monserrate apartments package
DESCRIPTION
35 Income-Producing Units. Central Location Little Havana-west Brickell. Built In 2011. Impeccable Turn Key Building. Historically Low Vacancy. High Demand With Wait List. 20 - (1) Bed (1) Bath Units, 5 -(2) Bed (1) Bath, 5- (2) Bed (1.5) Bath(s), 5- (2) Bed - (2) Bath. All Units Have Private Balconies Or Oversized Terraces. Secure And Gated Parking. Great Psf. Total Building Area 33,934 With Adjusted Square Footage Of 52,241. Great Opportunity.TRANSCRIPT
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M1
3 5 I N C O M E P R O D U C I N G U N I T SM I A M I F L | W E S T B R I C K E L L
Sotheby’s International Realty and the Sotheby’s International Realty logo are registered (or unregistered) service marks used with permission. Sotheby’s International Realty Affiliates, LLC supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each office is independently owned and operated. If your property is listed with a real estate broker, please disregard. It is not our intention to solicit the
MONSERRATE APARTMENTSO F F E R E D A T
6 .95 MILLIONWWW.MONSERRATEAPARTMENTS.COM
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M2
O V E R V I E W
3 5 U N I T S | S I X S T O R I E S | B U I L T I N 2 0 1 1 | 1 8 , 0 0 0 L O T S I Z E
� � Ac t u a l R e n t a l � , Q F R P H � � � 7 3 � 3 � � �
� � Hi s t o r i c a l l y L o w V a c a n c y
� � Up s i d e P o t e n t i a l
� � � � 6 T � ) W �
� � � � � � � O c c u p i e d
� � Ne w l \ � % X L O W � � � � � � � � , P S H F F D E O H � C o n d i t i o n
O V E R V I E W
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M3
C E N T R A L L O C A T I O NL I T T L E H A V A N A | W E S T B R I C K E L L
� � ( D V \ � D F F H V V � W R � , � � � � D Q G � ' R O S K L Q � ( [ S U H V V Z D \ � � � � � �
� � � � 0 L Q X W H V � W R � W K H � % U L F N H O O � ) L Q D Q F L D O � ' L V W U L F W
� � � � � 0 L Q X W H V � W R � ' R Z Q W R Z Q � 0 L D P L
� � � � � 0 L Q X W H V � W R � - D F N V R Q � 0 H P R U L D O � + R V S L W D O � D Q G � 8 0 � 0 H G L F D O � & D P S X V
� � � � � 0 L Q X W H V � W R � 0 L D P L � ' D G H � : R O I V R Q � D Q G � , Q W H U � $ P H U L F D Q � & D P S X V
4 3 5 S W 1 2 T H A V E&ORVH�WR�&DOOH�2FKR
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M4
U N I T M I X2 0 ( 1 ) B E D R O O M S | 1 5 (2 ) B A T H R O O M S
• 2 0 | 1 B E D / 1 B A T H
• 5 | 2 B E D / 1 B A T H
• 5 | 2 B E D / 1 . 5 B A T H
• 5 | 2 B E D / 2 B A T H
• 1 B E D R O O M ( S ) - S T A R T I N G A T 6 5 0 S Q F T
• 2 B E D R O O M ( S ) - S T A R T I N G A T 8 5 0 S Q F T
$ O O � X Q L W V � Z L W K � S U L Y D W H � E D O F R Q L H V � R U � R Y H U V L ] H G � W H U U D F H V �
) O R R U � 3 O D Q V � D Y D L O D E O H �
U N I T M I X
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M5
A M P L E P A R K I N GG A T E D & S E C U R E D
3 6 P A R K I N G S P A C E S | 1 4 P A R K I N G L I F T S | E A S Y A C C E S S 2 H A N D I C A P S P A C E S | C O V E R E D , S E C U R E D , G A T E D
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M
C U R R E N T R E N T R O L L
A C T U A L I N C O M EUNIT ACTUAL RENT201 9/1/2013 8/31/2014 $1,160202 5/1/2013 4/30/2014 $1,200203 3/1/2014 2/28/2015 $1,000204 5/1/2014 4/30/2015 $950205 9/1/2013 8/31/2014 $1,000206 6/1/2013 5/31/2014 $1,250207 8/1/2013 7/31/2014 $1,300301 2/28/2015 $1,125302 $1,350303 3/1/2014 2/28/2014 $1,000304 $1,150305 8/1/2013 7/31/2014 $1,000306 3/1/2014 2/28/2015 $1,250307 10/1/2013 9/30/2014 $1,290401 1/1/2014 12/31/2014 $1,125402 4/1/2014 3/31/2015 $1,100403 3/1/2014 2/28/2015 $950404 9/1/2013 8/31/2014 $950405 5/1/2013 4/30/2014 $950406 5/1/2013 4/30/2014 $1,300407 6/1/2013 5/31/2014 $1,195
C U R R E N T R E N T R O L L
3/1/2014
LEASE START LEASE END
6/1/2014 5/31/2015
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M
C U R R E N T R E N T R O L L
A C T U A L I N C O M E
501 8/1/2013 7/31/2014 $1,125502 2/1/2014 1/31/2015 $1,150503 $1,250504 2/1/2014 1/31/2015 $950505 3/1/2014 2/28/2015 $1000506 5/1/2014 4/30/2015 $1,300507 1/1/2014 12/31/2014 $1,300601 4/1/2014 3/31/2015 $1,125602 2/1/2014 1/31/2015 $1,150603 3/1/2014 2/28/2015 $950604 8/1/2013 7/31/2014 $950605 5/1/2013 4/30/2015 $1,000606 3/1/2014 2/28/2015 $1,250607 $1,350
$39,4452/28/20153/1/2014
UNIT ACTUAL RENTLEASE START LEASE END
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M
I N C O M E S T A T E M E N TC U R R E N T E X P E N S E S & P R O F I T
R E N T A L I N C O M E
L A U N D R Y I N C O M E
T O T A L I N C O M E 4 8 3 , 1 4 0 . 0 0
E X P E N S E ( S )M a i n t e n a n c e , U t i l i t i e s , A l a r m M o n i t o r i n g , G e n e r a l L a b i l i t y , Li c e n s e s a n d P e r m i t s , W a s t e ,E l e v a t o r s , D S L , P e s t C o n t r o l , W a t e r , a n d L a n d s c a p i n g
6 6 , 3 2 0 . 0 0
I N S U R A N C ET A X E S ( O N T H E B U I L D I N G )
3 0 , 6 2 0 . 0 0 5 8 , 6 0 0 . 0 0
N E T I N C O M E 327 ,600 . 00
O T H E R I N C O M E( A P P & L A T E F E E S )
4 7 3 , 3 4 0 . 0 0
8 , 0 0 0 . 0 0
1 , 8 0 0 . 0 0
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M
7 9 1 1 % 6 = � 3 * � ) < 4 ) 2 7 ) 7
E X P E N S E ( S )
I N S U R A N C E 30,620
T A X E S ( O N T H E B U I L D I N G ) 5 8 , 6 0 0
T O T A L E X P E N S E S $ 1 5 5 , 5 4 0
Uti l i t iesAlarm Monitoring
Licenses, Permits & Inspections Waste
ElevatorsPhone
Pest ControlParking Li ft Maitenance
WaterLandscaping
1 7 , 2 4 03 , 2 5 01 , 5 5 0
3 , 0 0 0
7 , 2 0 0
1 , 3 0 0
3 , 0 0 0
5 , 8 0 0
7 , 6 0 08 4 0
M A I N T E N A N C E 15,540
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M
R E N T A L I N C O M E
L A U N D R Y I N C O M E
T O T A L I N C O M E 5 5 7 , 0 0 0 . 0 0
I N S U R A N C ET A X E S ( O N T H E B U I L D I N G )
3 0 , 6 2 0 . 0 0 5 8 , 6 0 0 . 0 0
N E T I N C O M E 401 ,460 . 00
O T H E R I N C O M E( A P P & L A T E F E E S )
5 4 7 , 2 0 0 . 0 0
8 , 0 0 0 . 0 0
1 , 8 0 0 . 0 0
P O T E N T I A L I N C O M E & R E T U R N SI N C R E A S E D C A S H F L O W
6 6 , 3 2 0 . 0 0E X P E N S E ( S )M a i n t e n a n c e , U t i l i t i e s , A l a r m M o n i t o r i n g , G e n e r a l L a b i l i t y , Li c e n s e s a n d P e r m i t s , W a s t e ,E l e v a t o r s , D S L , P e s t C o n t r o l , W a t e r , a n d L a n d s c a p i n g
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M10
K E Y I N V E S T M E N T H I G H L I G H T SG O L D E N O P P O R T U N I T Y
7 8 ) %( = � ' % 4 � 6 % 8 )
132 ) = � 1% / - 2+ �3 4 436 892 - 8 =
� � � 92 - 8 7 � ` � � 0 � 32 ) � & ) ( 6331 7 � ` � � 5 � 8;3 � & )( 6331 7
89 62 � / ) = � & 9 - 0 ( - 2+ �; - 8 , � ) < - 7 8 - 2+ � 6 ) 8 9 62 7� 43 8 )2 8 - % 0 � * 3 6 � - 2 ' 6 ) % 7 )( � ' % 7, � * 03; � � - 2 '31 )
Sotheby’s International Realty and the Sotheby’s International Realty logo are registered (or unregistered) service marks used with permission. Sotheby’s International Realty Affiliates, LLC supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each office is independently owned and operated. If your property is listed with a real estate broker, please disregard. It is not our intention to solicit the offerings of other real estate brokers. We are happy to work with them and cooperate fully. Information presented in this email is believe to be reliable, but is not guaranteed.
JOSEPH [email protected] | 305.505.7995
* 0336 �4 0%27
KEY FLOOR PL AN AND INDIVIDUAL FLOOR PL ANM U L T I - F A M I L Y | M I A M I , F L
WWW.MONSERRATEAPARTMENTS.COM
132 7 ) 6 6 % 8 ) � % 4 % 6 8 1 ) 2 8 7
U N I T 12 N D F L O O R
S Q U A R E F E E T 6 8 51 BEDROOM | 1 BATHROOM
12T
H A
VE
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
LIVINGROOM
DININGROOM
KITCHEN
BEDROOM
5 T H S T R E E T
U N I T 22 N D F L O O R
S Q U A R E F E E T 8 2 52 BEDROOMS | 1 BATHROOM
12T
H A
VE
DININGROOM
BEDROOM
5 T H S T R E E T
BEDROOM
LIVINGROOM KITCHEN
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 32 N D F L O O R
S Q U A R E F E E T 6 5 01 BEDROOM | 1 BATHROOM
12T
H A
VE
DININGROOM
5 T H S T R E E T
BEDROOM LIVINGROOM
KITCHEN
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 42 N D F L O O R
S Q U A R E F E E T 6 5 01 BEDROOM | 1 BATHROOM
12T
H A
VE
DININGROOM
BEDROOM
5 T H S T R E E T
KITCHEN
LIVINGROOM
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 52 N D F L O O R
S Q U A R E F E E T 6 5 01 BEDROOM | 1 BATHROOM
12T
H A
VE
DININGROOM
5 T H S T R E E T
BEDROOMLIVINGROOM
KITCHEN
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 62 N D F L O O R
S Q U A R E F E E T 8 5 02 BEDROOMS | 1 .5 BATHROOMS
12T
H A
VE
DININGROOM
BEDROOMBEDROOM
5 T H S T R E E T
KITCHEN
LIVINGROOM
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 72 N D F L O O R
S Q U A R E F E E T 9 4 02 BEDROOMS | 2 BATHROOMS
12T
H A
VE
DININGROOM
BEDROOMBEDROOMLIVINGROOM
KITCHEN
5 T H S T R E E T
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 13 R D T O 6 T H F L O O R
S Q U A R E F E E T 6 8 51 BEDROOM | 1 BATHROOM
12T
H A
VE
5 T H S T R E E T
DININGROOM
BEDROOMLIVINGROOM
KITCHEN
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 23 R D T O 6 T H F L O O R
S Q U A R E F E E T 8 2 52 BEDROOMS | 1 BATHROOM
12T
H A
VE
5 T H S T R E E T
DININGROOM
BEDROOM
BEDROOM
LIVINGROOM
KITCHEN
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 63 R D T O 6 T H F L O O R
S Q U A R E F E E T 8 5 02 BEDROOMS | 1 .5 BATHROOMS
12T
H A
VE
5 T H S T R E E T
DININGROOM
BEDROOMBEDROOM
LIVINGROOM
KITCHEN
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
U N I T 73 R D T O 6 T H F L O O R
S Q U A R E F E E T 9 4 02 BEDROOMS | 2 BATHROOMS
12T
H A
VE
5 T H S T R E E T
DININGROOM
BEDROOMBEDROOM LIVINGROOM
KITCHEN
Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.
2 N D F L O O R
5 T H S T R E E T
02
01
03 04 05
0607
12T
H A
VE
3 R D T O 6 T H F L O O R
02
01
03 04 05
0607
5 T H S T R E E T
12T
H A
VE
JOSEPH ZICHELLE
3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M10
132 7 ) 6 6 % 8 ) � % 4 % 6 8 1 ) 2 8 7� �� � � 7; � � � 8, �%: )29) � ` � 3 * * ) 6 )( � % 8 � � � �1
Sotheby’s International Realty and the Sotheby’s International Realty logo are registered (or unregistered) service marks used with permission. Sotheby’s International Realty Affiliates, LLC supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each office is independently owned and operated. If your property is listed with a real estate broker, please disregard. It is not our intention to solicit the offerings of other real estate brokers. We are happy to work with them and cooperate fully. Information presented in this email is believe to be reliable, but is not guaranteed.
JOSEPH [email protected] | 305.505.7995