exclusive multifamily offeringexclusive retail offering · down payment 30% / $780,126 loan amount...

EXCLUSIVE MULTIFAMILY OFFERINGEXCLUSIVE RETAIL OFFERING

LAKE CALVERT SQUARE12100 E COLONIAL DRORLANDO, FL 32826

OFFERING SUMMARYYEAR 1

Price $2,600,126Down Payment 30% / $780,126Loan Amount $1,820,000

Loan Type FinancedInterest Rate / Amortization 5.25% / 25 Years

Gross Leasable Area 9,964Price/SF $260.95Year Built 2006Lot Size 1.26 acre(s)CAP Rate 7.74%Net Operating Income $201,328Net Cash Flow After Debt Service $70,452Total Return 9.03% / $70,452

INVESTMENT HIGHLIGHTS

§ 100 Percent Leased with Internet Resistant & Destination Based Concepts

§ Superior 2006 Construction Block & Fully Finished Decorative Stucco Faade

§ Excellent Leases with Complete Reimbursements for CAM, Taxes, Insurance &Management

§ Excellent Visibility and Access Strategically Positioned on East Colonial Drive

§ Dense/High Income Market Over 100,000 Residents within a 3-Mile Radius

§ Strategically Located Approximately 2-Miles from the University of CentralFlorida

EXCLUSIVELY LISTED BY:Bradford LineberryAssociateAssociate Member, National Retail Group Tel: (407) 557-3831License: FL SL3345044bradford.lineberry@marcusmillichap.com

Nick Ledvora, CCIMFirst Vice President Investments Director, National Retail GroupTel: (407) 557-3838License: FL BK3046315nledvora@marcusmillichap.com

Jack O'LearyAssociateAssociate Member, National Retail Group Tel: (813) 387-4735License: FL SL3354280jack.oleary@marcusmillichap.com

This information has been secured from sources we believe to be reliable, but we make no representations or warranties, express or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Florida, Inc. © 2018 Marcus & Millichap. All rights reserved. (Activity ID: Z0310534 Property ID: 3316601)

EXCLUSIVE MULTIFAMILY OFFERINGEXCLUSIVE RETAIL OFFERING

101 West Elm Street, Suite 600, Conshocken, PA 19428 | Tel (215) 531-7000 Fax: (215) 531-7010

LAKE CALVERT SQUARE12100 E COLONIAL DRORLANDO, FL 32826

EXPENSESCAM $22,078Insurance $6,214Real Estate Taxes $34,821Total Expenses $72,319

REVENUEYEAR 1

Base Rental Revenue $202,324Reimbursement Income $71,322Miscellaneous IncomePotential Gross Revenue $273,646General VacancyEffective Gross Revenue $273,646

NET OPERATING INCOMENet Operating Income $201,328

This information has been secured from sources we believe to be reliable, but we make no representations or warranties, express or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Florida, Inc. © 2018 Marcus & Millichap. All rights reserved. (Activity ID: Z0310534 Property ID: 3316601)