SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the...
Transcript of SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the...
![Page 1: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/1.jpg)
A 42-Unit Multifamily Investment Opportunity in Modesto, California
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
![Page 2: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/2.jpg)
CONFIDENTIALITY AGREEMENT AND IMPORTANT DISCLOSURE
The information contained herein is strictly confidential, furnished solely for the purpose of considering the acquisition of the property described herein, and is not to be used for any other purpose or made available to any other person without the expressed written consent of ARA Newmark.
It has been obtained from the Seller and may include other sources believed to be reliable, but no representation is being made with regard to its accuracy or completeness.
Prospective investors should undertake their own investigations and reach their own conclusions without reliance upon the material contained herein. Neither the Seller nor the Agent nor any of their respective officers, agents or principals has made or will make any representations or warranties, expressed or implied, as to the accuracy or completeness of the Offering Memorandum or any of its contents, and no legal commitment or obligation shall arise by reason of the Offering Memorandum or its contents.
Analysis and verification of the information contained in the Offering Memorandum is solely the responsibility of the prospective purchaser.
The Seller and Agent expressly reserve the right, at their sole discretion, to reject any or all expressions of interest or offers to purchase the Property and/or terminate discussions with any entity at any time with or without notice.
The Seller shall have no legal commitment or obligations to any entity reviewing the Offering Memorandum or making an offer to purchase the Property unless and until such offer for the Property is approved by the Seller, and any conditions to the Buyer’s obligations there under have been satisfied or waived.
SACRAMENTO OFFICE980 9th Street
Suite 2500Sacramento, CA 95814
916.920.4400
SAN FRANCISCO OFFICE655 Montgomery Street
Suite 1705San Francisco, CA 94111
415.354.0777
LOS ANGELES OFFICE1875 Century Park East
Suite 1380Los Angeles, CA 90067
310.201.2060
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
NATE [email protected]
916.599.6523License CA: 01467941
MARC [email protected]
916.835.8844License CA: 01956176
MARK [email protected]
415.273.2152License CA: 01177579
CAMERON [email protected]
415.430.1037License CA: 02049950
![Page 3: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/3.jpg)
105
131821
TABLE OF CONTENTS
EXECUTIVE SUMMARY
PROPERTY OVERVIEW
COMPARABLE ANALYSIS
FINANCIAL ANALYSIS
REGIONAL OVERVIEW
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
![Page 4: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/4.jpg)
4
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
99
99
Beckwith VeterinaryHospital
VINTAGE FAIRE MALL
Vintage Dental
Chrysler Park
The FurnitureMarket
N
English Oaks Nursing& Rehab Center
Valley ComfortAssisted Living Walnut Grove
Assisted Living
0.6 MILESFROM SUBJECT
0.8 MILESFROM SUBJECT
1.9 MILESFROM SUBJECT
Rumble RdDale Rd
Sisk RdStandiford Ave
EXECUTIVE SUMMARY
![Page 5: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/5.jpg)
5
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
EXECUTIVE SUMMARY SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
![Page 6: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/6.jpg)
6
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
THE OFFERINGARA Newmark, as the exclusive advisor, is pleased to present the opportunity to acquire Sedona Condominiums, a 42-unit multifamily community located in Modesto, CA.
PRICE$8,350,000
PRICE PER UNIT$198,810
PRICE PER SF$193
CAP RATE (CURRENT/MARKET) 5.6% / 6.3%
GRM (CURRENT/MARKET) 11.0 / 10.1
TERMS OF SALEDelivered free and clear
INVESTMENT SUMMARY
Address 2821 Lou Ann Dr, Modesto, CA, 95350
County StanislausYear Built 1987Total # of Units 42Upgraded Units 39Net Rentable SF 43,176Avg. Sqft/Unit 1,028# of Acres 2.97Density 14Total # of Buildings 6Garages (Two-Car) 14 garages (28 spaces)Tuck Under Parking 28Uncovered Parking 65Total Parking 121Parking Ratio 2.88Occupancy 95.2%
EXECUTIVE SUMMARY
UNIT MIX
UNIT TYPE # OF UNITS AVG SF IN-PLACE*
RENTMARKET
RENT2 X 1.25 14 978 $1,439 $1,5502 X 2 14 1,053 $1,530 $1,6252 X 2 - W/ TWO-CAR GARAGE 14 1,053 $1,560 $1,745
AVERAGE 1,028 $1,510 $1,640
TOTAL 42 43,176 $63,410 $68,880*Includes 9/1 Rent Increase
![Page 7: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/7.jpg)
7
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
Turn-Key Opportunity with High-End FinishesFifty percent of the units have been renovated with high-end, condo-quality finishes including upgraded kitchens with new granite or engineered stone countertops, new cabinets, new fixtures, and new appliances. The bathrooms have undergone full remodels as well, with new vanities and new fixtures all with satin nickel finishes. 39 of 42 units have been fully upgraded with new flooring (either carpet or luxury vinyl plank flooring), black appliances, new blinds, new paint, and laundry equipment as needed. The three units that have not been fully upgraded have minor upgrades.
Desirable and Spacious Two Bedroom UnitsSedona Condos consists of 14 2-bedrooms 1.25-bath at 978 sqft, 14 2-bedrooms 2-baths at 1,053 sqft, & 14 2-bedroom 2-baths with two-car garages at 1,053 sqft. In addition, all units have fireplaces, W/D in-unit, covered parking, downstairs units have large, private exterior patios with ceiling heights of 8 ft, and upstairs units have decks with vaulted, high ceilings.
Immediate Access to Retail and Shopping CentersSedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle, and only 0.6 miles from Trader Joe’s. Also, Central Valley Plaza, only 1.3 miles from Sedona Condos, is a 385,000-square-foot open-air mall built in 1991. The center hosts anchor stores such as Walmart, Kohl’s, Boot Barn as well as In-N-Out and Starbucks.
Proximity to Medical Jobs and EducationSedona Condo’s close proximity to Kaiser Permanente, Assisted Living Homes, and Dental Offices make this community attractive to many medical professionals. Also, Sedona Condos is located in the Modesto Unified School District and is surrounded by a number of highly rated schools, such as Prescott Junior High School, Agnes M. Baptist Elementary, Chrysler Elementary, and Great Valley Academy. In addition, Modesto Junior College, Yosemite Community College, and Petersen Alternative Center for Education are only 2.3 miles away.
RecreationSedona Condos is located next to the Hetch-Hetchy trail, a 2.8 mile Class 1 Trail on the approximately 100 foot wide right-a-way of the Hetch-Hetchy water pipeline. Residents also enjoy the proximity of Chrysler Park, a family friendly park with restrooms, a playground, and recreation fields.
INVESTMENT HIGHLIGHTS
EXECUTIVE SUMMARY
![Page 8: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/8.jpg)
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
SPRING MEADOWSA P A R T M E N T H O M E S
SPRING MEADOWSA P A R T M E N T H O M E S
8
PROPERTY OVERVIEW SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
![Page 9: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/9.jpg)
9
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
SAN FRANCISCOAvg Rent: $3,012
from Modesto: 90 mins
BERKELEYAvg Rent: $2,386
from Modesto: 80 mins
OAKLANDAvg Rent: $1,802
from Modesto: 66 mins
FREMONTAvg Rent: $2,378
from Modesto: 75 mins
SAN JOSEAvg Rent: $2,561
from Modesto: 75 mins
PLEASANTONAvg Rent: $2,604
from Modesto: 58 mins
DUBLINAvg Rent: $2,597
from Modesto: 57 mins
STOCKTONAvg Rent: $1,042
from Modesto: 33 mins
MODESTOAvg Rent: $1,131
CONCORDAvg Rent: $1,738
from Modesto: 75 mins
SACRAMENTOAvg Rent: $1,527
from Modesto: 74 mins
MARKET ANALYSIS
![Page 10: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/10.jpg)
10
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
UTILITIES
PAID BY METHOD SUPPLIED BY
ELECTRIC Tenant Direct Modesto Irrigation District
GAS Tenant Direct PG&E
WATER/SEWER Tenant RUBS* City of Modesto
TRASH Tenant RUBS* Gilton Solid Waste
CABLE Tenant Direct Varies
PROPERTY OVERVIEW
PROPERTY SUMMARY
Address 2821 Lou Ann Dr, Modesto, CA, 95350
County Modesto
Year Built 1987
Total # of Units 42
Net Rentable SF 43,176
Parcel # 005-077-086-000
# of Acres 2.97
Density 14
Total # of Buildings 6
Garages (Two-Car) 14 garages (28 spaces)
Tuck Under Parking 28
Uncovered Parking 65
Total Parking 121
Parking Ratio 2.88
Framing Wood
Roof Pitched Ceramic Tile & Flat TPO
Paving Asphalt
Plumbing Supply: CopperElectrical CopperHeating/Cooling HVAC
Washers and Dryers Hook-Ups in All Units - Owner Pro-vides W/D in 39 of 42 Units
*RUBS vary between $45 to $50/unit/month.
*Includes 9/1 Rent Increase
UNIT MIX
UNIT TYPE # OF UNITS AVG SF IN-PLACE*
RENTMARKET
RENT2 X 1.25 14 978 $1,439 $1,5502 X 2 14 1,053 $1,530 $1,6252 X 2 - W/ TWO-CAR GARAGE 14 1,053 $1,560 $1,745
AVERAGE 1,028 $1,510 $1,640
TOTAL 42 43,176 $63,410 $68,880
![Page 11: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/11.jpg)
11
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
FLOOR PLANS
MARKET ANALYSIS
2 Bedroom | 2 BathUpstairs (No Garage)
1,053 square feet14 Units
Avg. Rent: $1,530Highest Achieved: $1,620
2 Bedroom | 2 BathDownstairs (2-Car Garage)
1,053 square feet14 Units
Avg. Rent: $1,560Highest Achieved: $1,745
2 Bedroom | 1.25 BathUpstairs
978 square feet14 Units
Avg. Rent: $1,439Highest Achieved: $1,535
![Page 12: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/12.jpg)
12
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
PROPERTY OVERVIEW
• Fully equipped gourmet kitchen• New black appliances• Refaced kitchen cabinets*• Granite/Engineered stone countertops**• Carpet flooring• Vinyl flooring***• Washer and dryer• Open and spacious layout• Fireplaces
• Garage w/ Direct Access (2x2, 14 units)• Balcony or patio• Vaulted ceilings upstairs• Updated bathroom lighting and satin nickel
finishes* *21 units **34 units ***Select units
APARTMENT AMENITIES
![Page 13: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/13.jpg)
13
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
PROPERTY OVERVIEW
*Most units have carpet, a handful have pergo
![Page 14: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/14.jpg)
14
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
MARKET ANALYSIS SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
![Page 15: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/15.jpg)
15
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
MARKET ANALYSIS
99
99
CENTRAL VALLEY PLAZA
William GarrisonElementary School
Grace M. DavisHigh School
Great ValleyAcademy
Arleta MuncyElementary School
Connecting WatersCharter School
Prescott Jr.High School
N
2.0 MILESFROM SUBJECT
1.1 MILESFROM SUBJECT
0.8 MILESFROM SUBJECT
1.4 MILESFROM SUBJECT
VINTAGE FAIRE MALL
ChryslerElementary School
EisenhutElementary School
Montessori Schoolof Modesto
![Page 16: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/16.jpg)
16
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
RENT ANALYSIS IMMEDIATE LOSS TO LEASE WITH PROVEN UPSIDE POTENTIAL The average in-place rent at Sedona Condos is $1,439, $1,530, and $1,560 for the 2x1.25, 2x2, and 2x2-G, respectively. This represents an average of $130 per unit type of loss-to-lease from the recently achieved rents of $1,535, $1,620, and $1,745, totaling $65,640 annually in loss-to-lease opportunity or 70 bps on cap rate.
INCREASING HOUSING PRICES In a market where housing prices are increasing and require a substantial down payment, Sedona Condo’s spacious 2-bedroom units provide the next best alternative to a single family home. With an average unit size of 1,028 sqft, two-car garages or tuck under parking, community pool, and private patio or deck, Sedona Condo’s rent is an excellent deal on a price per square foot basis.
RENT PREMIUM FOR GARAGES With garage parking being a commodity in Modesto rental properties, renters are paying anywhere between $75 to $200 premiums for garage parking (which is typically for one garage). Sedona Condos offers 14 two-car garages and 28 tuck under parking spaces and, currently, the 2x2s with 2-car garages with direct access command a $125 premium compared to those units with only covered parking.
MARKET ANALYSIS
![Page 17: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/17.jpg)
17
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
2 BEDROOM SORT CHARTS
MARKET ANALYSIS
Property Year Built Bed Bath Garage Avg Sf Market Rent Avg Rent PSF
Brooks Landing 2005 2 2 1-Attached 1,055 $1,783 $1.69
Villas at Vilaggio 2009 2 2 1-Detached 992 $1,775 $1.79
Sedona Condos 1987 2 2 2-Direct Access 1,053 $1,745 $1.66
Brooks Landing 1985 2 1 1-Attached 999 $1,716 $1.72
Villas at Vilaggio 2009 2 2 No 992 $1,670 $1.68
Shadow Glen 1987 2 2 2-Attached 972 $1,652 $1.70
Brooks Landing 2005 2 2 No 1,074 $1,643 $1.53
Brooks Landing 1985 2 1 No 999 $1,641 $1.64
Sedona Condos 1987 2 2 No 1,053 $1,625 $1.54
Monterey Village 1985 2 2 No 900 $1,588 $1.76
Carmel Woods 1985 2 2 No 900 $1,550 $1.72
Sedona Condos 1987 2 1 No 978 $1,550 $1.58
Monterey Village 1985 2 1 No 825 $1,525 $1.85
Westdale Commons 1984 2 2 No 838 $1,521 $1.82
Carmel Woods 1985 2 1 No 825 $1,480 $1.79
Westdale Commons 1984 2 2 No 808 $1,429 $1.77
Comp Average 954 $1,618 $1.70
Sedona Condos offers the best value for 2 bedroom apartments with high-end finishes, spacious layouts, two-car garages, in-unit W/D’s, and community amenities. In comparison to similar properties in Modesto, Sedona Condos is the top choice on a rent per square foot basis.
![Page 18: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/18.jpg)
18
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
Subject Comp 1 Comp 2 Comp 3 Comp 4 Comp 5 Comp 6
Property Name Sedona Condos Villas at Vilaggio Shadow Glen Monterey Village Brooks Landing Westdale Commons Carmel Woods Average
Address 2821 Lou Ann Dr 2929 Floyd Ave 2800 Floyd Ave 2020 Cheyenne 3055 Floyd Ave 4121 Dale Rd 3500 San Clemente Ave
City Modesto Modesto Modesto Modesto Modesto Modesto Modesto
Year Built 1987 2009 1987 1985 2005 1984 1985 1993
Units 42 240 51 120 231 216 120 163
Avg Rent $1,510 $1,613 $1,534 $1,426 $1,482 $1,385 $1,381 $1,470
Avg SF 1,026 938 1,064 808 970 728 817 888
Avg Rent PSF $1.47 $1.72 $1.44 $1.76 $1.53 $1.90 $1.69 $1.66
Renovated Yes Yes Partial Yes Yes Yes Yes
Occupancy 95.2% 97.5% 94.1% 99.2% 97.0% 97.2% 96.7% 97.0%
Property Name Sedona Condos Villas at Vilaggio Shadow Glen Monterey Village Brooks Landing Westdale Commons Carmel Woods Average
2 Bedroom 1 Bath 14 Units 48 Units 48 Units 16 Units 48 Units
Avg Asking Rent $1,550 $1,525 $1,641 $1,429 $1,480 $1,537
Avg SF 978 825 999 808 825 $884
Avg Rent PSF $1.58 $1.85 $1.64 $1.77 $1.79 $1.74
2 Bedroom 2 Bath (No Garage) 14 Units 136 Units 40 Units 60 Units 94 Units 40 Units
Avg Asking Rent $1,625 $1,670 $1,588 $1,643 $1,521 $1,550 $1,606
Avg SF 1,053 992 900 1,074 838 900 950
Avg Rent PSF $1.54 $1.68 $1.76 $1.53 $1.82 $1.72 $1.69
2 Bedroom 2 Bath (Garage) 14 Units 30 Units 56 Units
Avg Asking Rent $1,745 $1,652 $1,783 $1,737
Avg SF 1,053 972 1,055 1,030
Avg Rent PSF $1.66 $1.70 $1.69 $1.69
RENT COMPARABLES CHART
MARKET ANALYSIS
![Page 19: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/19.jpg)
19
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
MARKET ANALYSIS
SEDONA CONDOS
WESTDALE COMMONSMONTEREY VILLAGE
CARMEL WOODS
WESTDALE COMMONSWESTDALE COMMONS
VILLAS AT VILLAGIO
SHADOW GLEN
BROOKS LANDING
![Page 20: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/20.jpg)
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
SPRING MEADOWSA P A R T M E N T H O M E S
SPRING MEADOWSA P A R T M E N T H O M E S
20
FINANCIAL ANALYSIS SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
![Page 21: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/21.jpg)
21
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
The following section provides detailed information on the operations of the subject property, including rent roll, historic operations and our pro forma underwriting.
OVERVIEW INVESTMENT SUMMARY
Price $8,350,000
Address 2821 Lou Ann DrModesto, CA 95390
County StanislausYear Built 1987Total # of Units 42Net Rentable SF 43,176# of Acres 2.97Density 14Total # of Buildings 6Garages (Two-Car) 14 garages (28 spaces)Tuck Under Parking 28Uncovered Parking 65Total Parking 121Parking Ratio 2.88
FINANCIAL ANALYSIS
UNIT MIX
UNIT TYPE # OF UNITS AVG SF IN-PLACE*
RENTMARKET
RENT2 X 1.25 14 978 $1,439 $1,5502 X 2 14 1,053 $1,530 $1,6252 X 2 - W/ TWO-CAR GARAGE 14 1,053 $1,560 $1,745
AVERAGE 1,028 $1,510 $1,640
TOTAL 42 43,176 $63,410 $68,880
*Includes 9/1 Rent Increase
![Page 22: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/22.jpg)
22
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
OPERATIONAL UPSIDE THROUGH PROVEN LOSS-TO-LEASE CAPTURE
FINANCIAL ANALYSIS
LOSS-TO-LEASE PER UNIT
In recent months, the property has achieved, across all unit types and in multiple instances, our forecasted market rents of $1,550, $1,620, and $1,745 for the 2x1.25, 2x2, and 2x2 (G), respectively. This represents a loss-to-lease capture of $65,640 annually or 70 basis points on cap rate.
RECENTLY ACHIEVED RENT BY UNIT
DATE 2X1.25 2X2 2X2 (G)05/25/18 $1,62005/30/18 $1,62006/01/18 $1,53506/01/18 $1,53506/27/18 $1,74507/09/18 $1,62008/11/18 $1,620
MARKET $1,550 $1,625 $1,745
2 x 1.25 2 x 2 2 x 2 (G)Average In‐Place $1,439 $1,530 $1,530
Market Rent $1,550 $1,625 $1,745
$1,439
$1,530 $1,530$1,550
$1,625
$1,745
$1,200
$1,300
$1,400
$1,500
$1,600
$1,700
$1,800
Average In‐Place
Market Rent
2 x 1.25 2 x 2 2 x 2 (G)
![Page 23: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/23.jpg)
23
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
$591,441
$695,702$718,244 $722,874
$785,232
$20,398
$21,693$22,568 $24,360
$24,360
$17,501
$10,625
$14,784 $17,501
$17,501
$500,000
$550,000
$600,000
$650,000
$700,000
$750,000
$800,000
$850,000
2017 2018 YTD T‐3 9/1*(Scheduled) Market*
Other Income $17,501 $10,625 $14,784 $17,501 $17,501RUBS $20,398 $21,693 $22,568 $24,360 $24,360
Rent Income $591,441 $695,702 $718,244 $722,874 $785,232
Other Income
RUBS
Rent Income
2018 YTD MONTHLY INCOME
FINANCIAL ANALYSIS
$54,992 $55,356
$58,390$57,527
$60,149 $59,604 $59,808 $60,240
$65,436
$1,635 $1,753
$1,743$1,881
$1,902 $1,838 $1,902 $2,030
$2,030
$310$1,471
$1,428$622 $1,698 $1,376
$1,458
$1,458
$50,000
$55,000
$60,000
$65,000
$70,000
$75,000
Jan Feb Mar** Apr May Jun July 9/1*(Scheduled) Market*
Other Income $310 $1,471 ‐$707 $1,428 $622 $1,698 $1,376 $1,458 $1,458
RUBS $1,635 $1,753 $1,743 $1,881 $1,902 $1,838 $1,902 $2,030 $2,030Rent Income $54,992 $55,356 $58,390 $57,527 $60,149 $59,604 $59,808 $60,240 $65,436
Other Income
RUBS
Rent Income
HISTORICAL OPERATING TRENDS
As shown in the charts below, Sedona Condos revenue has steadily increased since 2017. Comparing January 2018 to the scheduled rent roll in September, rent income has increased by $5,248 per month, which is an impressive 9.5% increase in 9 months By capturing loss-to-lease opportunities previously mentioned, a new owner could increase monthly rent income to $65,436 per month, or $785,232 annually.
* Assumes 5% Vacancy**March’s “other income” is -$967
*Market Rents: 2x1.25 - $1,550 2x2 - $1,625 2x2 (G) - $1,745
![Page 24: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/24.jpg)
24
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
UNDERWRITING
FINANCIAL ANALYSIS
Sedona Condo Rentals2821 Lou Ann Dr, Modesto, CA42 Units
ACTUAL PER UNIT PER MONTH ACTUAL PER UNIT PER MONTH ACTUAL PER UNIT PER MONTH
INCOME GROSS POTENTIAL RENT $757,024 % GPR $18,024 $63,085 $760,920 % GPR $18,117 $63,410 $826,560 % GPR $19,680 $68,880Less: VACANCY LOSS ($38,780) -5.1% ($923) ($3,232) ($38,046) -5.0% ($906) ($3,171) ($41,328) -5.0% ($984) ($3,444) NET RENTAL INCOME $718,244 $17,101 $59,854 $722,874 $17,211 $60,240 $785,232 $18,696 $65,436Plus: OTHER INCOME $14,784 $352 $1,232 $17,501 $417 $1,458 $17,501 $417 $1,458Plus: UTILITY REIMBURSEMENTS $22,568 $537 $1,881 $24,360 $580 $2,030 $24,360 $580 $2,030 TOTAL INCOME $755,596 $17,990 $62,966 $764,735 $18,208 $63,728 $827,093 $19,693 $68,924
EXPENSESPAYROLL $48,000 $1,143 $4,000 $48,000 $1,143 $4,000 $48,000 $1,143 $4,000
$4,200 $100 $350 $4,200 $100 $350 $4,200 $100 $350MARKETING $4,200 $100 $350 $4,200 $100 $350 $4,200 $100 $350TURNOVER $12,600 $300 $1,050 $12,600 $300 $1,050 $12,600 $300 $1,050REPAIRS & MAINTENANCE $14,700 $350 $1,225 $14,700 $350 $1,225 $14,700 $350 $1,225UTILITIES $52,291 $1,245 $4,358 $52,291 $1,245 $4,358 $52,291 $1,245 $4,358LANDSCAPING / GROUNDS $19,000 $452 $1,583 $19,000 $452 $1,583 $19,000 $452 $1,583CONTRACT SERVICES / OTHER $2,100 $50 $175 $2,100 $50 $175 $2,100 $50 $175TOTAL CONTROLLABLE EXPENSES $157,091 $3,740 $13,091 $157,091 $3,740 $13,091 $157,091 $3,740 $13,091MANAGEMENT FEE $30,589 4.0% $728 $2,549 $30,589 4.0% $728 $2,549 $33,084 4.0% $788 $2,757INSURANCE $6,300 $150 $525 $6,300 $150 $525 $6,300 $150 $525REAL ESTATE TAXES $91,512 $2,179 $7,626 $91,512 1.10% $2,179 $7,626 $91,512 1.10% $2,179 $7,626TOTAL OPERATING EXPENSES $285,492 $6,797 $23,791 $285,492 $6,797 $23,791 $287,987 $6,857 $23,999CAPEX / RESERVES $10,500 $250 $875 $10,500 $250 $875 $10,500 $250 $875TOTAL EXPENSES $295,992 $7,047 $24,666 $295,992 $7,047 $24,666 $298,487 $7,107 $24,874
NOI AFTER RESERVES $459,604 $10,943 $38,300 $468,743 $11,161 $39,062 $528,606 $12,586 $44,051
LIST PRICEPRICE PER UNITPRICE PER S.F.CAP. RATEGROSS RENT MULTIPLIER 11.0 10.1
$198,810 $198,810$193 $193
11.1
$8,350,000 $8,350,000
5.6% 6.3%
$8,350,000$198,810
$1935.5%
PRO FORMA -MARKET RENTS
UNDERWRITINGVALUATION
PRO FORMA - 9/1 RENT ROLL PRO FORMA -MARKET RENTS
ADMINISTRATIVE
VALUATION SUMMARY PRO FORMA - 9/1 RENT ROLL
PRO FORMA - T3
PRO FORMA - T3
![Page 25: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/25.jpg)
25
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
REGIONAL OVERVIEW SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
![Page 26: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/26.jpg)
26
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
MODESTO REGIONAL OVERVIEWModesto has a population of 201,165 and is the county seat as well as the largest City in Stanislaus County. Modesto is bordered by Turlock to the south. It lies at the intersection of State Route 99 and State Route 132.
MODESTO REGIONAL OVERVIEW
Healthcare - Sedona Condos is less than two miles to the Kaiser Permanente Occupational, a 112-bed acute care hospital.
Shopping Malls - Modesto is a city of approximately 200,000 people in Stanislaus County, California. Initially a hub for regional agricultural production, Modesto started to become heavily urbanized in the 1980s -- largely as a result of population growth in the San Francisco Bay Area -- and has seen enormous expansion since the turn of the century. Development all along the Highway 99 corridor has been exponential. The population explosion has led to the development of five massive shopping malls in the area, two of which are in Modesto.
Vintage Faire Mall - Vintage Faire Mall is an open-air shopping center comprising almost 1.1M square feet of gross leasable area. One of the largest open-air malls on the West Coast, the property hosts anchor stores including Apple Macy’s, PacSun, Abercrombie and Fitch, Zumiez, Tilly’s, Disney Store, G by Guess, and H&M.
Central Valley Plaza - Central Valley Plaza is a 385,000-square-foot open-air mall built in 1991. The center hosts anchor stores Kohl’s and Walmart.
Modesto Nuts - Modesto’s single-A minor league baseball team of the Colorado Rockies. They play at John Thurman field and are a great place to catch up and coming baseball stars.
Gallo Center for the Arts - A state-of-the-art performing arts center, Gallo Center for the Arts opened in 2007 and hosts music, comedy, Broadway, and holiday special events.
REGIONAL OVERVIEW
MAJOR MANUFACTURING EMPLOYERS
COMPANY SECTOR EMPLOYEES
E&J Gallo Winery Wine 3,500
Con Agra Tomato/Bean Processor 3,145
Del Monte Foods Fruit Products 2,300
Stanislaus Food Products Fruit Products & Processing 1,875
Foster Farms Dairy Dairy Operations 1,484
Silgan Containers Metal Food Containers 750
Frito-Lay Snack Foods 684
Pacific Southwest Container Filtration Products 417
MAJOR NON-MANUFACTURING EMPLOYERS (1000+)
COMPANY SECTOR EMPLOYEES
Stanislaus County County Government 3,880
Modesto City Schools School District 3,500
Doctors Medical Center Healthcare 2,600
Memorial Medical Center Healthcare 2,300
Save Mart Retail Grocer 1,650
Amazon Distribution Center 1,605
Modesto Junior College Educational Institution 1,582
Wal-Mart (3 Locations) Retailer 1,417
City of Modesto City Government 1,234
Sutter Gould Medical Healthcare 1,089
![Page 27: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/27.jpg)
27
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
EDUCATIONExcellent Public SchoolsThe community of Sedona Condos is located in the Modesto Unified School District. Residents of Sedona Condos attend the following schools:
• Agnes Baptist Elementary School• George Eisenhut Elementary School• Montessori School of Modesto• Somerset Middle School• Grace M Davis High School
In addition, only 2.3 miles away are the following colleges:
• Modesto Junior College• Yosemite Community College• Petersen Alternative Center for Education
HOUSINGMore Affordable Than Purchasing a HomeThe median home value for a household in Modesto is $288,100 and the median price of homes currently listed is $304,950, which is $198 per square foot. Modesto home values have gone up over 9.8% over the past year. To purchase a $300k home, one would need a down payment of $76,237 (25% down) and pay $3,017 per month, not including property tax and insurance.
REGIONAL OVERVIEW
*Source, ESRI 2017
RADIUS 1 MILE 3 MILES 5 MILESPopulation 13,905 77,250 167,059
Households 5,212 27,151 57,695
Owner Occupied Housing Units 2,491 33,069 62,318
Renter Occupied Housing Units 6,993 16,017 32,392
Average Household Income $73,518 $79,428 $74,942
![Page 28: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/28.jpg)
28
SEDONAC o n d o m i n i u m s
MENDOCINO PALMSA P A R T M E N T H O M E S
SEDONA CONDOSSEDONA CONDOS
TRANSPORTATION
HIGHWAY 99 – Just 1.4 miles away from Sedona Condos lies Highway 99. This is the major north–south route in the area, leading north to Stockton (and I-5). Heading south, Highway 99 leads to Turlock and then Fresno.
REGIONAL TRANSIT – Sedona Condos is served by the Modesto Area Express (MAX), which offers bus service throughout the area, including access to Downtown and all the retail centers.
SAN JOSE AND OAKLAND INT’L AIRPORTS (SJC & OAK) – Oakland Int’l airport is 72 miles and San Jose Int’l airport is 82 miles from Sedona Condos. Both airports serve the Northern California region with access to major cities across the U.S., and the world.
REGIONAL OVERVIEW
![Page 29: SEDONA - LoopNet€¦ · Sedona Condos is a mere 0.8 miles from Vintage Faire Mall, which is the one of the largest open-air malls anchored by Apple, Macy’s, Dick’s, and Chipotle,](https://reader033.fdocuments.net/reader033/viewer/2022042110/5e8af28e37d0e62ecc66117f/html5/thumbnails/29.jpg)
ARA NEWMARK | CONTACT INFORMATION
SACRAMENTO OFFICE980 9th Street
Suite 2500Sacramento, CA 95814
916.920.4400
SAN FRANCISCO OFFICE655 Montgomery Street
Suite 1705San Francisco, CA 94111
415.354.0777
LOS ANGELES OFFICE1875 Century Park East
Suite 1380Los Angeles, CA 90067
310.201.2060
NATE [email protected]
916.599.6523License CA: 01467941
MARC [email protected]
916.835.8844License CA: 01956176
MARK [email protected]
415.273.2152License CA: 01177579
CAMERON [email protected]
415.430.1037License CA: 02049950