offering memorandum (l) · 2019-04-03 · any estimates of market rents and/or projected rents that...
TRANSCRIPT
KW COMMERCIAL12780 High Bluff Drive,Suite 130San Diego, CA 92130
Pioneer & 183rd
OFFERING MEMORANDUM
MARK HUGHESDirector0: 858.720.1900 X8232C: [email protected] DRE# #00635629
JASON FADELLISenior AssociateO: [email protected] DRE# #01963503
PRESENTED BY:
ARTESIA, CA
OFFERING MEMORANDUM
Each Office Independently Owned and Operated kwcommercial.com 2
OFFERING MEMORANDUM
Confidentiality & DisclaimerARTESIA, CA
All materials and information received or derived from KW Commercial its directors, officers, agents, advisors, affiliates and/or any third party sources are provided without representation or warranty as to completeness ,veracity, or accuracy, condition of the property, compliance or lack of compliance with applicable governmental requirements, developability or suitability, financial performance of the property, projected financialperformance of the property for any party’s intended use or any and all other matters.
Neither KW Commercial its directors, officers, agents, advisors, or affiliates makes any representation or warranty, express or implied, as to accuracy or completeness of the any materials or information provided, derived,or received. Materials and information from any source, whether written or verbal, that may be furnished for review are not a substitute for a party’s active conduct of its own due diligence to determine these and othermatters of significance to such party. KW Commercial will not investigate or verify any such matters or conduct due diligence for a party unless otherwise agreed in writing.
EACH PARTY SHALL CONDUCT ITS OWN INDEPENDENT INVESTIGATION AND DUE DILIGENCE.
Any party contemplating or under contract or in escrow for a transaction is urged to verify all information and to conduct their own inspections and investigations including through appropriate third party independentprofessionals selected by such party. All financial data should be verified by the party including by obtaining and reading applicable documents and reports and consulting appropriate independent professionals. KWCommercial makes no warranties and/or representations regarding the veracity, completeness, or relevance of any financial data or assumptions. KW Commercial does not serve as a financial advisor to any partyregarding any proposed transaction.
All data and assumptions regarding financial performance, including that used for financial modeling purposes, may differ from actual data or performance. Any estimates of market rents and/or projected rents that maybe provided to a party do not necessarily mean that rents can be established at or increased to that level. Parties must evaluate any applicable contractual and governmental limitations as well as marketconditions,vacancy factors and other issues in order to determine rents from or for the property. Legal questions should be discussed by the party with an attorney. Tax questions should be discussed by the party with acertified public accountant or tax attorney. Title questions should be discussed by the party with a title officer or attorney. Questions regarding the condition of the property and whether the property complies withapplicable governmental requirements should be discussed by the party with appropriate engineers, architects, contractors, other consultants and governmental agencies. All properties and services are marketed byCarmel Valley / Del Mar in compliance with all applicable fair housing and equal opportunity laws.
KW COMMERCIAL12780 High Bluff Drive,Suite 130San Diego, CA 92130
PRESENTED BY:
MARK HUGHESDirector0: 858.720.1900 X8232C: [email protected] DRE# #00635629
JASON FADELLISenior AssociateO: [email protected] DRE# #01963503
We obtained the information above from sources we believe to be reliable. However, we have not verified its accuracy and make no guarantee, warranty or representation about it. It is submitted subject to the possibility of errors, omissions, change of price, rental or otherconditions, prior sale, lease or financing, or withdrawal without notice. We include projections, opinions, assumptions or estimates for example only, and they may not represent current or future performance of the property. You and your tax and legal advisors shouldconduct your own investigation of the property and transaction.
kwcommercial.com 3
PROPERTY INFORMATION
1 | PROPERTY INFORMATION
EXECUTIVE SUMMARY
PROPERTY DESCRIPTION
PROPERTY DETAILS
ADDITIONAL PHOTOS
1PROPERTY INFORMATIONPIONEER & 183RD
OFFERING MEMORANDUM
Each Office Independently Owned and Operated kwcommercial.com 4
OFFERING SUMMARY
SALE PRICE: $4,700,000
PROFORMA CAP RATE: 6.51%
NOI: $366,799*
LOT SIZE: 23,938 SF
YEAR BUILT: 1959
BUILDING SIZE: 10,282
RENOVATED: 2018
ZONING:ATCG* Use CodeStore/Office (MixedUse Potential)
PRICE / SF: $457.11
PROPERTY OVERVIEWSeize this opportunity to own this exceptional owner user, or investment property. Neighborhood and strip retail are preformingexceptionally well this cycle, and this owner has decided to price the property to sell quickly. As such, this prime corner location,at 183rd and Pioneer Blvd., represents a rare chance to buy a 10,282 SF freestanding retail building at a great price.
Although the property is currently demised for 6 tenants, it was constructed with 10 doors, and can be easily reconfigured tohouse 9 tenants, for which the owner is currently processing building permits. The property boasts an expansive window lineand has 37 parking spaces with great ingress and egress. Additionally, the City of Artesia is planning a city parking facility about700 feet away. The owner currently occupies approximately 7,721 SF. Three tenants occupy the remaining space.
Great future value-add development potential: The City is currently processing an overlay zone which would allow up to 5stories, with retail on the ground floor. Additionally, a new train station project will be breaking ground at 186th street, providingimmediate access to mass transit.
This is an exceptional opportunity to own the premier corner at the epicenter of Artesia's preeminent retail corridor. The CerritosMall, with over 180 shops, located at 183rd St and Gridley, is only a half mile away on 183rd, driving exceptional traffic past thislocation.
• Location, Location, Location!
Executive Summary
PIONEER & 183RD 1 | PROPERTY INFORMATION
Each Office Independently Owned and Operated kwcommercial.com 5
PROPERTY OVERVIEWThis 10,282 SF free standing multi-tenant retail building is occupied by 3 tenants and the owner-user, who isprepared to sign a short term lease while a new owner re-tenants or redevelops the property.
Although the property is currently demised for 6 tenants, it was constructed with 10 doors, and can be easilyreconfigured to 9 suites. The owner is currently processing building plans to create those additional suites.
The property boasts an expansive window line and has 37 parking spaces with great ingress and egress. Thecurrent owner occupies 7,721 SF, and is prepared to lease back up to 5,246 SF for up to 1 year.
The City of Artesia is in the process of placing a zoning overlay on the Pioneer Blvd corridor and is encouragingthe owner to consider redeveloping the property into a 5 story mixed use project. The approval of the overlayzone is anticipated in Spring 2019.
LOCATION OVERVIEWThis is a corner location at Pioneer Blvd. and 183rd, minutes from the I-605 and I-91 freeways and the 180store Cerritos Mall. This proximity drives thousands of retail customers traveling down 183rd and PioneerBlvd., upon which the owner's business has thrived for over 30 years.
Property Description
PIONEER & 183RD 1 | PROPERTY INFORMATION
Each Office Independently Owned and Operated kwcommercial.com 6
SALE PRICE $4,700,000
LOCATION INFORMATIONBuilding Name Pioneer & 183rd
Street Address 18301-18307 Pioneer Blvd.
City, State, Zip Artesia, CA 90701
County/Township Los Angeles
BUILDING INFORMATIONBuilding Size 10,282 SF
Occupancy % 100%
Tenancy Multiple
Number Of Floors 1 + Bonus Upstairs Office and Storage
Average Floor Size 10,282 SF
Year Built 1959
Last Renovated 2018
Load Factor Yes
Vacancy % 0% (owner occupies 3 suites)
PROPERTY DETAILSProperty Type Retail
Property Sub-type Street Retail
Zoning ATCG* Use Code Store/Office
Lot Size 23,938 SF
APN# 7039-001-005
Parking Spaces 37
Window Line Yes
Demisable Yes
Value Add Yes
Excellent Location And Street Visibility
Large 23,938 SF Corner Lot
37 Striped Parking Spaces
Tremendous Window Line
Over $360K Annual Pro Forma Income
Property Details
PIONEER & 183RD 1 | PROPERTY INFORMATION
Each Office Independently Owned and Operated kwcommercial.com 7
18301 Pioneer Blvd. Suite A 18301 Pioneer Blvd. Suite D
18307 Pioneer Blvd.Corner Location
Additional Photos
PIONEER & 183RD 1 | PROPERTY INFORMATION
kwcommercial.com 8
LOCATION INFORMATION
2 | LOCATION INFORMATION
REGIONAL MAP
LOCATION MAPS
AERIAL MAP
FLOOR PLANS
2LOCATION INFORMATIONPIONEER & 183RD
OFFERING MEMORANDUM
Each Office Independently Owned and Operated kwcommercial.com 9
Pioneer & 183rd
Regional Map
PIONEER & 183RD 2 | LOCATION INFORMATION
Each Office Independently Owned and Operated kwcommercial.com 10
Location Maps
PIONEER & 183RD 2 | LOCATION INFORMATION
Each Office Independently Owned and Operated kwcommercial.com 11
Aerial Map
PIONEER & 183RD 2 | LOCATION INFORMATION
Each Office Independently Owned and Operated kwcommercial.com 12
Floor Plans
PIONEER & 183RD 2 | LOCATION INFORMATION
kwcommercial.com 13
FINANCIAL ANALYSIS
3 | FINANCIAL ANALYSIS
FINANCIAL SUMMARY
RENT ROLL
TENANT PROFILES - STATE FARM
TENANT PROFILES - HOUSE OF FADE
3FINANCIAL ANALYSISPIONEER & 183RD
OFFERING MEMORANDUM
Each Office Independently Owned and Operated kwcommercial.com 14
INVESTMENT OVERVIEW PRO FORMA PROPERTY ANALYSIS
Price $4,700,000
Price per SF $457.11
CAP Rate 6.5%
Cash-on-Cash Return (yr 1) 6.14 %
Total Return (yr 1) $159,400
Debt Coverage Ratio 1.39
OPERATING DATA PRO FORMA PROPERTY ANALYSIS
Gross Scheduled Income $366,799
Other Income None
Total Scheduled Income $366,799
Vacancy Cost $18,339
Gross Income $348,459
Operating Expenses NNN Pro Forma
Net Operating Income $305,959
Pre-Tax Cash Flow $86,516
FINANCING DATA PRO FORMA PROPERTY ANALYSIS
Down Payment $1,410,000
Loan Amount $3,290,000
Debt Service $219,443
Debt Service Monthly $18,286
Principal Reduction (yr 1) $72,884
Pro Forma Financial Summary W/ 70/25/10 Terms
PIONEER & 183RD 3 | FINANCIAL ANALYSIS
Each Office Independently Owned and Operated kwcommercial.com 15
TENANT
NAME
UNIT
NUMBER
UNIT
SIZE (SF)
LEASE
START
LEASE
END
ANNUAL
RENT
% OF
GLA
PRICE
PER SF/YR
PRICE
PER SF/MONTH
Sona Chaandi (Salon) 18301 A 1,636 MTM $53,988 15.91 $33.00 $2.75
State Farm Insurance 18301 B 825 Jan 1, 2016* Dec 31, 2020* $24,000 8.02 $29.09 $2.42
House of Fade (Barber Shop) 18301 C 825 MTM MTM $33,360 8.02 $40.44 $3.37
Sona Chaandi (Retail) 18301 D + 18307 (A) 6,085 MTM $200,805 59.18 $33.00 $2.75
Retail Boutique 18307 B 911 Jan 1, 2018* Dec 31, 2019* $30,000 8.86 $32.93 $2.74
Totals/Averages 10,282 $342,153 $33.28 $2.77
Rent Roll
PIONEER & 183RD 3 | FINANCIAL ANALYSIS
Each Office Independently Owned and Operated kwcommercial.com 16
Company: State Farm Insurance
Lease Commencement Date: August 1st, 2017
Lease Rate: $2.42 / sf
Space Occupied: 825
Lease Expiration Date July 31st, 2018
Deposit: $3,000
OVERVIEW
• Franchise Tenants
• Value Add Opportunity
TENANT HIGHLIGHTS
In speaking with the current owner, our team has learned that this State Farm office hasbeen an exceptional tenant for over ______ years.
TENANT NOTES:
Tenant Profiles - State Farm
PIONEER & 183RD 3 | FINANCIAL ANALYSIS
Each Office Independently Owned and Operated kwcommercial.com 17
Company: House of Fade
Lease Commencement Date: February 28th, 2017
Lease Rate: $3.37
Space Occupied: 825
Lease Expiration Date: MTM
Options: N/A
OVERVIEW
• Tenant would like to renew his lease upon sale or during escrow
TENANT HIGHLIGHTS
A very successful local barbershop for over 8 years.
TENANT NOTES
Tenant Profiles - House Of Fade
PIONEER & 183RD 3 | FINANCIAL ANALYSIS
kwcommercial.com 18
SALE COMPARABLES
4 | SALE COMPARABLES
SALE COMPS
SALE COMPS SUMMARY
SALE COMPS MAP
4SALE COMPARABLESPIONEER & 183RD
OFFERING MEMORANDUM
Each Office Independently Owned and Operated kwcommercial.com 19
Subject Property18301 Pioneer Blvd. | Artesia, CA 90701
$4,700,000Sale Price: 23,938 SFLot Size: 1959Year Built:
$457.11Price PSF: 10,282 SFBuilding SF: 6.51%CAP:
$305,959NOI:
1
12154 Artesia Blvd.12154 Artesia Blvd. | Artesia , CA 90701
$3,500,000Sale Price: 21,344 SFLot Size: 2017Year Built:
3,884 SFBuilding SF: $901.13Price PSF: 4.81%CAP:
07/19/2018Closed: 100%Occupancy: $168,350NOI:
Multi-tenant retail, corner location with a drive thru.
1
Sale Comps
PIONEER & 183RD 4 | SALE COMPARABLES
Each Office Independently Owned and Operated kwcommercial.com 20
1
SUBJECT PROPERTY PRICE BLDG SF PRICE/SF CAP # OF UNITS
Pioneer & 183rd18301 Pioneer Blvd.Artesia, CA 90701
$4,700,000 10,282 SF $457.11 6.51% 6
SALE COMPS PRICE BLDG SF PRICE/SF CAP # OF UNITS CLOSE
12154 Artesia Blvd.12154 Artesia Blvd.Artesia , CA 90701
$3,500,000 3,884 SF $901.13 4.81% 2 07/19/2018
PRICE BLDG SF PRICE/SF CAP # OF UNITS CLOSE
Totals/Averages $3,500,000 3,884 SF $901.13 4.81% 2
Sale Comps Summary
PIONEER & 183RD 4 | SALE COMPARABLES
Each Office Independently Owned and Operated kwcommercial.com 21
18301 Pioneer Blvd. | Artesia, CA 90701SUBJECT PROPERTY
112154 Artesia Blvd.Artesia , CA 90701
12154 ARTESIA BLVD.
Sale Comps Map
PIONEER & 183RD 4 | SALE COMPARABLES
kwcommercial.com 22
RENT COMPARABLES
5 | RENT COMPARABLES
RENT COMPS
RENT COMPS SUMMARY
RENT COMPS MAP
5RENT COMPARABLESPIONEER & 183RD
OFFERING MEMORANDUM
Each Office Independently Owned and Operated kwcommercial.com 23
Subject Property18301 Pioneer Blvd. | Artesia, CA 90701
$0.01 - 33.00 SF/yr (MG)Lease Rate: MGLease Type: 800 - 6,085 SFSpace Size:
1959Year Built: 23,938 SFLot Size: 6No. Units:
1
Tally Ho Plaza10466-10506 Artesia Blvd | Bellflower, CA 90706
$2.25 SF/monthLease Rate: GrossLease Type: 750 SFSpace Size:
10,450 SFBldg Size: 1964Year Built: 0 AcresLot Size:
Strip retail on Artesia Blvd, in Bellflower, CA.
1
2
12154 Artesia Blvd12154 Artesia Blvd | Artesia, CA 90701
$3.75 SF/monthLease Rate: NNNLease Type: 1,612 SFSpace Size:
3,884 SFBldg Size: 2017Year Built: 0 AcresLot Size:
2No. Units:
New construction corner retail location with a drive thru.
2
Rent Comps
PIONEER & 183RD 5 | RENT COMPARABLES
Each Office Independently Owned and Operated kwcommercial.com 24
3
6400-6426 Del Amo Blvd6400-6426 Del Amo Blvd | Lakewood, CA 90713
$2.75 SF/monthLease Rate: NNNLease Type: 850 SFSpace Size:
12,080 SFBldg Size: 1976Year Built: 0 AcresLot Size:
Corner retail location in Lakewood CA.
3
4
Gridley Plaza18300 Gridley Rd | Artesia, CA 90701
$3.00 SF/monthLease Rate: GrossLease Type: 1,128 SFSpace Size:
30,678 SFBldg Size: 1986Year Built: 0 AcresLot Size:
12 monthsLease Term:
Large retail shopping center in Artesia, Close to I-605
4
5
Hmart Plaza15915-15933 Pioneer Blvd | Norwalk, CA 90650
$3.00 SF/monthLease Rate: Modified GrossLease Type: SFSpace Size:
45,445 SFBldg Size: 1961Year Built: 0 AcresLot Size:
24 monthsLease Term:
Large corner retail shopping center
5
Rent Comps
PIONEER & 183RD 5 | RENT COMPARABLES
Each Office Independently Owned and Operated kwcommercial.com 25
6
Crossroads, Bldg 3 - Crossroads18166-18182 Pioneer Blvd | Artesia, CA 90701
$3.95 SF/monthLease Rate: NNNLease Type: SFSpace Size:
7,518 SFBldg Size: 2007Year Built: 0 AcresLot Size:
6
Rent Comps
PIONEER & 183RD 5 | RENT COMPARABLES
Each Office Independently Owned and Operated kwcommercial.com 26
1
2
3
4
5
SUBJECT PROPERTY PRICE AVAILABLE SF BLDG SF # OF UNITS
Pioneer & 183rd18301 Pioneer Blvd.Artesia, CA 90701
$0.01 - 33.00 SF/yr (MG) 10,280 SF 10,282 SF 6
RENT COMPS PRICE AVAILABLE SF BLDG SF # OF UNITS
Tally Ho Plaza10466-10506 Artesia BlvdBellflower, CA 90706
$2.25 SF/month 750 SF 10,450 SF -
12154 Artesia Blvd12154 Artesia BlvdArtesia, CA 90701
$3.75 SF/month 1,612 SF 3,884 SF 2
6400-6426 Del Amo Blvd6400-6426 Del Amo BlvdLakewood, CA 90713
$2.75 SF/month 850 SF 12,080 SF -
Gridley Plaza18300 Gridley RdArtesia, CA 90701
$3.00 SF/month 1,128 SF 30,678 SF -
Hmart Plaza15915-15933 Pioneer BlvdNorwalk, CA 90650
$3.00 SF/month - 45,445 SF -
Rent Comps Summary
PIONEER & 183RD 5 | RENT COMPARABLES
Each Office Independently Owned and Operated kwcommercial.com 27
6
SUBJECT PROPERTY PRICE AVAILABLE SF BLDG SF # OF UNITS
Crossroads, Bldg 3 - Crossroads18166-18182 Pioneer BlvdArtesia, CA 90701
$3.95 SF/month - 7,518 SF -
PRICE AVAILABLE SF BLDG SF # OF UNITS
Totals/Averages $3.12 / SF / month 1,085 SF 18,343 SF 2
Totals/Averages $3.12 / SF / month 1,085 SF 18,343 SF 2
Totals/Averages $3.12 / SF / month 1,085 SF 18,343 SF 2
Totals/Averages $3.12 / SF / month 1,085 SF 18,343 SF 2
Totals/Averages $3.12 / SF / month 1,085 SF 18,343 SF 2
Totals/Averages $3.12 / SF / month 1,085 SF 18,343 SF 2
Rent Comps Summary
PIONEER & 183RD 5 | RENT COMPARABLES
Each Office Independently Owned and Operated kwcommercial.com 28
18301 Pioneer Blvd. | Artesia, CA 90701SUBJECT PROPERTY
110466-10506 Artesia BlvdBellflower, CA 90706
TALLY HO PLAZA 212154 Artesia BlvdArtesia, CA 90701
12154 ARTESIA BLVD 36400-6426 Del Amo BlvdLakewood, CA 90713
6400-6426 DEL AMO BLVD 418300 Gridley RdArtesia, CA 90701
GRIDLEY PLAZA
515915-15933 Pioneer BlvdNorwalk, CA 90650
HMART PLAZA 618166-18182 Pioneer BlvdArtesia, CA 90701
CROSSROADS, BLDG 3 - CROSSROADS
Rent Comps Map
PIONEER & 183RD 5 | RENT COMPARABLES
kwcommercial.com 29
DEMOGRAPHICS
6 | DEMOGRAPHICS
DEMOGRAPHICS MAP
SITE PLAN
6DEMOGRAPHICSPIONEER & 183RD
OFFERING MEMORANDUM
Each Office Independently Owned and Operated kwcommercial.com 30
POPULATION 1 MILE 2 MILES 3 MILES
Total Population 25,962 102,159 241,578
Median Age 39.2 37.6 36.3
Median Age (Male) 37.4 35.8 34.6
Median Age (Female) 40.6 39.1 37.5
HOUSEHOLDS & INCOME 1 MILE 2 MILES 3 MILES
Total Households 7,438 29,117 70,800
# Of Persons Per HH 3.5 3.5 3.4
Average HH Income $77,712 $84,650 $81,463
Average House Value $528,286 $524,111 $507,191
ETHNICITY (%) 1 MILE 2 MILES 3 MILES
Hispanic 27.2% 33.6% 39.4%
RACE (%)
White 33.8% 34.4% 41.8%
Black 6.0% 6.4% 6.3%
Asian 41.6% 38.3% 28.8%
Hawaiian 0.2% 0.5% 0.4%
American Indian 0.8% 0.4% 0.5%
Other 13.5% 16.0% 18.6%
* Demographic data derived from 2010 US Census
Demographics Map
PIONEER & 183RD 6 | DEMOGRAPHICS
Each Office Independently Owned and Operated kwcommercial.com 31
Site Plan
PIONEER & 183RD 6 | DEMOGRAPHICS