Red Apple Apartments
Transcription
Red Apple Apartments
Red Apple Apartments JACKSON, MS BROKER OPINION OF VALUE Prepared For: Minda Johnstone Chief Underwriter / Vice-President Partners Capital Solutions, Inc. Submitted 3/19/2014 Red Apple Apartments JACKSON, MS NON-ENDORSEMENT NOTICE Marcus & Millichap Real Estate Investment Services, Inc. (“M&M”) is not affiliated with, sponsored by, or endorsed by any commercial tenant or lessee identified in this marketing package. The presence of any corporation’s logo or name is not intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation of M&M, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of M&M, and is solely included for the purpose of providing tenant lessee information about this listing to prospective customers. ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT YOUR MARCUS & MILLICHAP AGENT FOR MORE DETAILS. Red Apple Apartments TABLE OF CONTENTS Section 1 PRICING AND FINANCIAL ANALYSIS Section 2 PROPERTY DESCRIPTION Section 3 RECENT SALES Section 4 RENT COMPARABLES Section 5 DEMOGRAPHIC ANALYSIS Section 6 MARKETING PLAN Section 7 THE MARCUS & MILLICHAP ADVANTAGE PRICING AND FINANCIAL ANALYSIS Red Apple Apartments JACKSON, MS Red Apple Apartments PRICING AND FINANCIAL ANALYSIS JACKSON, MS EXECUTIVE SUMMARY Below is an itemized list of projected renovation costs projected by the broker based on broker's experience with similiar projects. Current Deferred Capital Items Item Unit Cost Quantity Parking Lot Patch and Repair Roof Replacement Landscaping Rotton Eve Replacement Gutter Replacement Rotton Stairway Stringer Repair (life/saftety) Handicapp Accessible Structural Evaluation & Repairs Electrical Repairs Exterior Seal Penetrations Exterior Siding Repairs Drainage / Erosion Retaining Wall Repairs Exterior Painting Vacant Unit Turns Total Exterior Renovations $100,000 $15,000 $50,000 $2,500 $1,500 $1,280 $600 $240,000 $10,000 $2,160 $31,000 $10,000 $3,000 $27,000 $6,600 1 9 1 12 12 10 1 1 1 1 1 1 1 1 30 Total $100,000 $135,000 $50,000 $30,000 $18,000 $12,800 $600 $240,000 $10,000 $2,160 $31,000 $10,000 $3,000 $27,000 $198,000 $867,560 Broker estimates are higher than the capital items which were furnished to broker. The major difference is on the cost to repair the parking lot and roofs. Below is a valuation which details both the future and current "as-is" value. Proforma NOI Capitalization Rate Future Value Future Value Per Unit Less Renovation Costs Less Developer Profit @ 20% Equals "As-Is" Value "As-Is" Value Per Unit THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap $279,803 8.25% $3,391,552 $23,552 $867,560 $678,310 $1,845,681 $12,817 1 Red Apple Apartments PRICING AND FINANCIAL ANALYSIS JACKSON, MS UNIT MIX No. of Units Unit Type Approx. Square Feet Current Rents Rent/ SF Monthly Income Pro Forma Rents Rent/ SF Monthly Income 32 48 1 Bdr 1 Bath 500 $475 $0.95 $15,200 $475 $0.95 $15,200 1 Bdr 1 Bath 550 $475 $0.86 $22,800 $475 $0.86 $22,800 24 2 Bdr 1 Bath 750 $550 $0.73 $13,200 $550 $0.73 $13,200 16 2 Bdr 1 Bath 880 $550 $0.63 $8,800 $550 $0.63 $8,800 24 2 Bdr 1 Bath 900 $575 $0.64 $13,800 $575 $0.64 $13,800 144 TOTAL 96,080 $73,800 Unit Mix $73,800 Unit Rent & Rent/SF $600 $1.00 $0.90 $500 $0.80 $0.70 $400 2B1B: 44% $0.60 1B1B: 56% $300 $0.50 $0.40 $200 $0.30 $0.20 $100 $0.10 $0 $0.00 1B1B 2B1B 1B1B THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 2B1B 2B1B 2 Red Apple Apartments PRICING AND FINANCIAL ANALYSIS JACKSON, MS INCOME & EXPENSES Total Number of Units: Total Rentable Area: 144 96,080 SF Income Current Per Unit Pro Forma Per Unit GROSS POTENTIAL RENT $885,600 $6,150 $885,600 $6,150 $124,526 $865 Total Other Income GROSS POTENTIAL INCOME $885,600 $6,150 $1,010,126 $7,015 26.6% / $235,714 $1,637 10.0% / $88,560 $615 2.6% / $23,252 $161 3.0% / $26,568 $185 $626,634 $4,352 $894,998 $6,215 Real Estate Taxes $34,446 $239 $34,446 $239 Insurance $73,640 $511 $73,640 $511 $169,669 $1,178 $169,669 $1,178 $30,240 $210 $450 Vacancy/Collection Allowance (GPR) Concessions (GPR) EFFECTIVE GROSS INCOME Expenses Utilities Contract Services Repairs & Maintenance $91,553 $636 $64,800 $5,000 $35 $22,211 $154 $129,600 $900 6.8% / $42,528 $295 4.0% / $35,800 $249 $46,180 $321 $36,000 $250 $36,000 $250 $615,195 $4,272 Marketing & Promotion On-Site Payroll Management Fee General & Administrative Reserves & Replacements TOTAL EXPENSES Expenses per SF % of EGI NET OPERATING INCOME $480,227 $3,335 $5.00 $6.40 76.6% 68.7% $146,407 $1,017 THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap $279,803 $1,943 3 Red Apple Apartments JACKSON, MS PRICING AND FINANCIAL ANALYSIS PRICING (A) - CURRENT List Price Price Down Payment $1,845,681 20% / $369,136 First Trust Deed/Mortgage $1,476,545 Interest Rate/Amortization 4.9% / 30 Yrs. NET OPERATING INCOME $146,407 Cash Flow Analysis Debt Service Debt Coverage Ratio ($94,037) 1.56 Net Cash Flow After Debt Service $52,370 Return % 14.19% Principal Reduction $22,180 Total Return $74,550 Total Return % 20.20% Value Indicators CAP Rate GRM 7.93% 2.08 Price/Unit $12,817 Price/SF $19.21 THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 4 Red Apple Apartments JACKSON, MS PRICING AND FINANCIAL ANALYSIS PRICING (B) - PRO FORMA List Price Price Down Payment $3,391,352 20% / $678,270 First Trust Deed/Mortgage $2,713,082 Interest Rate/Amortization 4.91% / 30 Yrs. NET OPERATING INCOME $279,803 Cash Flow Analysis Debt Service Debt Coverage Ratio Net Cash Flow After Debt Service ($172,987) 1.62 $106,817 Return % 15.75% Principal Reduction $40,682 Total Return Total Return % $147,498 21.75% Value Indicators CAP Rate GRM 8.25% 3.83 Price/Unit $23,551 Price/SF $35.30 THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 5 Red Apple Apartments PRICING AND FINANCIAL ANALYSIS JACKSON, MS FINANCIAL OVERVIEW Location Annualized Operating Data 2315 McFadden Road Income Jackson, MS 39204 Price $1,845,681 Down Payment Number of Units Price/Unit 20% / $369,136 144 $12,817 Current Pro Forma All Units at Current Market Rent $885,600 $885,600 Gross Potential Rent $885,600 $885,600 $885,600 $1,010,126 29.2% / $258,966 13.0% / $115,128 $626,634 $894,998 Other Income $124,526 Gross Potential Income Less: Vacancy/Deductions (GPR) Rentable Square Feet 96,080 Effective Gross Income Price/SF $19.21 Less: Expenses $480,227 $615,195 CAP Rate- Current 7.93% CAP Rate- Pro Forma 8.25% Net Operating Income Net Cash Flow Before Debt Service $146,407 $146,407 $279,803 $279,803 $94,037 $172,987 GRM- Current 2.08 GRM- Pro Forma 3.83 Year Built 1988 Lot Size 5.07 acres Debt Service Debt Coverage Ratio Net Cash Flow After Debt Service 1.56 1.62 14.19% / $52,370 15.75% / $106,817 Principal Reduction Total Return $22,180 $40,682 20.20% / $74,550 21.75% / $147,498 $34,446 $34,446 $73,640 $169,669 $73,640 $169,669 $30,240 $64,800 $5,000 $129,600 $35,800 $36,000 $36,000 $615,195 $4,272 $6.40 68.74% Financing FIRST TRUST DEED Loan Amount $1,476,545 Interest Rate 4.9% Amortization 30 Years Loan information is time sensitive and subject to change. Contact your local Marcus & Millichap Capital Corporation representative. Expenses Real Estate Taxes Insurance Utilities Contract Services Repairs & Maintenance Marketing & Promotion On-Site Payroll Management Fee General & Administrative Reserves & Replacements Total Expenses Expenses/unit Expenses/SF % of EGI $91,553 $22,211 $42,528 $46,180 $480,227 $3,335 $5.00 76.64% Scheduled Income No. of Units Unit Type Approx. Square Feet Current Rents Rent/ SF Monthly Income Pro Forma Rents Rent/ SF Monthly Income 32 48 1 Bdr 1 Bath 500 $475 $0.95 $15,200 $475 $0.95 $15,200 1 Bdr 1 Bath 550 $475 $0.86 $22,800 $475 $0.86 $22,800 24 2 Bdr 1 Bath 750 $550 $0.73 $13,200 $550 $0.73 $13,200 16 2 Bdr 1 Bath 880 $550 $0.63 $8,800 $550 $0.63 $8,800 24 144 2 Bdr 1 Bath Total/Wtd. Avg. 900 96,080 $575 $0.64 $13,800 $73,800 $575 $0.64 $13,800 $73,800 THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 6 PROPERTY DESCRIPTION Red Apple Apartments JACKSON, MS Red Apple Apartments PROPERTY DESCRIPTION JACKSON, MS PROPERTY SUMMARY The Offering Property Red Apple Apartments Property Address 2315 McFadden Road Jackson, MS 39204 Assessor's Parcel Number 0633-0001-004 Zoning N/A Site Description Number of Units 144 Number of Buildings 12 Number of Stories 2 Year Built 1988 Rentable Square Feet 96,080 Lot Size 5.07 acres Density 28 units per acre Parking 250 spaces Parking Ratio 1.74 spaces per unit Landscaping Small shrubs and trees Topography Flat with some sloping Utilities Water Paid by Owner Phone N/A Electric Paid by Tenant Gas N/A Construction Foundation Slab Framing Wood Exterior Brick with siding Parking Surface Asphalt Roof Pitched with asphalt shingles Mechanical HVAC Central Wiring Copper Fire Protection Smoke detectors and fire extinguishers THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 8 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 9 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 10 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 11 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 12 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 13 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 14 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 15 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION PROPERTY PHOTOS THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 16 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION AREA MAPS Local Map THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap Regional Map 17 Red Apple Apartments JACKSON, MS PROPERTY DESCRIPTION AERIAL PHOTO THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 18 RECENT SALES Red Apple Apartments JACKSON, MS Red Apple Apartments RECENT SALES JACKSON, MS RECENT SALES MAP 1) 2) 3) Red Apple Apartments Park at Autumn Ridge Westwood Timber Ridge THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 20 Red Apple Apartments RECENT SALES JACKSON, MS CAP RATE AND GRM Average Cap Rate 12.00 11.50 11.00 10.50 10.00 9.50 9.00 8.50 8.00 7.50 7.00 6.50 6.00 5.50 5.00 4.50 4.00 3.50 3.00 2.50 2.00 1.50 1.00 0.50 0.00 Subject Park at Autumn Ridge Westwood THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap Timber Ridge 21 Red Apple Apartments RECENT SALES JACKSON, MS PRICE PER SF AND PRICE PER UNIT Average Price per Square Foot 48.00 44.00 40.00 36.00 32.00 28.00 24.00 20.00 16.00 12.00 8.00 4.00 0.00 Subject Park at Autumn Ridge Westwood Timber Ridge Westwood Timber Ridge Average Price per Unit 26,000 24,000 22,000 20,000 18,000 16,000 14,000 12,000 10,000 8,000 6,000 4,000 2,000 0 Subject Park at Autumn Ridge THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 22 Red Apple Apartments RECENT SALES JACKSON, MS RECENT SALES Red Apple Apartments 2315 McFadden Road Jackson, MS 39204 Subject Property No. of Units: 144 Units Unit Type Year Built: 1988 32 1 Bdr 1 Bath Sale Price: $1,845,681 48 1 Bdr 1 Bath Price/Unit: $12,817 24 2 Bdr 1 Bath Price/SF: $19.21 16 2 Bdr 1 Bath CAP Rate: 7.93% 24 2 Bdr 1 Bath GRM: 2.08 Park at Autumn Ridge 1 850 Lindbergh Dr Jackson, MS 39209 Close of Escrow: 6/28/2012 No. of Units: 160 Units Year Built: 1975 48 1 Bdr 1 Bath Unit Type Sale Price: $2,900,000 72 2 Bdr 2 Bath Price/Unit: $18,125 40 3 Bdr 2 Bath Price/SF: $15.51 CAP Rate: 8.60% GRM: N/A Westwood 2 3150 Robinson Road Jackson, MS 39209 Close of Escrow: 9/29/2009 No. of Units: 96 Units Year Built: 1970 32 1 Bdr 1 Bath Sale Price: $1,300,000 8 2 Bdr 1.5 Bath Price/Unit: $13,542 23 2 Bdr 2 Bath Price/SF: $15.03 23 3 Bdr 1.5 Bath CAP Rate: 11.61% 8 3 Bdr 2 Bath GRM: N/A THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap Unit Type 23 Red Apple Apartments RECENT SALES JACKSON, MS RECENT SALES Timber Ridge 3 3875 S I 55 Jackson, MS 39212 Close of Escrow: 9/8/2010 No. of Units: 140 Units Year Built: 1974 65 1 Bdr 1 Bath Sale Price: $3,750,000 75 2 Bdr 1.5 Bath Price/Unit: $26,786 Price/SF: $46.39 CAP Rate: 9.00% GRM: N/A THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap Unit Type 24 RENT COMPARABLES Red Apple Apartments JACKSON, MS Red Apple Apartments RENT COMPARABLES JACKSON, MS RENT COMPARABLES MAP 1) 2) 3) 4) 5) Red Apple Apartments Belvedere Cove Apartments Summer Park Woodridge Briarcliff South Timber Ridge Townhomes THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 26 Red Apple Apartments RENT COMPARABLES JACKSON, MS OCCUPANCY AND AVERAGE RENTS Average Occupancy 100 90 80 70 60 50 40 30 20 10 0 Subject Belvedere Cove Apartments Summer Park Woodridge Briarcliff South Timber Ridge Townhomes Belvedere Cove Apartments Summer Park Woodridge Briarcliff South Timber Ridge Townhomes Average Rents - 1 Bedroom 600 560 520 480 440 400 360 320 280 240 200 160 120 80 40 0 Subject THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 27 Red Apple Apartments RENT COMPARABLES JACKSON, MS AVERAGE RENTS Average Rents - 2 and 3 Bedrooms 800 750 700 650 600 550 500 450 400 350 300 250 200 150 100 50 0 Subject Belvedere Cove Apartments Summer Park 2 Bdr Woodridge Briarcliff South Timber Ridge Townhomes 3 Bdr THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 28 Red Apple Apartments RENT COMPARABLES JACKSON, MS RENT COMPARABLES Red Apple Apartments 2315 McFadden Road Jackson, MS 39204 Unit Type Subject Property No. of Units Occupancy: Year Built: Units SF Rent Rent/SF 1 Bdr 1 Bath 32 500 $475 $0.95 1 Bdr 1 Bath 48 550 $475 $0.86 2 Bdr 1 Bath 24 750 $550 $0.73 2 Bdr 1 Bath 16 880 $550 $0.63 2 Bdr 1 Bath 24 900 $575 $0.64 Total/Wtd. Avg. 144 96,080 $525 $0.77 144 1988 Belvedere Cove Apartments 1 2625 Belvedere Drive Jackson, MS 39212 No. of Units Occupancy: Year Built: 136 92% 1960 Unit Type 1 Bdr 1 Bath Units 72 SF Rent 650 $480 - $520 Rent/SF $0.77 2 Bdr 1 Bath 2 Bdr 1.5 Bath 40 849 $585 - $600 $0.70 12 1,021 $600 - $640 $0.61 3 Bdr 1.5 Bath 4 1,122 $725 $0.65 3 Bdr 2 Bath 8 1,395 $725 - $780 $0.54 Total/ Avg. 136 90,087 $637 $0.65 896 Rent $495 Rent/SF $0.55 Summer Park 2 2010 Chadwick Drive Jackson, MS 39204 No. of Units Occupancy: Year Built: 216 100% 2000 Unit Type 1 Bdr 1 Bath Units 32 SF 2 Bdr 2 Bath 112 1,098 $590 $0.54 3 Bdr 2 Bath 72 1,275 $650 $0.51 Total/Wtd. Avg. 216 243,448 $578 $0.53 Comments Affordable THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 29 Red Apple Apartments RENT COMPARABLES JACKSON, MS RENT COMPARABLES Woodridge 3 1533 Raymond Road Jackson, MS 39204 No. of Units Occupancy: Year Built/Renovated: 192 93% 1986 Unit Type 1 Bdr 1 Bath Units 88 800 2 Bdr 1 Bath SF Rent $577 Rent/SF $0.72 72 1,135 $692 $0.61 2 Bdr 2 Bath 32 1,135 $735 $0.65 Total/Wtd. Avg. 192 175,104 $668 $0.66 SF Briarcliff South 4 3630 Rainey Road Jackson, MS 39212 No. of Units Occupancy: Year Built/Renovated: 104 98% 1970 Unit Type 1 Bdr 1 Bath Units 24 554 Rent $446 Rent/SF $0.81 2 Bdr 1 Bath 72 664 $469 $0.71 3 Bdr 1 Bath 8 816 $550 $0.67 67,632 $488 $0.72 SF Total/Wtd. Avg. 104 Timber Ridge Townhomes 5 3875 S I-55 Jackson, MS 39212 Unit Type 1 Bdr 1 Bath No. of Units Occupancy: Year Built/Renovated: 140 96% 1974 Units 65 700 Rent $456 Rent/SF $0.65 2 Bdr 1.5 Bath 75 900 $523 $0.58 Total/Wtd. Avg. 140 80,821 $489 $0.61 Comments Market rate. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 30 DEMOGRAPHIC ANALYSIS Red Apple Apartments JACKSON, MS Red Apple Apartments DEMOGRAPHIC ANALYSIS JACKSON, MS DEMOGRAPHIC REPORT 2000 Population 2010 Population 2013 Population 2018 Population 1 Mile 11,934 12,118 12,419 12,130 3 Miles 56,188 55,725 57,334 56,844 5 Miles 107,586 99,999 102,825 101,403 2000 Households 2010 Households 2013 Households 2018 Households 4,405 3,940 4,049 3,982 20,119 18,642 19,263 19,188 38,361 35,341 36,507 36,369 3.08 2.84 2.70 1,203 23,769 73,563 $0 $54,057 $53,741 2000 Owner Occupied Housing Units 2000 Renter Occupied Housing Units 2000 Vacant 55.34% 40.40% 7.53% 47.82% 39.94% 11.82% 48.52% 39.15% 12.17% 2013 Owner Occupied Housing Units 2013 Renter Occupied Housing Units 2013 Vacant 52.46% 47.54% 14.78% 43.18% 56.82% 14.67% 48.42% 51.58% 13.98% 2018 Owner Occupied Housing Units 2018 Renter Occupied Housing Units 2018 Vacant 51.49% 48.51% 15.80% 42.02% 57.98% 14.90% 47.97% 52.03% 13.96% 25.5% 15.6% 16.4% 16.6% 12.6% 7.4% 2.9% 0.6% 1.2% 0.4% 0.8% 28.6% 18.6% 15.4% 14.6% 12.6% 5.4% 2.3% 1.0% 0.6% 0.3% 0.7% 28.0% 17.1% 14.2% 14.4% 13.6% 6.5% 3.1% 1.4% 0.8% 0.4% 0.7% 2013 Median Household Income 2013 Per Capita Income $29,960 $13,953 $26,629 $13,195 $28,056 $14,887 2013 Average Household Income $42,588 $38,057 $40,854 2013 Average Household Size 2013 Daytime Population 2000 Median Housing Value $ 0 - $14,999 $ 15,000 - $24,999 $ 25,000 - $34,999 $ 35,000 - $49,999 $ 50,000 - $74,999 $ 75,000 - $99,999 $100,000 - $124,999 $125,000 - $149,999 $150,000 - $199,999 $200,000 - $249,999 $250,000 + Demographic data © 2012 by Experian. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 32 Red Apple Apartments JACKSON, MS DEMOGRAPHIC ANALYSIS SUMMARY REPORT Geography: 5 Miles Population In 2013, the population in your selected geography was 102,825. The population has changed by -4.42% since 2000. It is estimated that the population in your area will be 101,403 five years from now, which represents a change of -1.38% from the current year. The current population is 46.8% male and 53.1% female. The median age of the population in your area is 29.8, compare this to the U.S. average which is 37. The population density in your area is 1,400.92 people per square mile. Households There are currently 36,507 households in your selected geography. The number of households has changed by -4.83% since 2000. It is estimated that the number of households in your area will be 36,369 five years from now, which represents a change of 0.37% from the current year. The average household size in your area is 2.70 persons. Income In 2013, the median household income for your selected geography is $28,056, compare this to the U.S. average which is currently $53,535. The median household income for your area has changed by 5.84% since 2000. It is estimated that the median household income in your area will be $30,021 five years from now, which represents a change of 7.00% from the current year. The current year per capita income in your area is $14,887, compare this to the U.S. average, which is $28,888. The current year average household income in your area is $40,854, compare this to the U.S. average which is $75,373. Race & Ethnicity The current year racial makeup of your selected area is as follows: 12.67% White, 85.04% African American, 0.23% Native American and 0.31% Asian/Pacific Islander. Compare these to U.S. averages which are: 72.20% White, 12.65% African American, 0.96% Native American and 5.01% Asian/Pacific Islander. People of Hispanic origin are counted independently of race. People of Hispanic origin make up 1.64% of the current year population in your selected area. Compare this to the U.S. average of 16.55%. Housing The median housing value in your area was $53,741 in 2000, compare this to the U.S. average of $110,781 for the same year. In 2000, there were 21,199 owner occupied housing units in your area and there were 17,103 renter occupied housing units in your area. The median rent at the time was $366. Employment In 2013, there are 73,563 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed that 52.9% of employees are employed in white-collar occupations in this geography, and 47.0% are employed in blue-collar occupations. In 2013, unemployment in this area is 6.36%. In 2000, the median time traveled to work was 19.3 minutes. Demographic data © 2012 by Experian. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 33 Red Apple Apartments DEMOGRAPHIC ANALYSIS JACKSON, MS POPULATION DENSITY Demographic data © 2012 by Experian. Number of people living in a given area per square mile. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 34 Red Apple Apartments DEMOGRAPHIC ANALYSIS JACKSON, MS EMPLOYMENT DENSITY Demographic data © 2012 by Experian. The number of people employed in a given area per square mile. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 35 Red Apple Apartments DEMOGRAPHIC ANALYSIS JACKSON, MS AVERAGE HOUSEHOLD INCOME Demographic data © 2012 by Experian. Average income of all the people 15 years and older occupying a single housing unit. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 36 Red Apple Apartments DEMOGRAPHIC ANALYSIS JACKSON, MS TOTAL CRIME RISK Crime data © 2012 by Applied Geographic Solutions. Index of the relative risk of crime in a given area. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 37 Red Apple Apartments DEMOGRAPHIC ANALYSIS JACKSON, MS TRAFFIC COUNTS Traffic Count data © 2012 by TrafficMetrix. All rights reserved. Two-way, average daily traffic volumes. * Traffic Count Estimate THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 38 MARKETING PLAN Red Apple Apartments JACKSON, MS Red Apple Apartments JACKSON, MS MARKETING PLAN Leaving No Stone Unturned in Marketing Your Property ■ Expert Underwriting ■ Access To More Investors Than Any Other Source ■ A Tightly Managed Marketing Campaign At Marcus & Millichap, our mission is to help each client achieve their investment goals. Through our investment expertise and extensive research capabilities, our agents develop optimal positioning, pricing and marketing strategies for each property. While experience and knowledge of a market create value in the representation of a client, the quality of exposure to the marketplace determines the final outcome. Marcus & Millichap’s time-tested marketing system ensures that each listing will be presented to an expanded marketplace, creating the broadest buyer interest and maximizing value for our clients. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 40 Red Apple Apartments JACKSON, MS MARKETING PLAN Investor Profiles There are three primary investor tiers in the marketplace and Marcus & Millichap has the track record and relationships to effectively access each of these buyer pools. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 41 Red Apple Apartments JACKSON, MS MARKETING PLAN Achieving Optimal Results One Transaction at a Time THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 42 Red Apple Apartments JACKSON, MS MARKETING PLAN The Marketing Package A complete marketing package is prepared immediately after execution of the “Exclusive Right to Sell” agreement. Within 72 hours of signing the listing agreement, we distribute a detailed information package to sales professionals in our offices throughout the United States. Marketing Package Contents: ■ Property Description-Overview, Highlights, Summary, Photos, Maps, Site Plan, Floor Plans, Aerial Photos, etc. ■ Market Profile-MSA and Local Market Overviews ■ Rent Comparables-Summary, Graphs and Map ■ Recent Sales-Summary, Graphs and Map ■ Financial Analysis-Tenant Summary, Income & Expense Summary ■ Demographic Information-Summary of Local Market Population’s Statistical Characteristics, Reports, Maps THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 43 Red Apple Apartments MARKETING PLAN JACKSON, MS Maximum Exposure, Optimal Results 1. Internal Information Sharing 2. Direct Marketing 3. Advertising 4. Investor Symposiums 5. Broker Cooperation 6. Internet Marketing 7. Industry Events and Trade Shows 1. Internal Information Sharing MNet Each listing is entered into Marcus & Millichap’s proprietary property database (MNet) and the information is instantaneously transmitted to the firm’s more than 1,000 agents nationwide. Employing the “Buyer Needs” function of MNet, an agent specifies a client’s property investment criteria; when a matching property is listed, the agent is immediately notified. Sales Meetings At our weekly local office sales meetings, a PowerPoint presentation will promote the property to the entire sales force. Agents will be instructed on how to reinforce the property’s strong points and overcome any shortcomings. Properties are further promoted internally through our monthly property specialty group conference calls, where, for example, members of our National Multi Housing Group or National Retail Group confer on market trends and investment opportunities. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 44 Red Apple Apartments JACKSON, MS MARKETING PLAN 2. Direct Marketing Offering memorandums and promotional materials are utilized to present the opportunity to a broad base of investors. Using “My Marketplace,” an automated Web application, Marcus & Millichap agents can easily produce high-quality marketing materials and get properties to market quicker. Through MNet’s “Buyer Needs” function and their personal databases of investor relationships, our investment professionals identify qualified potential buyers. After specific investors are identified, a direct marketing campaign is initiated, which includes mailings followed by personal contact with each potential buyer. 3. Advertising Marcus & Millichap actively advertises its exclusive property listings in national, regional and local publications to expand the exposure to potential investors. We regularly feature our listings in full-page advertisements in The Property Report section of The Wall Street Journal, the nation’s premier business publication. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 45 Red Apple Apartments MARKETING PLAN JACKSON, MS 4. Investor Symposiums Marcus & Millichap’s local offices host regular investor symposiums throughout the United States. These invitation-only events feature property presentations where the merits of each investment opportunity are discussed with the large group of qualified investors in attendance. 5. Broker Cooperation We contact all brokers who possess the expertise and qualifications to contribute to a property’s marketing. These contacts include brokers who have been involved in the sale of similar types of properties within the past 24 months and brokers who represent clients qualified to acquire such properties. As part of our initial marketing campaign, a mailer serves to notify qualified brokers of the offering. In addition, these brokers receive the property’s Executive Summary via e-mail. 6. Internet Marcus & Millichap utilizes the vast reach of the Internet to ensure maximum exposure of a listing. With the seller’s permission, exclusive listings are promoted through the Marcus & Millichap website. www.MarcusMillichap.com 7. Industry Events and Trade Shows Marcus & Millichap is a leading participant and sponsor of key real estate industry events, the majority of which are organized by property type. Our commitment to industry events and our presence at key gatherings of investors result in additional exposure of investment properties to potential investors. Our agents and management interact with the nation’s most prominent investors, as well as numerous local investors, at events such as ICSC, NAIOP, NMHC, ULI, Self Storage Association, ALFAA, AAHOA and Western Manufactured Housing. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 46 Red Apple Apartments MARKETING PLAN JACKSON, MS Marketing Budget - Planning for Success Marcus & Millichap designs its marketing budget to effectively target the right pool of investors. Employing cutting-edge marketing tools and stateof-the-art communications, we ensure the broadest possible exposure for each listing. Emphasis on Client Communication Liaison Marcus & transaction Millichap emphasizes management proactive and client communication. We will give you regular updates on the pending sale of your asset. These reports will include progress status of interested parties, objections from uninterested parties, marketing activity updates and copies of all advertisements and dates when placed. Clients also have the option of utilizing Marcus & Millichap’s Marketing Liaison. This Web-based collaboration platform provides clients the convenience of online access to transaction progress reports and documents on a 24/7 basis. Agents and clients can also use the secured Internet meeting place as another means of communication. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 47 Red Apple Apartments JACKSON, MS MARKETING PLAN The Industry's Most Powerful Marketing Platform THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 48 Red Apple Apartments JACKSON, MS MARKETING PLAN The Industry's Most Comprehensive Support Systems THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 49 Red Apple Apartments MARKETING PLAN JACKSON, MS ONGOING THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 50 Red Apple Apartments MARKETING PLAN JACKSON, MS Timeline Month 1 week 1 2 3 4 Month 2 Month 3 week week 1 2 3 4 1 2 3 Month 4 week 4 1 2 3 Month 5 week 4 1 2 3 4 Month 6 week 1 2 3 4 Internal Marketing Property in MNet = 1,200+ Agents Sales Meetings Regional Office Presentations Buyer Needs (Automated Matching) 1031-Exchange List National Specialty Group Marketing Calls Direct Marketing to Potential Investors E-Brochure Executive Summary Offering Memorandum Investor Symposiums Postcards E-Presentation Property Tours Marketing to Cooperating Brokers Email E-Brochure Executive Summary Offering Memorandum Advertising www.MarcusMillichap.com (optional) National Edition The Wall Street Journal Local/Regional Newspapers Business Journals Trade Publications Accountability Status Meetings with Seller Marketing Updates (written) Copies of Marketing Materials Follow Through Buyer Qualification Multiple Offers Offering ONGOING Transaction Management THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 51 THE MARCUS & MILLICHAP ADVANTAGE Red Apple Apartments JACKSON, MS Red Apple Apartments JACKSON, MS THE MARCUS & MILLICHAP ADVANTAGE The Marcus & Millichap Advantage Since 1971, Marcus & Millichap Real Estate Investment Services has been the premier provider of investment real estate brokerage services. With more than 1,000 investment professionals throughout the United States, Marcus & Millichap is the largest brokerage firm focused exclusively on investments. By specializing 100 percent on investments and organizing our sales force into property specialty groups, we provide clients with superior market knowledge and transaction expertise targeted specifically to the unique requirements of each property type. Having pioneered the industry’s most powerful marketing system, the essence of Marcus & Millichap’s value proposition is our ability to "make a market" for each property through expanded market exposure, which generates the broadest buyer interest and results in maximum value. We combine comprehensive market research, state-of-the-art technology and communications systems with access to the industry’s largest pool of private and institutional investors. The result is the most efficient process for matching buyers and sellers locally, regionally and nationally. We offer investment expertise in all major property types, including apartments, retail, office, industrial, single-tenant net-lease, seniors housing, hospitality and lodging, manufactured home communities, self-storage and land. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 53 Red Apple Apartments JACKSON, MS THE MARCUS & MILLICHAP ADVANTAGE Exposure The Industry’s Most Powerful Marketing System Marcus & Millichap utilizes a powerful and proprietary marketing system to facilitate the sale, purchase or exchange of investment properties nationwide. This platform is supported by our national inventory of investment properties, state-of-the-art communication technology and our culture of information sharing. Access to more qualified investors than any other source. Through investment specialization, we have accumulated the largest database of qualified investors in the industry. Through the personal local relationships maintained by our investment professionals, we provide unparalleled access to potential buyers for each property we represent. The largest investment brokerage sales force, a culture of information sharing. Each property is exposed to the broadest pool of qualified investors. Our unique culture brings a superior level of expertise to each transaction. The large number of owners and investors who repeatedly conduct business with Marcus & Millichap serves as a testimony to our success in matching buyers and sellers, and maximizing value. A pioneer in real estate technology, Marcus & Millichap leverages the power of its sales force and the entire brokerage community to assure maximum exposure for each listing and meet investors’ needs. Our real-time property marketing system, supported by reliable property and market information, facilitates the matching of buyers and sellers from coast to coast. Our investment property inventory is recognized for its size, diversity, quality, deliverability and underwriting standards. Investors have come to rely on Marcus & Millichap for access to investment opportunities that meet their specific parameters, including sensitive timing demands driven by 1031-exchange requirements. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 54 Red Apple Apartments JACKSON, MS THE MARCUS & MILLICHAP ADVANTAGE Expertise: A Foundation for Client Success Specialization Marcus & Millichap was founded Our three commitment and focus on investment brokerage services is rooted in our founders’ philosophy that the most defining principles, on effective market knowledge and expertise can only be generated through specialization. Our sales force and services continue which to distinguish our services and capabilities in the real estate brokerage industry: are further specialized by property type and geography, leading to the deepest and most up-to-date market knowledge, as well as personal relationships with owners and investors. To support our commitment to specialization within each property type, the firm has instituted National Specialty Groups, which organize the training, communication and marketing activities of our sales force by property type. Our specialty groups include National Multi Housing Group, National Retail Group, National Office and Industrial Properties Group, National Hospitality Group, National Manufactured Home Communities Group, National Self-Storage Group, National Seniors Housing Group, Net Leased Properties Group, Special Assets Services and Healthcare Real Estate Group. Making a Market Through Information Sharing Information sharing among our sales force and throughout the brokerage community best serves our clients’ interests when all of our agents present investment opportunities to their clients. This results in the broadest possible exposure for each property and the most visible investment opportunities for investors. We "make a market" for each property we represent while expanding investors’ choices and investment options. Value-Added Brokerage Marcus & Millichap believes in maintaining long-term relationships with its clients by providing the industry’s highest quality services. We offer a number of services and capabilities designed to help clients maximize their investment returns. Through our Research Services Division, Marcus & Millichap Capital Corporation, National Specialty Groups and Major Account Services, we offer an array of services that help investors meet their objectives before, during and after each and every transaction. In addition, our investment-experienced management team operates with a hands-on philosophy focused on quality assurance and support for agents and clients in every market. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 55 Red Apple Apartments THE MARCUS & MILLICHAP ADVANTAGE JACKSON, MS Results: Maximizing Results Through Value-Added Services Expert Underwriting/Positioning ■ We review comparable property rents, recent sales, current for-sale properties and local market conditions. ■ Our investment team creates financial performance scenarios with input from clients in order to help assess pricing and formulate the right strategy. ■ Our investment professionals conduct detailed market surveys that provide an accurate and competitive estimate of a property's current and future value. ■ A comparison of property trends and values in various submarkets enables investors to assess the desirability of moving equity from one market to another in order to take advantage of local cycles and opportunities. Investment Decision Support Through Market Research Marcus & Millichap’s Research Services Division is comprised of experienced real estate analysts. Our market research is specialized by property type and integrates local market trends, as well as regional and national developments, to support property evaluation, pricing and positioning. Clients who are pursuing a transaction will benefit from the combination of our investment research capabilities and the market knowledge of our agents. During the hold period of an investment, owners can utilize numerous research publications and analysis capabilities to help maximize property performance. Access to Competitive Financing – Marcus & Millichap Capital Corporation As a part of our effort to create value for property owners and investors, Marcus & Millichap Capital Corporation offers access to the most competitive capital sources, tailored by property type. Property owners can take advantage of refinancing opportunities to increase their returns during ownership. Investors can rely on our expert capital market knowledge and benefit from our ability to secure well-managed, competitively priced financing through our network of prominent national and regional lenders. Our national team of finance specialists possesses experience in providing financing for a full range of investment property types. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 56 Red Apple Apartments THE MARCUS & MILLICHAP ADVANTAGE JACKSON, MS Major Account Services We have tailored our services and delivery system to meet the needs of larger private and institutional investors. We provide major clients access to a special group of highly experienced financial analysts, research professionals and graphic designers. Our Major Account Services (MAS) team delivers state-of-the-art underwriting, property and market analysis, marketing and presentation capabilities. Services include financial modeling, analysis and valuation, portfolio analysis, preparation of offering memorandums, specialized marketing material and generation of full-scale marketing packages. Key assignments for major accounts are planned and executed with the involvement of the firm’s management team to deliver the proper level of expertise to every client. National Specialty Groups Marcus & Millichap’s national product specialty groups provide clients with product knowledge and transaction expertise geared specifically to the unique requirements of each property type. Our specialists work closely with major clients to understand their long-term objectives and to formulate the most effective marketing plan and team for specific projects. Our capabilities produce superior results for major clients, whether the assignment involves a single asset or a large multi-market portfolio. Management Team of Investment Experts Our national sales force is managed by a team of market experts who were investment sales professionals at some point in their careers. Marcus & Millichap has a long-standing philosophy of supporting its sales professionals with noncompetitive managers whose purpose is to provide clients with premier investment brokerage services. Managers foster these services by providing ongoing training and coaching of the sales force, supporting client and agents’ needs, and overseeing the transaction process to ensure the best possible results for every client. Offices Nationwide THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 57 Red Apple Apartments JACKSON, MS THE MARCUS & MILLICHAP ADVANTAGE Maximizing Value By Accessing More Out-of-Market Buyers Than Any Other Source In 2012, Marcus & Millichap’s National Marketing System and Investor Relationships Secured Out-of-Market Buyers 65 Percent of the Time for Mid-Market Sellers. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 58 Red Apple Apartments THE MARCUS & MILLICHAP ADVANTAGE JACKSON, MS Pricing Evaluation The diagram below shows the segment of prospective purchasers who are likely to see your property based upon the relationship of its asking price to its fair market value. These percentages are based upon a multi-state study conducted by a national marketing organization. If you want to have a cushion for negotiation, you must still have people to negotiate with. If you over-price your property, it is not likely to be shown. If your property is being shown, but not sold, maybe it is being used to make other listings more attractive. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 59 Red Apple Apartments JACKSON, MS THE MARCUS & MILLICHAP ADVANTAGE More Than 1,000 Investment Professionals in Offices Nationwide THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 60 Red Apple Apartments JACKSON, MS THE MARCUS & MILLICHAP ADVANTAGE Marcus & Millichap Closes More Transactions Than Any Other Firm U.S. Investment Sales Brokerage Company Ranking * Includes sales of apartment, office and retail properties of $1 million and above nationally, 12 months ending 9/30/2012; list side. Source: CoStar Group, Inc. THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS AND SHOULD NOT BE CONSIDERED AN APPRAISAL. This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2014 Marcus & Millichap 61 Red Apple Apartments JACKSON, MS BROKER OPINION OF VALUE Presented By: Bradley Barham Senior Associate Associate Director, National Multi Housing Group St. Louis Office Cell: (601) 624-2118 License: MO: 2013016939 Brad.Barham@marcusmillichap.com www.marcusmillichap.com/BradleyBarham Offices Nationwide www.MarcusMillichap.com
Similar documents
Valero Gas Station - CRE Investment Advisor
■ Other Retailers in the Area Include HEB Grocery, Sonic, Whataburger, Texaco and Buc-ee's
More information