the scarsdale apartmentsastro.ngacres.com/core/getpropertyflyer/property... · the scarsdale...
TRANSCRIPT
The ScarsdaleApartments17 Unit Multifamily Community125 South 900 EastSalt Lake City, Utah 84102
Mark [email protected]
Greg Ratliff 801.578.5531gratliff @ngacres.com
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
THE OPPORTUNITYThe Scarsdale Apartments present a solid investment opportunity in the Greater Salt Lake Area’s hottest submarkets. The Property is located in a solid, established neighborhood close to both Downtown Salt Lake City and the University of Utah. The Salt Lake Area market is among the most solid of any multifamily markets in the United States from occupancy, rental growth and rising renter demographic standpoints. This market continues to outperform most rental markets in the U.S. with sub-4% vacancies as the new norm. Rental growth is this market is projected to eclipse 10% by year end. By contrast, the Scarsdale Apartments are below market with its competition on rental rates by an average of $125 per unit per month. The Scarsdale provides an opportunistic investor with tremendous long-term opportunity to acquire an established community with signifi cant pride of ownership benefi ts, while increasing revenues in the tightening rental market.
THE MARKETUtah continues to be among the nation’s leading economies and due to its diversity it is well positioned for several years ahead. Utah continues to rank high across many economic and demographic categories with the Greater Salt Lake Area as a Top-10 Growth Market and ranked #4 by Forbes for one of the best cities for tech jobs. Demand for rental product along the Wasatch Front is outpacing new supply at an almost 2:1 basis between 2010 and 2020. And despite new construction, the rental market will continue to tighten in the foreseeable future.
THE PROPERTYThe Scarsdale features seventeen mixed unit apartments, consisting of one studio, fi fteen one bedroom/one bath and one two bedroom/one bathroom. The average apartment size is approximately 700 square feet, which ideally suites the market’s renter demographic. Off-street parking accommodates 17 vehicles, a rarity among the cities competitors. The Property features controlled access and the dwelling units’ possess a charm that cannot be found by the newer properties in the area.
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
PROPERTY HIGHLIGHTS• 17 Units
- One Studio- Fifteen 1 Bedroom & 1 Bathroom- One 2 Bedroom & 1 Bath
• Located Between Downtown Salt Lake City and the University of Utah
• Distinctive 1930’s Brick Architecture
• Excellent Upside Opportunity in One of Salt Lake’s Strongest Rental Markets
• Off-Street Parking for 17 Vehicles
• On-Site Laundry
• Below Market Rents
OFFERING SUMMARYPrice: $1,650,000
Current CAP Rate: 4.67%
Proforma CAP Rate: 5.97%
Price Per Unit: $86,746.99
Price Per SF: $141.46
Parcel Number: 1605133027
Land Size: 0.3 Acres
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
PROPERTY INFORMATION SUMMARYParking: 17 Off-StreetSquare Feet: 11,664Age: 1931Utilities: Individually Metered Electricity Paid by Residents; Master
Metered Gas; Water, Sewer and Trash Paid by Owner
ESTIMATED ANNUALIZED OPERATING DATA2013 Proforma
Scheduled Gross Income: $118,998 $147,900Vacancy: NET / Included $2,958 (2%)
Other Income: $0 $7,500Total Operating Income: $118,998 $152,442Expenses: $42,011 $54,106
Net Operating Income: $76,987 $98,336Less Loan Payments: $61,200 $61,200
Pre-Tax Cash Flow: $15,787 $37,136Pre-Tax Cash Flow: 2.34% 5.51%
SOURCE OF INCOME (RENT AND OTHER INCOME)Effective Gross Annual Income: $118,998
PROPERTY ABSTRACTNumber of Units: 17Age: 1931Lot Size SF: 13,066Rentable SF: 11,664Cost Per Unit: $97,059
NEW DEBTFirst Loan (60%): $976,400Rate: 3.9%Term: 25 YearsAnnual Payment: $61,200
FINANCIAL INDICATORSPrice: $1,650,000Down Payment: $673,600Down Payment %: 40%Current CAP: 4.67%Proforma CAP: 5.97%Cash on Cash: 2.34%Expenses/Unit/Year $2,471
UNIT MIX UNITS SFStudio 1 3641 Bedroom, 1 Bath 15 700 (est.)2 Bedroom, 1 Bath 1 800Totals 17
FINANCIAL ANALYSIS
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
PHOTOS
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
UNIT TYPE RENT UTILITY TOTAL1 1x1 $625.00 $25.00 $650.002 1x1 $625.00 $25.00 $650.003 1x1 $625.00 $25.00 $650.004 2x1 $725.00 $25.00 $750.005 1x1 $625.00 $25.00 $650.006 1x1 $625.00 $25.00 $650.007 1x1 $625.00 $25.00 $650.008 1x1 $625.00 $25.00 $650.009 1x1 $625.00 $25.00 $650.00
10 1x1 $625.00 $25.00 $650.0011 1x1 $625.00 $25.00 $650.0012 1x1 $625.00 $25.00 $650.0013 1x1 $625.00 $25.00 $650.0014 1x1 $625.00 $25.00 $650.0015 1x1 $625.00 $25.00 $650.0016 1x1 $625.00 $25.00 $650.0017 1x1 $625.00 $25.00 $650.00
TOTALS
17 16 - 1x11 - 2x1 $10,725.00 $425.00 $11,150.00
RENT ROLL
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
900
Ea
stN
SITE
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
UTAH STATECAPITOL
THE GATEWAY
CITY CREEKCENTER
SALT LAKECITY & COUNTY
BUILDING
SALT LAKE CITYLIBRARY
TROLLEY SQUARE
SALT LAKELDS TEMPLE
THE LEONARDO
SALT LAKE CITYPUBLIC SAFETY
BUILDING
UNIVERSITY OF UTAH
UNIVERSITYMEDICAL CENTER
ENERGYSOLUTIONSARENA
LDS HOSPITAL
80
1300 S outh900
Wes
t
400 Sou th
300
Wes
t
800 Sou th50
0E
ast
700
Eas
t
900
Eas
t
110 0
Eas
t
1300
Eas
t
Sta
teS
tree
t
500 Sou th
600 North
South Temple
Footh ill Drive
Sunn ys ide Aven ue
2100
Eas
tCal ifornia Avenue
Victor yRoad
500 Sou th
N
SALT LAKE CITY ATTRACTIONS
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
University Gardens1151 East 100 South
$5,612,750$86,350/Unit
6.04% Cap Rate
Liberty Apartments1140 South 500 East
$1,150,000$95,833/Unit
6.21% Cap Rate
570 North 200 West$786,500
$87,389/Unit5.77% Cap Rate
277 North Center Street$825,000
$68,750/Unit6.15% Cap Rate
Broadway Apartments440 East 300 South
$4,700,000$84.95/Unit
5.98% Cap Rate
The Scarsdale Apartments125 South 900 East
80
1300 S outh
400 Sou th
900
Wes
t
300
Wes
t
200 Sou th
800 Sou th
300
Eas
t
100 Sou th
500
Eas
t
700
Eas
t
900
Eas
tSta
teS
tree
t
1100
Eas
t
1300
Eas
t
600 Sou th
500 Sou th
South Temple
Mai
nS
tree
t
900 Sou th
Wes
tTe
mpl
e
400
Wes
t
600 North
North Temp le 2nd Avenue3rd Avenu e
300 North
11th Avenue
IStr
e et
200
Wes
t
Foo t h illD
rive
ES
tree
t
BS
tree
t
200
Eas
t
Sunn ys ide Aven ue
1200
Wes
t
Wakara
Wa y
210 0
Ea s
t
Vict oryRoad
California Avenue
Gua
rdsm
anW
ay
800 Sou th
500 Sou th
89
RECENT SALE COMPARABLESN
www.ngacres.com
376 East 400 South, Suite 120 l Salt Lake City, Utah 84111Offi ce 801.578.5555 l Fax 801.578.5500
The Scarsdale Apartments125 South 900 East, Salt Lake City, Utah 84102
PROPERTY UNIT TYPE UNIT SF RENT RENT/SF NOTES
SUBJECTScarsdale Apartments125 South 900 EastSalt Lake City, Utah 84102
1 - Studio15 - 1x11 - 1x1
364700800
$625.00$625.00$700.00
$1.72$0.89$0.88
Units: 17Water, Sewer, and Trash: $25Pet Friendly: No ChargeOccupancy: 100%
East Point Apartments133 South 900 EastSalt Lake City, Utah 84102
18 - 1x16 - 2x1
600700
$649.00-$694.00$754.00
$1.08-$1.16$1.08
Units: 24Water, Sewer, and Trash: $30Pet Friendly: $25 a MonthParking: No Charge, 1 Spot Per-Unit 4 Spots are CoveredStorage Units: 24 (Roughly 48Cubic ft.) Included in the RentOccupancy: 95%
Cedar Cliff Apartments250 South 900 EastSalt Lake City, Utah 84102
12 - 1x115 - 2x218 - 2x22 - 2x2
600750850900
$650.00-$680.00$715.00-$745.00$740.00-$770.00
$825.00
$1.08-$1.13$0.95-$0.99$0.87-$0.91
$0.92
Units: 47Water, Sewer, and Trash: Included in RentParking: 1 Per Unit Covered & Reserved $15 a MonthOccupancy: 97%
Devereaux Apartments130 South 900 EastSalt Lake City, Utah
19 - 1x110 - 2x21 - 3x2
8001,0001,500
$650.00$750.00$800.00
$0.81$0.75$0.53
Units: 30Water, Sewer, and Trash: Covered in RentPet Friendly: No ChargeParking: 1 Per Unit Covered in RentOccupancy: 100%
Commodore Apartments1107 East South TempleSalt Lake City, Utah
1 - 1x113 - 3x21 - 2x1
8201,4001,100
$700.00$1,140.00$825.00
$0.85$0.81$0.75
Units: 15Water, Sewer, and Trash: $35 Gas: $65Pet Friendly: $300 Deposite & $25 a MonthParking: $20 a Month Also there is Road ParkingOccupancy: 100%
RENT SURVEY