academy manor
Transcription
academy manor
FOR SALE A CADEMY M ANOR A PARTMENTS PROPERTY WEBSITE: PROPERTIES.UNIQUEPROP.COM/ACADEMYMANOR WWW.UNIQUEPROP.COM CONTACT INFORMATION: KEVIN HIGGINS SENIOR VICE PRESIDENT 303.512.2730 KHIGGINS@UNIQUEPROP.COM ZACH HANSEN BROKER ASSOCIATE 303.645.4787 ZHANSEN@UNIQUEPROP.COM TABLE OF CONTENTS I. EXECUTIVE SUMMARY The Offering 3 II. PROPERTY OVERVIEW Academy Manor Overview Property Highlights Interior Photos Location Map Overview Map About Academy Manor’s Location 5 III. FINANCIAL ANALYSIS Current Unit Mix Current Net Operating Income Proforma Net Operating Income Ten Year Forecast Pricing Analysis 12 IV. SALES & RENT COMPARABLES Sales Comparables & Plotted Map Sales Comparables Charts 1 & 2 Bedroom Rent Comparables Rent Comparable Charts 18 V. COLORADO SPRINGS OVERVIEW Demographics Overview City of Colorado Springs Colorado Springs Economy Colorado Springs in the News 23 Academy Manor|OFFERING MEMORANDUM 01 SECTION EXECUTIVE SUMMARY THE OFFERING Unique Apartment Group, as exclusive real estate advisors for the Seller, is pleased to offer the exceptional opportunity to acquire Academy Manor (“The Property”), a 64 unit multi-family housing property located in Northern Colorado Springs. The Property is in a superb neighborhood of Colorado Springs and is a great value add opportunity. TERMS: Sale Price: Number of Buildings: Number of Units: Price Per Unit: Price Per SF: $6,500,000 4 64 $101,563 $147.19 Cap Rate: 7.23% Gross SF: 44,160 SF Year of Construction: 1968 Academy Manor |OFFERING MEMORANDUM 02 SECTION PROPERTY OVERVIEW ACADEMY MANOR - OVERVIEW Property Details Address: County: Cross Streets: 1520 - 1534 Jamboree Drive Colorado Springs, CO 80920 El Paso Jamboree Drive and Academy Boulevard North Building Details Unit Count: YOC: Number of BLDG: Sixty-Four (64) 1968 Four (4) Stories: Exterior Construction: Roof Type: Rentable Building Area: Lot Size: Parking Spaces: Utilities AC: Heating: Metering (water / sewer): Metering (electric): Metering (gas): Two (2) Brick Modified Bitumen Roofs 44,160 Square Feet 5.83 Acres 88 Spaces Wall Units Individual Furnace Master Individual Individual Academy Manor |OFFERING MEMORANDUM PROPERTY HIGHLIGHTS Common Area Amenities • • • • • • Club House Leasing Office Inoperative Pool On Site Laundry Facilities Playground Low Density - 4 Buildings & Only 16 Units Per Building • Fantastic Views of Pikes Peak & the Rocky Mountains • Ample Parking Individual Unit Amenities • • • • • • Brick Wall Accents Walk In Closets All Electric Kitchens Balcony or Walk Out Patio For Each Unit Storage Units Individual Gas & Electric in Every Unit Academy Manor |OFFERING MEMORANDUM ACADEMY MANOR - INTERIOR PHOTOS Academy Manor |OFFERING MEMORANDUM LOCATION Denver Downtown Colorado Springs ACADEMY MANOR ive Ac ad em yB lvd No rth Jam bor ee D r Academy Manor |OFFERING MEMORANDUM OVERVIEW MAP ABOUT ACADEMY MANOR’S LOCATION Academy Manor is well situated in Northern Colorado Springs, the Property is surrounded by plenty of amenities within walking distance. Neighboring the Property is a Walmart Supercenter and the Chapel Hills Mall. Also close by is the United States Air Force Academy. Within a 30 minute drive, tenants have access to all of Colorado Springs below are drive times. Furthermore, Academy Manor is in one of the best school districts in Colorado. • Less than 5 Minutes - Chapel Hills Mall • 5 Minutes - United States Air Force Academy • 10 Minutes - University of Colorado at Colorado Springs • 15 Minutes - Garden of the Gods National Park • 20 Minutes - Downtown Colorado Springs • 30 Minutes - Colorado Springs Airport • 30 Minutes - Peterson Air Force Base Academy Manor |OFFERING MEMORANDUM 03 SECTION FINANCIAL ANALYSIS CURRENT UNIT MIX ANALYSIS Description Type Unit Count Current Rent Average Rent Average Size Rent / SF Monthly Performa Unit Size Lowest Rent Highest Rent 1 Bed, 1 Bath A 32 $22,420 $701 580 $1.21 $800 18,560 $625 $800 2 Bed, 1 Bath B 32 $25,595 $800 800 $1.00 $900 25,600 $720 $900 64 $48,015 All Units--> $54,400 44,160 TOTAL Annualized Total x 12 x 12 $576,180 $652,800 Unit Mix Charts 50% 50% 1 Bed, 1 Bath 2 Bed, 1 Bath Unit Rent $1.40 $820 $800 $1.20 $780 $1.00 $760 $740 $0.80 $720 $0.60 $700 $0.40 $680 $0.20 $660 $0.00 $640 1 Bed, 1 Bath 2 Bed, 1 Bath The information used herein has been obtained from sources believed to be reliable. While we do not doubt its accuracy, we have not verified it and make no guarantee, warranty, or representation about it. Academy Manor |OFFERING MEMORANDUM CURRENT NET OPERATING INCOME ANALYSIS Year 1 INCOME: Scheduled Rent Income Other Income Miscellaneous Scheduled Gross Income Vacancy Allowance Effective Gross Income: EXPENSES: Taxes, Property: Real Insurance: Property Management: Management Fee Utilities: Electric Gas Trash Collection Water & Sewer Other Repairs & Maintenance: Doors/Locks/Glass Exterminating Lawn & Landscaping Painting Plumbing Supplies: Maintenance Supplies: Other Misc Repairs & Maintenance Tools Marketing & Promotion: General & Administrative: Legal & Accounting Office Expenses Administrative Other: Payroll Total Expenses Net Operating Income Per Gross Square Foot Per Unit Percent of SGI $576,180 $0 $120,157 $0 $696,337 -$28,809 $667,528 $9,003 $0 $1,877 $0 $10,880 -$450 $10,430 $13.05 $0.00 $2.72 $0.00 $15.77 -$0.65 $15.12 100.0% -4.1% 95.9% $14,269 $223 $0.32 2.0% $9,786 $153 $0.22 1.4% $18,115 $283 $0.41 2.6% $4,171 $3,997 $5,120 $35,417 $228 $65 $62 $80 $553 $4 $0.09 $0.09 $0.12 $0.80 $0.01 0.6% 0.6% 0.7% 5.1% 0.0% $1,526 $2,208 $725 $1,534 $2,232 $13,181 $242 $6,471 $119 $24 $35 $11 $24 $35 $206 $4 $101 $2 $0.03 $0.05 $0.02 $0.03 $0.05 $0.30 $0.01 $0.15 $0.00 0.2% 0.3% 0.1% 0.2% 0.3% 1.9% 0.0% 0.9% 0.0% $1,659 $4,306 $2,065 $26 $67 $32 $0.04 $0.10 $0.05 0.2% 0.6% 0.3% $69,916 $1,092 $1.58 10.0% $197,287 $470,241 $3,083 $7,348 $4.47 $10.65 28.3% 67.5% The information used herein has been obtained from sources believed to be reliable. While we do not doubt its accuracy, we have not verifi ed it and make no guarantee, warranty, or representation about it. Academy Manor |OFFERING MEMORANDUM PROFORMA NET OPERATING INCOME ANALYSIS CURRENT INCOME: Scheduled Rent Income Other Income Miscellaneous Scheduled Gross Income Vacancy Allowance Effective Gross Income: EXPENSES: Taxes, Property: Real Insurance: Property Management: Management Fee Utilities: Electric Gas Trash Collection Water & Sewer Other Repairs & Maintenance: Doors/Locks/Glass Exterminating Lawn & Landscaping Painting Plumbing Supplies: Maintenance Supplies: Other Misc Repairs & Maintenance Tools Marketing & Promotion: General & Administrative: Legal & Accounting Office Expenses Administrative Other: Payroll Total Expenses Net Operating Income PER UNIT PROFORMA $576,180 $652,800 $120,157 $0 $120,157 $0 $696,337 -$28,809 $667,528 $10,880 -$450 $10,430 $14,269 $14,269 $223 $9,786 $9,786 $18,115 $18,115 $4,171 $3,997 $5,120 $35,417 $228 $1,526 $2,208 $725 $1,534 $2,232 $13,181 $242 $6,471 $119 $1,659 $4,306 $2,065 $69,916 $48,933 $28,238 $0 $772,957 -$32,640 $740,317 $11,567 $39,923* $0 $0 $153 $9,786 $9,786 $153 $283 $18,115 $18,115 $283 $765 $4,171 $3,997 $5,120 $35,417 $228 $48,933 $765 $28,238 $0 $441 $0 $8,030 $125 $441 $0 $1,526 $2,208 $725 $1,534 $2,232 $13,181 $242 $6,471 $119 $125 $1,659 $4,306 $2,065 $69,916 $1,092 $69,916 $197,287 $470,241 $3,083 $7,348 $8,030 PER UNIT $69,916 $1,092 $222,941 $517,376 $3,483 $8,084 * Proforma taxes assume $6,500,000 purchase price and current mill levy The information used herein has been obtained from sources believed to be reliable. While we do not doubt its accuracy, we have not verified it and make no guarantee, warranty, or representation about it. Academy Manor |OFFERING MEMORANDUM TEN YEAR FORECAST - ACADEMY MANOR Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Scheduled Rent Income $576,180 $593,465 $611,269 $629,607 $648,496 $667,951 $687,989 $708,629 $729,888 $751,784 Other Income Miscellaneous Scheduled Gross Income Vacancy Allowance Effective Gross Income: Expenses: Property Taxes Insurance Management Utilities Repairs & Maintenance $120,157 $0 $696,337 -$28,809 $667,528 $123,762 $0 $717,227 -$29,673 $687,554 $127,475 $0 $738,744 -$30,563 $708,180 $131,299 $0 $760,906 -$31,480 $729,426 $135,238 $0 $783,733 -$32,425 $751,309 $139,295 $0 $807,245 -$33,398 $773,848 $143,474 $0 $831,463 -$34,399 $797,063 $147,778 $0 $856,407 -$35,431 $820,975 $152,211 $0 $882,099 -$36,494 $845,604 $156,778 $0 $908,562 -$37,589 $870,973 $14,269 $9,786 $18,115 $48,933 $28,238 $14,412 $9,884 $18,296 $49,422 $28,520 $14,556 $9,983 $18,479 $49,917 $28,806 $14,701 $10,083 $18,664 $50,416 $29,094 $14,848 $10,183 $18,851 $50,920 $29,385 $14,997 $10,285 $19,039 $51,429 $29,678 $15,147 $10,388 $19,229 $51,943 $29,975 $15,298 $10,492 $19,422 $52,463 $30,275 $15,451 $10,597 $19,616 $52,987 $30,578 $15,606 $10,703 $19,812 $53,517 $30,883 $8,030 $69,916 $8,110 $70,615 $8,191 $71,321 $8,273 $72,035 $8,356 $72,755 $8,440 $73,482 $8,524 $74,217 $8,609 $74,959 $8,695 $75,709 $8,782 $76,466 $197,287 $199,260 $201,252 $203,265 $205,298 $207,351 $209,424 $211,518 $213,634 $215,770 $470,241 $488,294 $506,928 $526,161 $546,011 $566,497 $587,639 $609,457 $631,971 $655,203 (287,785) $182,456 7.23% 11.2% (287,785) $200,509 7.51% 12.3% (287,785) $219,143 7.80% 13.5% (287,785) $238,376 8.09% 14.7% (287,785) $258,226 8.40% 15.9% (287,785) $278,712 8.72% 17.2% (287,785) $299,854 9.04% 18.5% (287,785) $321,672 9.38% 19.8% (287,785) $344,186 9.72% 21.2% (287,785) $367,418 10.08% 22.6% General & Administrative Payroll Total Expenses Net Operating Income: Debt Service: Cash Flow Cap Rate Cash on Cash Return Academy Manor |OFFERING MEMORANDUM PRICING ANALYSIS OFFERING PRICE Price $6,500,000 Down Payment $1,625,000 (25%) Loan Amount $4,875,000 Interest Rate / Amortization 4.00% / 30 years Current NOI / Pro Forma NOI $470,241 / $517,376 CURRENT/PRO FORMA ANALYSIS Debt Service (279,288) Net Cash Flow After Debt Service Principal Reduction Total Return Cap Rate GRM $182,456 / $229,591 11.75% / 14.65% $85,851 $264,642 / $311,777 17.03% / 19.93% 7.23% / 7.96% 11.28 / 9.96 Price/Unit $101,563 Price/Sq Ft $147.19 Academy Manor |OFFERING MEMORANDUM 04 SECTION SALES & RENT COMPARABLES SALES COMPARABLES PROPERTY NAME UNITS GROSS SF YOC SALE DATE SALE PRICE PRICE / UNIT PRICE / SF CAP RATE UNIT MIX 1 Union Heights 4770 Nightingale Drive Colorado Springs, CO 80918 220 180,761 1984 7/30/2015 $22,000,000 $100,000 $121.71 5.94% 93 - 1 Bed/1 Bath 127 - 2 Bed/1 Bath 2 Shannon Hills 2110 East La Salle Street Colorado Springs, CO 80909 70 63,492 1966 1/26/2016 $5,800,000 $82,857 $91.35 6.48% 34 - 1 Bed/1 Bath 36 - 2 Bed/1 Bath 3 Villages at Woodmen 1629 East Woodmen Road Colorado Springs, CO 80920 152 143,403 1967 8/20/2015 $16,765,000 $91,612 $116.91 6.90% 74 - 1 Bed/1 Bath 109 - 2 Bed/1 Bath 4 Village at Lionstone 255 Lionstone Drive Colorado Springs, CO 80916 288 242,390 1984 1/4/2016 $28,100,000 $97,569 $115.93 6.30% 120 - 1 Bed/1 Bath 168 - 2 Bed/1 Bath $93,010 $111.47 6.41% Non-Weighted Averages 3 2 2 4 S A L E S CO M P S M A P 1 Academy Manor | SALES COMPS SALES COMPARABLES Price per Unit $120,000 $101,563 $100,000 $100,000 $91,612 $97,569 Average $93,010 $82,857 $80,000 $60,000 $40,000 $20,000 $Academy Manor Union Heights Shannon Hill Villages at Woodmen Village at Lionstone Price per Gross Square Foot $160 $147 $140 $122 $120 $117 $100 $116 Average $111 $91 $80 $60 $40 $20 $Academy Manor Union Heights Shannon Hill Villages at Woodmen Village at Lionstone Capitalization Rates 8.00% 7.23% 7.00% 6.48% 6.90% 6.30% 5.94% 6.00% 5.00% Average 6.41% 4.00% 3.00% 2.00% 1.00% 0.00% Academy Manor Union Heights Shannon Hill Villages at Woodmen Village at Lionstone Academy Manor |OFFERING MEMORANDUM RENT COMPARABLES ONE BEDROOM UNITS PROPERTY NAME Academy Manor 1520-1534 Jamboree Drive Colorado Springs, CO 80909 1 Villages at Woodmen 1629 East Woodmen Road Colorado Springs, CO 80920 2 Peaks at Woodmen 6750 Alpine Curran Colorado Springs, CO 80918 3 Commons at Briargate 2845 Freewood Point Pt Colorado Springs, CO 80920 4 Sagebrook 2555 Raywood View Colorado Springs, CO 80920 5 Grand River Canyon 7755 Kaleb Grove Road Colorado Springs, CO 80920 6 The Parc at Briargate 8175 Summerset Drive Colorado Springs, CO 80920 7 Center Pointe 145 W Rockrimmon Boulevard Colorado Springs, CO 80919 Averages TWO BEDROOM UNITS UNITS LOW RENT HIGH RENT AVG/SF AVG RENT/ SF LOW RENT HIGH RENT AVG/SF AVG RENT/ SF 64 $625 $800 580 $1.21 $720 $900 800 $1.00 183 $735 $820 568 $1.37 $860 $965 911 $1.00 230 $969 $1,219 712 $1.38 $1,249 $1,338 1152 $1.12 194 $1,129 $1,161 701 $1.63 $1,326 $1,326 888 $1.49 314 $926 $1,023 707 $1.38 $1,140 $1,575 1011 $1.34 440 $1,055 $1,072 728 $1.46 $1,192 $1,282 925 $1.34 196 $975 $985 742 $1.32 $1,125 $1,265 1029 $1.16 129 $750 $750 689 $1.09 $915 $915 946 $0.97 $1.38 $1.20 Academy Manor | OFFERING MEMORANDUM RENT COMPARABLE CHARTS 4 1 2 3 5 6 7 1 Bedroom Average Rent/SF 2 Bedroom Average Rent/SF $1.80 $1.60 $1.60 $1.40 $1.40 $1.20 $1.20 $1.00 $1.00 $0.80 $0.80 $0.60 $0.60 $0.40 $0.40 $0.20 $0.20 $- $Academy Villages at Peaks at Commons Sagebrook Manor Woodmen Woodmen at Briargate Grand The Parc At Briargate River Canyon Center Pointe Academy Villages at Peaks at Commons Sagebrook Manor Woodmen Woodmen at Briargate Grand The Parc At Briargate River Canyon Center Pointe Academy Manor |OFFERING MEMORANDUM 05 SECTION COLORADO SPRINGS OVERVIEW DEMOGRAPHICS OVERVIEW Total Population Median Age Total Households # of Persons Per HH Average HH Income 1.0 Miles 3.0 Miles 5.0 Miles 6,730 61,003 163,458 34.8 36.0 36.2 2,504 22,400 60,824 2.7 2.7 2.7 $77,447 $86,388 $85,001 GARDEN OF THE GODS Academy Manor |OFFERING MEMORANDUM COLORADO SPRINGS Colorado Springs, located 60 miles south of the capital Denver, is the county seat of El Paso County. Situated near the base of the Southern Rocky Mountains, the city is home to the United States Air Force Academy and the United States Olympic Training Center. With a population just over 445,830, Colorado Springs is the second most populous city in the state of Colorado and the forty-second most populous city in the United States. Colorado Springs’ economy is driven primarily by the military, the hightech industry and tourism. Colorado Springs’ boasts some of the best known nationally ranked attractions. The city is home to the Broadmoor Resort, which was recently ranked the top golf course in the United States by Golf Magazine. Garden of the Gods, a national natural landmark, offers a variety of annual events and is the most visited attraction of the city. The park was rated #1 in the United States by TripAdvisor. Other highlights include Pike’s Peak, Cheyenne Mountain State Park and Zoo, plenty of museums and trails/outdoor activities such as horseback riding, hotair balloon rides, biking, rocking climbing and more. Downtown Colorado Springs has a small town feel with big-city amenties. The area offers a variety of shopping, dining, museums, parks, festivals, and events, it is a designated Creative District in the state of Colorado. Academy Manor |OFFERING MEMORANDUM COLORADO SPRINGS ECONOMY Every major indicator in Colorado Springs is positive at this time. Unemployment is at an all time low and the city added 7,500 jobs in 2015. Construction is booming, retail is strong and the housing market has drastically improved, steadily increasing over the last 2 years. Commercial construction is also at an all time high. Colorado Springs is home to 30 Fortune 500 companies. This thriving economy should continue to perform exceptionally well over the next several years. Top Colorardo Springs Employers The Military Colorado Springs is home to five military bases: Fort Carson, The Air Force Academy, Peterson Air Force Base, NORAD and Schriever Air Force Base which opened the Joint Interagency Combined Space Operations Center late last year which could see significant growth. The defense industry plays a major role in the Colorado Springs economy. University of Colorado at Colorado Springs The University of Colorado at Colorado Springs is home to roughly 11,000 undergraduate students, 1,700 graduate students and 1,547 employees. The campus is just over 520 acres and offers 39 bachelor’s degrees, 20 masters and five doctoral degrees. UCCS generates $450+ million in annual economic impact to El Paso County. Academy Manor |OFFERING MEMORANDUM COLORADO SPRINGS IN THE NEWS Move over, Denver. Colorado Springs is now the country’s hottest market for apartment rent increases, according to the latest rent survey from Apartment List. Apartment List reports an 11.4 percent jump in rent for Colorado Springs apartments listed on its website last month versus March 2015. That is the fastest rate of increase out of 100 markets tracked. But in dollar amounts, Colorado Springs still has more affordable options than the Denver metro area. Aurora ranked 13th with a 5.8 percent increase in rents, while Denver ranked 50th with a 2.5 percent annual increase. Denver, which was a top market for rent increases in early 2015, is now running below the U.S. average. Thousands of new apartments have hit the market in Denver. That has forced landlords to offer concessions to win tenants and has restrained rent increases. The median one-bedroom rent listed in Colorado Springs was $790, while in Aurora it was $1,080 and $1,350 in Denver. Two-bedrooms were running $1,010 in Colorado Springs, $1,380 in Aurora and $1,770 in Denver. Nationwide, the average annual rent increase was 2.7 percent. One-bedrooms had a median rent of $1,150,while two-bedrooms were at $1,300 a month, according to Apartment List. Academy Manor |OFFERING MEMORANDUM COLORADO SPRINGS IN THE NEWS Looking for a low-cost apartment? Good luck. Finding an apartment in the Colorado Springs area remains a challenge, and those that are vacant will continue to cost a pretty penny, a new report shows. Rents averaged nearly $879 a month from January through March, the second-highest figure on record and an increase of almost $57 a month - or nearly 7 percent - from the same period last year, according to the report by the Colorado Division of Housing and the Apartment Association of Southern Colorado. Apartment rents now have increased for 21 straight quarters on a year-over-year basis. The area’s apartment vacancy rate, meanwhile, was 6.2 percent in the first quarter. That’s almost a full percentage point higher than the 5.3 percent rate at the end of last year, but a decline from 6.7 percent during the first quarter of 2014, the report showed. The local apartment vacancy rate generally has hovered in the 5 percent to 7 percent range for the last five years after having risen to double-digit levels during much of the recession and a decade ago, when thousands of Fort Carson troops were deployed overseas. But several factors have combined to increase demand and, in turn, drive up rents. Generally, millennials who don’t want to be tied down to homes and mortgages are driving much of the demand, experts have said. Empty nesters who have downsized or who want maintenance-free living also have contributed to lower vacancy rates. And even though several apartment projects have been built in recent years in the Colorado Springs area, they haven’t been enough to meet the demand. In 2014, just 716 units were added to the supply of apartments in the Springs, while only 568 were added in 2013. Academy Manor |OFFERING MEMORANDUM COLORADO SPRINGS IN THE NEWS Don’t expect trends in the multi-family market to change anytime soon, said Laura Nelson, executive director of the Apartment Association of Southern Colorado. Rents, she said, likely will continue to increase as demand remains steady. “They’re definitely not going to drop,” Nelson said. While the Springs’ apartment market is hot, Denver’s is scalding, she said. Some renters who feel they’re being priced out of Denver might be turning to the Springs as a place to live. In March, Denver-area rents averaged $1,265 a month, according to report this week by a Dallas company that tracks apartment trends. “Renters who can’t afford to rent in Denver, we might be getting some of the overflow,” Nelson said. There may be more apartments coming, however. Apartment developers and investors are turning to the Springs because the cost to build and buy in Denver is so expensive, she said. Developers have added 442 units to the supply of Springs-area apartments so far in 2015 - already more than half of last year’s total. “I think the demand (for apartments) is going to continue to be there, if not increase, which is why they’re building,” Nelson said Academy Manor |OFFERING MEMORANDUM COLORADO SPRINGS IN THE NEWS Academy Manor |OFFERING MEMORANDUM CONTACT INFORMATION: KEVIN HIGGINS SENIOR VICE PRESIDENT 303.512.2730 KHIGGINS@UNIQUEPROP.COM WWW.UNIQUEPROP.COM/UAG ZACH HANSEN BROKER ASSOCIATE 303.645.4787 ZHANSEN@UNIQUEPROP.COM