
Property Description
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 3
✓ Custom Designed Gourmet Kitchens and Baths
✓ Air Conditioning, “Closet Maid”, Furnished Courtyard
✓ Close to Beach, Bay, Restaurants, and Entertainment
Interior Photography
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 4
Aerial Photography
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 5
Amenities
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 6
SECTION 2: NEIGHBORHOOD DESCRIPTIONNeighborhood DescriptionLifestyle Map Demographic Overview Age & Education
Neighborhood Description
Pacific BeachPacific Beach is a community in San Diego, California. Located north of Ocean Beach, west of Clairemont, and south of La Jolla. Its close proximity to arterial freeways, Interstate 5 & Interstate 8, gives its residents an ideal position to central San Diego’s expanding employment base.
Pacific Beach offers a work, move, and play lifestyle that San Diego residents relish. The superb coastal San Diego location makes it a highly desirable destination. The neighborhood is in close proximity to San Diego’s primary employment and activity hubs including Downtown, Mission Valley, UTC/Sorrento Mesa, and Kearny Mesa. In addition, residents are just blocks away from the Pacific Ocean and Mission Bay, and can walk or bike to an endless array of restaurants and nightlife venues. Numerous recreational activities are available to residents, including surfing, paddle boarding, water skiing, and sailing.
The location is also classified as very walkable, as most errands can be accomplished on foot. Pacific Beach’s main shopping center, Pacific Plaza, is centrally located for most residents. The area is also conducive to bikes, and residents have access to multiple bus stops.
Additionally, the Mid-Coast Trolley expansion has begun with estimated completion in 2019 with a Pacific Beach/Balboa stop. The new Trolley line will support several new communities while traveling through La Jolla to the UTC Westfield Shopping Mall.
Rental demand in Pacific Beach remains strong due to a perpetual desire to live in proximity to the wide sandy beaches and exciting nightlife that this highly unique community offers. Students at SDSU, UCSD, USD and several community colleges, as well as young professionals with college degrees, make up a strong component to the local tenant profile.
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 8
?
Lifestyle Map
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 9
Demographic Overview
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 10
Age & Education
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 11
SECTION 3: SALES COMPARABLESRecent Sales Recent Sales Map Recent Sales Statistics
Recent Sales
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 13
Recent Sales
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 14
Recent Sales
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 15
Recent Sales Map
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 16
Recent Sales Statistics
| 17
SECTION 4: PRICING & FINANCIAL ANALYSISUnit Mix & Income Summary Pricing & Financial Analysis
# OF UNITS BED BATHAPPROXIMATE
SQ. FT.AVERAGE RENT MONTHLY TOTAL
2 2 1 700 $2,225 $4,450
14 1 1 550 $1,896 $26,544
39Laundry Income $400
Storage Income $450
Gross Monthly Total $31,844
Gross Annual Total $382,128
Unit Mix and Income Summary
12%
88%
Unit Mix
2Br 1Ba
1Br 1Ba
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 19
$3.00
$3.10
$3.20
$3.30
$3.40
$3.50
2Br 1Ba 1Br 1Ba
$3.21
$3.45
Rent / SF
INVESTMENT SUMMARY
PRICE $6,400,000
DOWN PAYMENT (66%) $4,250,000
PRICE PER SF $707.34
PRICE PER UNIT $400,000
CAP 4.02%
GRM 16.97
INCOME
GROSS SCHEDULED INCOME $382,128
LESS: VACANCY/DEDUCTIONS (1.0%) ($3,770)
EFFECTIVE GROSS INCOME $373,270
EXPENSES
REAL ESTATE TAXES (1.17%) $74,880
OPERATING EXPENSES $40,834
LESS: TOTAL EXPENSES ($115,714)
% OF EGI 31.00%
NET OPERATING INCOME
NET OPERATING INCOME $257,556
DEBT SERVICE ($107,500)
NET CASH FLOW AFTER DEBT SERVICE $150,056
CASH ON CASH RETURN (%) 3.53%
FINANCING SUMMARY
LOAN AMOUNT $2,150,000
LOAN TYPE Private Financing (Must Assume)
INTEREST RATE 5.00% / 6.00%
TERM (Beg. Feb 2018) 5 YEARS / 5 YEARS
DEBT COVERAGE RATIO 2.36
Pricing & Financial Analysis
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 20
Confidentiality Agreement and Disclaimer
3455 Del Rey Street | Pacific Beach | 16 Units | Beacon Investment Realty | 21
ABSOLUTELY NO PROPERTY TOURS OR DISCUSSIONS WITH TENANTS WITHOUT WRITTEN CONSENT.
The information contained in the following offering memorandum is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Beacon Investment Realty and it should not be made available to any other person or entity without the written consent of Beacon Investment Realty. By taking possession of and reviewing the information contained herein the recipient agrees to hold and treat all such information in the strictest confidence. The recipient further agrees that recipient will not photocopy or duplicate any part of the offering memorandum. If you have no interest in the subject property at this time, please return this offering memorandum to Beacon Investment Realty.
This offering memorandum has been prepared to provide summary, unverified financial and physical information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. Beacon Investment Realty has not made any investigation, and makes no warranty or representation with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCBs or asbestos, the compliance with local, state and federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this offering memorandum has been obtained from sources we believe to be reliable; however, Beacon Investment Realty has not verified, and will not verify, any of the information contained herein, nor has Beacon Investment Realty conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein. Prospective buyers shall be responsible for their costs and expenses of investigating the subject property.
Gabe Candea
Coastal Multi-Family Specialist
Gabe@BeaconInvestmentRealty.com
O: (619) 497-2575 | M: (619) 243-9892
7676 Hazard Center Drive, Suite 500
San Diego, California 92018
www.BeaconInvestmentRealty.com
DRE #: 01892704