1 / 15

1004 Pier Avenue

1004 Pier Avenue. Trojan Partners Santa Monica, California * 3 Units$1,625,000. Location. Property Profile. Area/Property Analysis. 1 0 minute walk to 3 rd Street Promenade Conveniently located off I -10 freeway Walking distance to the beach. $230,000 in renovations and upgrades

scarlet-clemons
Télécharger la présentation

1004 Pier Avenue

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. 1004 Pier Avenue Trojan Partners Santa Monica, California * 3 Units$1,625,000

  2. Location

  3. Property Profile

  4. Area/Property Analysis • 10 minute walk to 3rd Street Promenade • Conveniently located off I -10 freeway • Walking distance to the beach • $230,000 in renovations and upgrades • 4.5% going in cap rate • $541,667 price per unit • $254 per sq. ft.

  5. Financing Terms • Debt Contribution: $650,000 • Equity Contribution: $1,014,000 • Total Investment: $1,657,500

  6. Cash Flow Assumptions Expense Growth Rate: 2% Rent Growth Rate: 3% • Lease: month-to-month / gross • Vacancy: 5% • Property Taxes: $19,500 • Insurance: $3,000 • Utilities: $4,868 • Maintenance: $6,000 • Property Mgt: $3,385 • Going In Cap: 4.4% • Going Out Cap: 5.2% • Annual Gross Rent: $112,860 • Acquisitions Cost: $32,500 • Origination Fee: $6,500 • Brokers Fee: 5% • Levered Discount Rate: 11.58%

  7. Risk Benchmark • Property Risk • Tenant Risk • Market Risk • Competition Unlevered IRR is estimated to be 11.5%

  8. Discount Rate The discount rate is determined by his/her circumstances, return requirements and risk aversion. Levered IRR= Unlevered IRR + (Unlevered IRR - Cost of Debt)* (Debt/Equity)Debt/Equity = average Debt/Equity = (starting D/E + Ending D/E)/ 2Starting D/E= Loan Amount/Equity ContributionEnding D/E= Outstanding Loan Balance/Net Cash Flows and SaleLevered IRR= 11.55% + (11.55% - 4.5%)*( (650,000/1,014,000)+(266,719/2,015,533) /2) Levered IRR= 11.577%

  9. Cash Flow Assumptions

  10. Cash Flow Assumptions

  11. Sensitivity Analysis

  12. Positives/Negatives • + • Santa Monica location • Trends show relatively stable Santa Monica RE market • Low price/square foot • Current tenants plan to stay • - • Low going in cap rate will not provide enough cash flow to meet levered discount rate of 11.5% • Struggling economy creates uncertainty for future • Strict lending standards

  13. Conclusion • DO NOT INVEST: • Willingness to Pay: $1,255,000 • Asking Price: $1,625,000 • NPV: - $369,891 • Levered IRR: 6.2% • Would need a significant price reduction (23%) to invest • Because this is unlikely, we plan on looking into other investments that meet our criteria

  14. Thank You! • Presenters: • Elliot Hamilton • Shira Yomtoubian • Stephanie Castillo • Kai Lu • Elizabeth Vanhorne

More Related