Sir thomas circle
Upcoming SlideShare
Loading in...5
×
 

Sir thomas circle

on

  • 620 views

Hassan

Hassan

Statistics

Views

Total Views
620
Views on SlideShare
571
Embed Views
49

Actions

Likes
0
Downloads
1
Comments
0

3 Embeds 49

http://www.brickmarket.com 29
http://brickmarket.com 18
http://brickmarket.herokuapp.com 2

Accessibility

Categories

Upload Details

Uploaded via as Microsoft PowerPoint

Usage Rights

© All Rights Reserved

Report content

Flagged as inappropriate Flag as inappropriate
Flag as inappropriate

Select your reason for flagging this presentation as inappropriate.

Cancel
  • Full Name Full Name Comment goes here.
    Are you sure you want to
    Your message goes here
    Processing…
Post Comment
Edit your comment

Sir thomas circle Sir thomas circle Presentation Transcript

  • Sir Thomas Circle Apartments Sea Shore, NJ www.northeastdevelopment
  • Real Estate at the Jersey Shore!
  • Investment Overview Real Estate at the Jersey Shore!• Sir Thomas Circle Apartments is a 96 unit multifamily community located in Sea Shore, New Jersey which is in Cape May County.• The property consists entirely of two- bedroom/two-bathroom units with approximately 925 rentable square feet• Property amenities include an on-site laundry facility, patio/balcony, covered parking and a pool• The property received new roofs in 2007 and 75 of the air-conditioning units have recently been replaced• There are three unit types which include basic, partial upgrade and a full upgrade
  • Investment HighlightsReal Estate at the Jersey Shore!• Fully Stabilized• Recently Upgraded• Recession-Resistant County• Surrounded by Large Employment Centers• Close Proximity to New Jersey’s Best Beaches• Proven Developer Sponsor
  • Transaction SummaryReal Estate at the Jersey Shore! Summary Terms Price 4,100,000 Down Payment (25%) 1,025,000 Price / Unit 42,708 Price / SF 46 Number of Units 96 Rentable Square Feet 88,800 Number of Buildings 7 Year Built 1983 Lot Size 4.7 acres Financial Data CAP Rate - Current 8.01% GRM - Current 6.40 Net Operating Income - Current 419,244 New Cash Flow After Debt Service - Current 132,894 Total Return - Current 227,894 CAP Rate - Pro Forma 10.14% GRM - Pro Forma 4.47 Net Operating Income - Pro Forma 436,291 Net Cash Flow After Debt Service - Pro Forma 100,324 Total Return - Pro Forma 245,003
  • Property SummaryReal Estate at the Jersey Shore!
  • OccupancyReal Estate at the Jersey Shore!
  • RentsReal Estate at the Jersey Shore!
  • Property LocationReal Estate at the Jersey Shore! Sir Thomas Circle Apartments
  • Property Location (cont’d)Real Estate at the Jersey Shore! Sir Thomas Circle Apartments
  • Financial Model Real Estate at the Jersey Shore!RevenueGross Rent $835,800 $835,800 $860,874 $886,700 $913,301 $940,700 Gross Rent per unit $8,706 $8,706 $8,967 $9,236 $9,514 $9,799 Monthly rent per unit $726 $726 $747 $770 $793 $817 Monthly rent per sf $0.78 $0.78 $0.81 $0.83 $0.86 $0.88Loss to Lease ($16,716) ($25,074) ($25,826) ($17,734) ($18,266) ($18,814)Vacancy Loss ($58,506) ($56,751) ($58,453) ($60,828) ($62,652) ($64,532)Concession Loss ($25,074) ($22,619) ($23,298) ($24,244) ($24,971) ($25,721)Other Losses ($8,358) ($8,358) ($8,609) ($8,867.00) ($9,133) ($9,407)Other Income $70,000 $70,000 $72,100 $74,263 $76,491 $78,786Total Revenue $0 $797,146 $792,998 $816,788 $849,290 $874,769 $901,012ExpensesAdministrative ($43,132) ($43,132) ($44,426) ($45,759) ($47,132) ($48,545)Advertising ($20,000) ($20,000) ($20,600) ($21,218) ($21,855) ($22,510)Mgmt Fee (4%) ($31,886) ($31,720) ($32,672) ($33,972) ($34,991) ($36,040)Contract Services ($20,000) ($20,000) ($20,600) ($21,218) ($21,855) ($22,510)Repairs/Maintenance ($20,000) ($20,000) ($20,600) ($21,218) ($21,855) ($22,510)Make Ready/Turnover ($15,000) ($15,000) ($15,450) ($15,914) ($16,391) ($16,883)Payroll ($90,000) ($90,000) ($92,700) ($95,481) ($98,345) ($101,296)Utilities ($50,000) ($50,000) ($51,500) ($53,045) ($54,636) ($56,275)Property Taxes ($25,000) ($25,000) ($25,750) ($26,523) ($27,318) ($28,138)Insurance ($47,252) ($47,252) ($48,670) ($50,130) ($51,634) ($53,183)Reserves ($300 / Unit) ($24,000) ($24,000) ($24,000) ($24,720) ($25,462) ($26,225) ($27,012)Total Expenses ($24,000) ($386,270) ($386,104) ($397,687) ($409,938) ($422,236) ($434,903)Expense Ratio #DIV/0! 48.5% 48.7% 48.7% 48.3% 48.3% 48.3%NOI ($24,000) $410,876 $406,894 $419,101 $439,353 $452,533 $466,109Unleveraged Yield (0.4%) 7.4% 7.4% 7.6% 8.0% 8.2% 8.4%Debt Service ($219,060) ($282,231) ($282,231) ($282,231) ($282,231)Property Cash Flow $187,834 $136,870 $157,122 $170,303 $183,879Cash-on-Cash Yield 16.5% 12.0% 13.8% 15.0% 16.1%LP IRR 13%LP Equity Multiple 1.6x
  • OfferReal Estate at the Jersey Shore!• Participating Series A Preferred – Cash/PIK Preferred Return: 8.0% – Equity Participation: 65%• Developer Co-Investment: 25%• Management Fee: 0.5%
  • ManagementReal Estate at the Jersey Shore! Michael Phillips, CEO • Born in Florida, 3-time entrepreneur, 10 years of real estate experience • Partner at Boos Development Group. Also worked in investment banking with JP Morgan (Associate), and real estate private equity with Lubert Adler (VP) • Mike graduated from Georgetown and completed his MBA at WhartonNortheast Development Corp.