633 clara st - loopnet...nainorcal.com 2 633 clara st 633 clara st oakland, california 94603 the...
TRANSCRIPT
Fritz JacobsInvestment Advisor
O: 415.805.7118M: 312.259.7457
[email protected] #01967918
Marco BarrettoInvestment Advisor
O: 415.231.5651M: 415.272.0059
[email protected] #02078316
OfferingMemorandum
633 Clara St633 Clara StOakland, CA 94603
nainorcal.com 2
633 Clara St633 Clara St
Oakland, California 94603
The information contained in the following Investment Summary is proprietary and strictly confidential. It is
intended to be reviewed only by the party receiving it from NAI Northern California Investment Real Estate
Brokerage and should not be made available to any other person or entity without the written consent of Broker.
This Investment Summary has been prepared to provide summary, unverified 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. Broker 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, PCB’s or asbestos, the compliance with State and Federal
regulations, the physical condition of improvements thereon, or the financial condition or business prospects of
any tenant, or any tenant’s plans or intentions to continue occupancy of the subject property.
The information contained in the Marketing Brochure has been obtained from sources we believe to be reliable;
however, Broker has not verified, and will not verify, any of the information contained herein, nor has Broker
conducted any investigation regarding these matters and makes no warranty or representation whatsoever
regarding the accuracy or completeness of the information provided. All potential purchasers must take
appropriate measures to verify all of the information set forth herein.
Fritz JacobsO: 415 805 [email protected] | CA CalDRE #01967918
Marco BarrettoO: 415 231 [email protected] | CA CalDRE #02078316
For More Information:
Confidentiality & Disclosure
633 Clara St633 Clara St, Oakland, CA 94603
Section 1
PROPERTYINFORMATION
1
nainorcal.com 4
Property Overview633 Clara St. provides the right investor with an opportunity toacquire a property with significant value-add opportunity in asteadily improving area of East Oakland. The property consists offour (2 bed / 1 bath) units, on a 6,640 square foot lot.
Current rents are well below market in 3 units, offering upsidewith minimal capital improvements for the new owner.
Location OverviewLocated on a quiet section of Clara Ave. between San LeandroSt. and I-880, 633 Clara Ave is well-situated for tenants whowork in the bustling commercial corridor in East Oakland. Theproperty sits less than .5 miles from the 98th Ave. andHegenberger Rd. on-ramps, providing convenient access up anddown the East Bay via I-880.
This property is poised for significant long-term appreciation dueto it's proximity to the Oakland Coliseum and Oracle Arena, whichhas been identified by the City for redevelopment for many years.
SALE PRICE: $795,000
PRICE/UNIT: $198,750
PRICE/SF: $245
NUMBER OF UNITS: 4
CAP RATE: 5.1%
GRM: 13.79
MARKET CAP RATE: 10.10%
MARKET GRM: 7.55
NOI: $37,636
LOT SIZE: 6,640 SF
BUILDING SIZE: 3,234 SF
YEAR BUILT: 1964
ZONING: Fourplex
MARKET: Oakland
SUB MARKET: East Oakland
Executive Summary
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 5
Additional Photos
633 Clara St633 Clara St, Oakland, CA 94603
Section 2
LOCATIONINFORMATION
2
nainorcal.com 7
Location Maps
633 Clara St633 Clara St, Oakland, CA 94603
Regional Map
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 8
Aerial Map
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 9
Section 3
FINANCIALANALYSIS
3
nainorcal.com 11
Investment Overview CURRENT MARKET
Price $795,000 $725,000
Number of Units 4 4
Price per Unit $198,750 $181,250
Approximate Square Footage 3,234 3,234
Price per Square Footage $245 $224
GRM 13.79 7.55
CAP Rate 5.10% 10.10%
Operating Data CURRENT MARKET
Gross Scheduled Income $57,660 $96,000
Vacancy Cost (2.0%) - $1,153 - $1,920
Gross Operating Income $56,507 $94,080
Operating Expenses - $18,871 - $20,769
Net Operating Income $37,636 $73,311
Debt Service - - - -
Pre-Tax Cash Flow $14,466 $52,039
Cash-on-Cash Return % (yr 1) 4.00% 14.40%
Principal Reduction (yr 1) + - + -
Total Return (yr 1) $14,466 $52,039
Return on Investment % 1.82% 7.18%
Financial Summary
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 12
Fixed Expenses Expense Expense / Unit % Of Total % Gross Notes
Tax $9,373 $2,343 49.67% 16.59% 1.349%
Special Assessment $1,900 $475 10.07% 3.36% Actual
Insurance $1,000 $250 5.3% 1.77% Estimate
TOTAL FIXED EXPENSES $12,273 $3,068 65.04% 21.72%
Operational Expenses:
PG&E $172 $43 0.91% 0.3% Actual
Water/Sewage $3,755 $938 19.9% 6.65% Actual
Garbage $1,671 $417 8.85% 2.96% Actual
Maintenance $1,000 $250 5.3% 1.77% $250 per door
TOTAL OPERATIONAL EXPENSES $6,598 $1,649 34.96% 11.68%
TOTAL EXPENSES: $18,871 $4,717 100% 33.4%
Expenses Sheet
633 Clara St633 Clara St, Oakland, CA 94603
UnitNumber
UnitBed
UnitBath
CurrentRent
MarketRent
1 2 1 $875 $2,000
2 2 1 $875 $2,000
3 2 1 $1,975 $2,000
4 2 1 $875 $2,000
Totals/Averages $4,600 $8,000
Rent Roll
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 13
Section 4
SALESCOMPARABLES
4
Subject Property
633 Clara St | Oakland, CA 94603
$795,000Sale Price: 1964Year Built:
3,234 SFBuilding SF: $245.83Price PSF:
4No. Units: $198,750Price / Unit:
13.79GRM: 5.10%CAP:
$37,636NOI:
1
8908 Plymouth StreetOakland, CA 94621
$705,000Sale Price: 0 ACLot Size:
1952Year Built: 4,248 SFBuilding SF:
$165.96Price PSF: 4No. Units:
$176,250Price / Unit: 7.62%CAP:
12/05/2019Closed:
4 fully occupied studios
1
2
1035 76th AvenueOakland, CA 94621
$779,000Sale Price: 0 ACLot Size:
1966Year Built: 3,383 SFBuilding SF:
$230.27Price PSF: 4No. Units:
$194,750Price / Unit: 6.13%CAP:
10/08/2019Closed: 100%Occupancy:
12.26GRM:
3 (2bd/1ba) and 1 (3bd/2ba) apartment, 100% occupied
2
3
9100 91st AvenueOakland, CA 94603
$645,000Sale Price: 0 ACLot Size:
1943Year Built: 3,290 SFBuilding SF:
$196.05Price PSF: 4No. Units:
$161,250Price / Unit: 4.00%CAP:
11/01/2019Closed:
(4) studios. 4 free surface spaces are available
3
Sales Comparables
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 15
4
9701 E StreetOakland, CA 94603
$800,000Sale Price: 0 ACLot Size:
1957Year Built: 3,132 SFBuilding SF:
$255.43Price PSF: 5No. Units:
$160,000Price / Unit: 6.11%CAP:
08/06/2019Closed: 100%Occupancy:
(5) studios, 100% occupied
4
Sales Comparables
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 16
Subject Property Price Bldg. SF Price/SF Price/Unit CAP GRM # Of Units
633 Clara St633 Clara StOakland, CA 94603
$795,000 3,234 SF $245.83 $198,750 5.10% 13.79 4
Sale Comps Price Bldg. SF Price/SF Price/UNIT CAP GRM # Of Units Close
18908 Plymouth StreetOakland, CA94621
$705,000 4,248 SF $165.96 $176,250 7.62% - 4 12/05/2019
21035 76th AvenueOakland, CA94621
$779,000 3,383 SF $230.27 $194,750 6.13% 12.26 4 10/08/2019
39100 91st AvenueOakland, CA94603
$645,000 3,290 SF $196.05 $161,250 4.00% - 4 11/01/2019
49701 E StreetOakland, CA94603
$800,000 3,132 SF $255.43 $160,000 6.11% - 5 08/06/2019
Totals/Averages Price Bldg. SF Price/SF Price/Unit CAP GRM # Of Units
$732,250 3,513 SF $211.93 $173,062 5.97% 12.26 4.25
Sales Comparables Summary
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 17
633 Clara St | Oakland, CA 94603Subject Property
1Oakland, CA94621
8908 Plymouth Street 2Oakland, CA94621
1035 76th Avenue 3Oakland, CA94603
9100 91st Avenue
4Oakland, CA94603
9701 E Street
Sales Comparables Map
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 18
Section 5
DEMOGRAPHICS
5
* Demographic data derived from 2010 US Census
Population 1 Mile 5 Miles 10 MilesTOTAL POPULATION 18,158 403,395 989,197
MEDIAN AGE 28.8 35.2 36.6
MEDIAN AGE (MALE) 27.2 34.1 35.6
MEDIAN AGE (FEMALE) 29.9 36.4 37.4
Households & Income 1 Mile 5 Miles 10 MilesTOTAL HOUSEHOLDS 4,885 137,601 374,189
# OF PERSONS PER HH 3.7 2.9 2.6
AVERAGE HH INCOME $50,593 $70,340 $80,802
AVERAGE HOUSE VALUE $391,001 $530,215 $611,817
Ethnicity 1 Mile 5 Miles 10 Miles% HISPANIC 60.6% 32.1% 25.2%
Race 1 Mile 5 Miles 10 Miles% WHITE 26.6% 37.9% 47.6%
% BLACK 29.5% 25.5% 19.9%
% ASIAN 5.4% 19.8% 20.3%
% HAWAIIAN 1.1% 0.8% 0.7%
% INDIAN 1.7% 0.7% 0.6%
% OTHER 36.8% 16.0% 11.5%
Demographics Map
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 20
* Demographic data derived from 2010 US Census
1 Mile 5 Miles 10 Miles
Total Households 4,885 137,601 374,189
Total Persons Per Hh 3.7 2.9 2.6
Average Hh Income $50,593 $70,340 $80,802
Average House Value $391,001 $530,215 $611,817
1 Mile 5 Miles 10 Miles
Total Population 18,158 403,395 989,197
Median Age 28.8 35.2 36.6
Median Age (Male) 27.2 34.1 35.6
Median Age (Female) 29.9 36.4 37.4
Demographics Report
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 21
Section 6
ADDITIONALINFORMATION
6
nainorcal.com 23
Marco BarrettoInvestment Advisor415.231.5651 tel415.272.0059 cell415.481.0984 [email protected]
Professional Background
NAI Northern California is pleased to have Marco Barretto tothe team as an Investment Advisor based in our San Franciscooffice.
Prior to joining, Marco attended the University of SanFrancisco where he received a degree in Economics. He hasbeen playing tennis for all of his life, including four yearsof NCAA D1 competition at his university. Originally a Californianative from Tiburon, Marco's hobbies include being outdoors,listening to music, and keeping up with his favorite sportsteams including the Giants, the Warriors, and the 49ers.
Education
University of San Francisco - BA Economics
Agent Profile & Contact 1
633 Clara St633 Clara St, Oakland, CA 94603
nainorcal.com 24
Fritz JacobsInvestment AdvisorCalDRE #01967918415.805.7118 tel312.259.7457 cell415.481.0984 [email protected]
Professional Background
Fritz Jacobs began his real estate career at the age of twelve,renovating foreclosed properties on Chicago's south and westsides for his family's real estate partnership. Over histwelve-year career Fritz became a top-performing real estatemanager, investor, and agent; combining sales, marketing,and business development expertise to deliver substantialrevenue growth in highly competitive real estate markets.Priorto joining NAI, Fritz was the Vice President for two of the topperforming property management companies in San Franciscoand Oakland. Fritz utilizes his intimate knowledge of themulti-family market and asset class to help clients achieveoptimal return through acquisitions and dispositions.
Education
University of Illinois at Urbana-Champaign
CCIM Institute
Recent Transactions
• 1829 6th Ave. Oakland, 24 Units $6,765,000• 5427 Manila Ave. Oakland, 4 Units $2,400,000• 1415-1435 45th Ave Oakland, 4 Units $1,495,000• 3029-3031 Chestnut Ave. Oakland, 2 Duplex $795,000• 1615-1617 13th St. Oakland, Triplex $645,000• 1455 1st Ave Oakland 18 Units $4,500,000 pending• 2805 Linden Ave Oakland, (Vacant Church) $475,000• 633 Clara Ave, Oakland 4 units $675,000
Agent Profile & Contact 2
633 Clara St633 Clara St, Oakland, CA 94603