Halsey Flats OM

Page 1

HALSEY FLATS

SUBMITTED BY:

LEAD AGENTS

Jordan Dickman

First Vice President Investments

Cincinnati Office D. 513.878.7735 jordan.dickman@marcusmillichap.com

Nick Andrews

First Vice President Investments

Cincinnati Office D. 513.878.7741 nicholas.andrews@marcusmillichap.com

Austin Sum

Senior Associate

Cincinnati Office D. 513.878.7747 austin.sum@marcusmillichap.com

Tim VanWingerden

Associate Louisville D. 513.878.7750 tim.vanwingerden@marcusmillichap.com

NON-ENDORSEMENT & DISCLAIMER NOTICE

CONFIDENTIALITY DISCLAIMER

THIS IS A BROKER PRICE OPINION OR COMPARATIVE MARKET ANALYSIS OF VALUE 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, express 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.

NON-ENDORSEMENT NOTICE

Marcus & Millichap 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 Marcus & Millichap, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of Marcus & Millichap, and is solely included for the purpose of providing tenant lessee information about this listing to prospective customers.

42 | THE FINANCIALS 01 02 03 04 52 | LOCAL MARKET 26 | LOCAL COMPETITORS 06 | HALSEY FLATS CONTENTS BROKER CAPABILITIES & OPINION OF VALUE
CALABASAS, CALIFORNIA | HQ 2,500 | EMPLOYEES 80+ | OFFICES

UNRIVALED SUCCESS IN THE MIDWEST

OPERATIONS

Nick Andrews First Vice President Investments Director, NMHG Jordan Dickman First Vice President Investments Director, NMHG
Operations
Brittany
Campbell-Koch Director of
Midwest Operations Manager
Liz Popp
Senior
National
National
Senior Vice President Midwest Division Manager National Director, Manufactured Home Communities Group
John Sebree
Vice President
Director
Multi Housing Group Michael Glass
Regional Manager Indianapolis |
St
| Kansas City
Josh
Caruana Vice President
Cincinnati | Louisville
Louis
Investment
Austin
Sum Senior
Associate
Investment Associate
Investment Associate INVESTMENT
JD Schmerge
Brian Johnston
ADVISORS
Investment
Tim VanWingerden
Associate DEBT & STRUCTURED FINANCE
Chris
Litzler Senior Director of Organization MMCC
Sam Petrosino Financial & Research Analyst VALUATION & RESEARCH
Client Relations Manager CLIENT RELATIONS
Skyler Wilson
Investment
Alex Papa Marketing Coordinator Kristin Smith Marketing MARKETING Austin hall
Associate
01 SECTION HALSEY

HALSEY FLATS

HALSEY FLATS INVESTMENT HIGHLIGHTS

TURN-KEY OPPORTUNITY

Halsey Flats has been completely renovated with current ownership spend ing approximately $29,000 per unit in interior and exterior renovations. This provides a rare turn-key opportunity with little-to-no capex needed.

PROVEN RENT GROWTH

New construction rents in the competitive set boast an average of $1,332, $1,916, and 2,507 per month for 1-, 2-, and 3-bedroom rents respectively. This provides an excellent opportunity for an investor to implement a rent al increase strategy and draft rents in the immediate submarket staying well below the top of market rents ($485 per month on avg below topof-market rents). This strategy provides an affordable option to residents while further boosting NOI for incoming ownership.

HARD TO FIND| HIGH DEMAND ASSET

Properties of this size do not trade often in this market. In past 5 years, only four 500+ unit multifamily properties have traded in Louisville. Furthermore, even with apartment inventory expanding 13% over the past 5 years, absorption in Louisville is hitting record highs as the city recovers from the pandemic. The strong demand for high-end units, and downward trending vacancy has Halsey Flats poised for growth in one of Louisville’s best performing submarkets.

THE MARKET

Louisville has experienced strong rental growth in the past 12 month’s largely driven by strong economic fundamentals and pent-up demand from Covid. The metro recorded a net gain of 22,400 jobs as the market recovers from Covid, expanding the employment base by 3.5%.

LOUISVILLE, KY

TOP-NOTCH EMPLOYMENT

The top industries in Louisville’s employment sector are Trade & Transportation (23.3%), Education & Health (14.6%), Manufacturing (12.4%), and Professional Services (12.1%). Some of the largest employers in the area include Yum! Brands, Kindred Healthcare, Humana, and Ford. It is also home to UPS Worldport, the world’s largest package handling facility.

HALSEY FLATS
535,080 540 991 RENTABLE SQUARE FEET TOTAL UNITS AVG SF Studio 48 #1 Bedrooms 149 #2 Bedrooms 283 # 3 Bedrooms 49 #4 Bedrooms 11 % Leased 91% PROPERTY SUMMARY HALSEY FLATS
HALSEY FLATS PROPERTY DETAILS Name Halsey Flats Address 514 Brightwood Place City, State, and Zip Code Louisville, Kentucky 40207 Property Use Multi-Family Residential Land Acreage 23.59 Acres Number of Buildings 26 Apartments/Townhomes, One leasing office building and one garage building Number of Floors One-to-three stories Year Built 1968 & 1969 Year Renovated 2019/2020 Gross Building area (sf) 600,000 Net Rentable area 535,268 Number of residential units 540 Units per acre (Density) 22.9 Foundation/Substructure Concrete slab-on-grade Construction Type Wood Frame Façade Painted brick masonry, painted wood siding, and painted composite siding
Hot Water Approximately
style buildings are served
commercial, gas-fired
gallon hot water heaters
laundry
building.
gas fired water heaters. Electrical Wiring Copper Laundry Facilities "All units contain washers and dryers. There are 7 coin operated laundry rooms." Property Use Multi-Family Residential UTILITIES Storm Water 26 Apartments/Townhomes, One leasing office building and one garage building Electric One-to-three stories Gas 1968 & 1969 Water 2019/2020 Sanitary Sewer 600,000 HVAC System Split Systems/Central Heating Forced Air Gas Water Supply Piping Copper, PVC and PEX Parking area Asphalt Parking space count 820 Parking Spaces/Unit 1.5 ADA - Designated Parking 30
21 garden
by
65,80 and 100
located in the
room of each
Townhome units feature residential 40-gallon
EXTENSIVE VALUE-ADD COMPLETED MASSIVE CAPITAL INFUSION Halsey Flats has undergone a complete renovation with current ownership investing in top-quality unit renovations and amenity additions. This allows the asset to compete with newer vintage competitors in the submarket. The major renovations provide minimal deferred maintenance for an incoming investor. Capital Expenditures Amount Clubhouse $658,630 Exterior Façade $1,646,674 Fitness Equipment $42,748 Furniture & Accessories $146,286 Landscaping $113,673 Maintenance Building $30,412 Pavement & Sidewalks $539,508 Roofing $402,778 Signage $144,663 Swimming Pool & Spas $158,738 Soft Costs $1,450,626 Total Exterior & Amenities $5,334,737 EXTERIOR
Capital Expenditures Amount Appliances $2,352 Cabinets & Countertops $1,417,957 HVAC $450,059 Labor $5,266,933 Plumbing $8,500 TV/Cable Systems $335,746 Unit Materials $8,618 Washer/Dryer $561,810 Washer/Dryer Hookup $900,247 Tub & Tile Remodel $27,978 Vinyl Windows $560,309 Patio Vinyl Doors $771,516 Total $10,312,026 INTERIOR
UNIT FEATURES HALSEY FLATS • Spacious Floor Plan • Dishwasher • Garbage Disposal • Ceiling Fans • Fireplace • Laundry Room • Walk-In Closets • Walk-In Pantry
AMENITIES HALSEY FLATS • Spacious Floor Plan • Dishwasher • Garbage Disposal • Ceiling Fans • Fireplace • Laundry Room • Walk-In Closets • Walk-In Pantry
FLOOR PLANS HALSEY FLATS SHELBY STUDIO X 1 BATH SQFT: 558 SENECA STUDIO X 1 BATH SQFT: 558 WATERFRONT 1 BED X 1 BATH SQFT: 768
OLMSTEAD 1 BED X 1 BATH SQFT: 946 VICTORY 2 BED X 2 BATH SQFT: 1,065 CHEROKEE 2 BED X 2 BATH SQFT: 1,202
FLOOR PLANS HALSEY FLATS CHURCHILL 3 BED X 2 BATH SQFT: 1,301 SHAWNEE 3 BED X 2 BATH SQFT: 1,442
CENTRAL 3 BED X 2.5 BATH SQFT: 1,422 SHERBURN 4 BED X 2.5 BATH SQFT: 1,422
02
SECTION LOCAL COMPETITORS

COMPETITORS

LOCAL COMPETITORS - STUDIO

STUDIO Property Year Built # of Studio Avg SF Avg Rent Avg Rent/SF Upton Oxmoor Apartments 2020 12 710 $1,292 $1.82 Lyric at Norton Commons 2021 10 585 $1,225 $2.09 Mallard Crossing 1988 / 2020 40 531 $887 $1.67 Halsey Flats Pro Forma 1968 / 2020 48 558 $825 $1.48 Halsey Flates Average Effective 1968 / 2020 48 558 $760 $1.36

LOCAL COMPETITORS - ONE BEDROOM

ONE BEDROOM Property Year Built # of 1BR Avg SF Avg Rent Avg Rent/SF Gentry at Hurstbourne 2016 79 800 $1,531 $1.91 Upton Oxmoor Apartments 2020 141 756 $1,478 $1.96 Lyric at Norton Commons 2021 133 711 $1,400 $1.97 Waterford Place 1986 / 2021 164 691 $1,287 $1.86 Mallard Crossing 1988 / 2020 210 858 $1,172 $1.37 Halsey Flats Pro Forma 1968 / 2020 148 796 $1,140 $1.43 Cypress Pointe 1985 / 1998 228 720 $1,133 $1.57 Meadows Apartment Homes 1988 / 2021 264 664 $997 $1.50 Halsey Flats Average Effective 1968 / 2020 148 796 $901 $1.13 East Chase 1986 208 700 $875 $1.25

LOCAL COMPETITORS - TWO BEDROOM

TWO BEDROOM Property Year Built # of 1BR Avg SF Avg Rent Avg Rent/SF Lyric at Norton Commons 2021 102 1162 $2,300 $1.98 Upton Oxmoor Apartments 2020 136 1234 $2,102 $1.70 Gentry at Hurstbourne 2016 72 1134 $1,676 $1.48 9910 Sawyer Apartments 2018 238 1160 $1,506 $1.30 Halsey Flats Pro Forma 1968 / 2020 284 1083 $1,325 $1.22 Plainview Apartments 1975 / 2011 182 1138 $1,290 $1.13 Cypress Pointe 1985 / 1998 184 955 $1,172 $1.23 East Chase 1986 216 896 $1,047 $1.17 Halsey Flats Average Effective 1968 / 2020 284 1083 $997 $0.92

LOCAL COMPETITORS - THREE BEDROOM

THREE BEDROOM Property Year Built # of 1BR Avg SF Avg Rent Avg Rent/SF Lyric at Norton Commons 2021 28 1502 $3,084 $2.05 Upton Oxmoor Apartments 2020 12 1493 $2,342 $1.57 Gentry at Hurstbourne 2016 8 1452 $2,096 $1.44 Oxmoor Apartment Homes 2000 / 2018 36 1279 $1,670 $1.31 Mallard Crossing 1988 / 2020 60 1386 $1,592 $1.15 Halsey Flats Pro Forma 1968 / 2020 49 1393 $1,525 $1.09 Plainview Apartments 1975 / 2011 78 1431 $1,515 $1.06 Cypress Pointe 1985 / 1998 32 1335 $1,489 $1.12 9910 Sawyer Apartments 2018 20 1842 $1,397 $0.76 Halsey Flats Average Effective 1968 / 2020 49 1393 $1,318 $0.95
UNIT MIX & RENT SCHEDULE UNIT TYPE RENT SF RENT PER SF 1x1 $1,287 691 $1.86 2x1-2 $1,450 961 $1.51 SUMMARY PROPERTY SUMMARY UNITS 348 YEAR BUILT 1986/2021 OCCUPANCY 96% AMENITIES Breakfast/Coffee Concierge Grill, Fitness Center Business Center, Tennis Court Pool, Furnished Units Available Clubhouse, Spa Racquetball Court, Courtyard UNIT FEATURES Air Conditioning High Speed Internet Access Balcony Ice Maker Carpet Satellite TV Ceiling Fans Views Dishwasher Walk-In Closets Disposal Washer/Dryer 4105 Waterford Cir, Louisville, KY WATERFORD PLACE
UNIT MIX & RENT SCHEDULE UNIT TYPE RENT SF RENT PER SF studio $887 531 $1.02 1x1 $1,172 858 $1.35 2x2 $1,392 1,119 $1.23 3x2 $1,592 1,386 $1.14 SUMMARY PROPERTY SUMMARY UNITS 600 YEAR BUILT 1988/2020 OCCUPANCY 87% AMENITIES Basketball Court Maintenance on site Business Center Package Service Clubhouse Pool Fitness Center UNIT FEATURES Air Conditioning Refrigerator Cable Ready Security System Carpet Tile Floors Dishwasher Trash Compactor Disposal Handrails Vinyl Flooring Heating 400 Mallard Creek Rd, Louisville, KY MALLARD CROSSING
UNIT MIX & RENT SCHEDULE UNIT TYPE RENT SF RENT PER SF 1x1 $1,133 720 $1.57 2x1-2 $1,172 955 $1.08 3x2 $1,489 1,335 $1.12 SUMMARY PROPERTY SUMMARY UNITS 444 YEAR BUILT 1985/1998 OCCUPANCY 97% AMENITIES Basketball Court Laundry Facilities Breakfast/Coffee Concierge Laundry Service Clubhouse Pool Fitness Center Racquetball Court Furnished Units Available Sauna Gameroom Tennis Court UNIT FEATURES Air Conditioning Range Balcony Refrigerator Ceiling Fans Views Dishwasher Washer/Dryer Disposal Fireplace 425 S Hubbards Ln, Louisville, KY CYPRESS POINTE
UNIT MIX & RENT SCHEDULE UNIT TYPE RENT SF RENT PER SF 1x1 $1,100 806 $1.36 2x2 $1,250 913 $1.37 3x2 $1,585 1,365 $1.16 SUMMARY PROPERTY SUMMARY UNITS 356 YEAR BUILT 1970/2018 OCCUPANCY 96% AMENITIES Basketball Court Maintenance on site Business Center Package Service Clubhouse Pool Fitness Center UNIT FEATURES Air Conditioning Refrigerator Cable Ready Security System Carpet Tile Floors Dishwasher Trash Compactor Disposal Handrails Vinyl Flooring Heating 902 Markham Ln, Louisville, KY JAMESTOWN
UNIT MIX & RENT SCHEDULE UNIT TYPE RENT SF RENT PER SF 1x1 $1,052 745 $1.41 2x2 $1,235 1,059 $1.17 3x2 $1,670 1,279 $1.31 SUMMARY PROPERTY SUMMARY UNITS 432 YEAR BUILT 2000/2018 OCCUPANCY 92% AMENITIES Basketball Court Grill Business Center Package Service Clubhouse Picnic Area Fitness Center Sundeck UNIT FEATURES Air Conditioning Microwave Balcony Patio Cable Ready Refrigerator Dishwasher Washer/Dryer Disposal 7400 Steeplecrest Cir, Louisville, KY 0XMOOR APARTMENTS
1 WATERFORD PLACE 2 MALLARD CROSSING 3 CYPRESS POINTE 4 JAMESTOWN AT ST. MATTHEWS 5 OXMOOR APARTMENT HOMES RENT COMPARABLES * 2 4 5 1 3 HALSEY FLATS

03 SECTION THE FINANCIALS

FINANCIALS

AVERAGE EFFECTIVE MARKET PROJECTED UNIT TYPE NO. OF UNITS RENTABLE SF TOTAL SF RENT/UNIT RENT/SF TOTAL RENT POTENTIAL RENT/UNIT RENT/SF TOTAL RENT POTENTIAL RENT/UNIT RENT/SF TOTAL RENT POTENTIAL SUMMARY Studio 48 Units 588 SF 28,224 SF $815.67 $1.39 $39,152 $840.83 $1.43 SF $40,360 $915.00 $1.56 SF $43,920 One Bedroom 126 Units 768 SF 96,768 SF $923.10 $1.20 $116,311 $950.00 $1.24 SF $119,700 $1,085.00 $1.41 SF $136,710 Two Bedroom 268 Units 1,055 SF 282,683 SF $1,079.02 $1.02 $289,178 $1,228.46 $1.16 SF $329,227 $1,278.99 $1.21 SF $342,770 Three Bedroom 79 Units 1,286 SF 101,558 SF $1,321.35 $1.03 $104,387 $1,497.78 $1.17 SF $118,325 $1,590.51 $1.24 SF $125,650 Four Bedroom 19 Units 1,442 SF 27,398 SF $1,579.88 $1.10 $30,018 $1,735.89 $1.20 SF $32,982 $1,826.32 $1.27 SF $34,700 Totals / Wtd. Averages 540 Units 994 SF 536,631 SF $1,072.31 $1.08 SF $579,045 $1,186.29 $1.19 SF $640,594 $1,266.20 $1.27 SF $683,750 UNIX MIX SUMMARY HALSEY FLATS - FINANCIALS UNIT DISTRIBUTION 50% 23% One Bedroom Studio UNIT RENTS Pro Forma Projection Avg. Effective Studio 1 Bed Three Bedroom Two Bedroom Four Bedroom 15% 9% 3% 2 Bed 3 Bed

UNIX MIX BREAKDOWN

0BR/1BA

ONE BEDROOM

1BR/1BA - A

TWO BEDROOM

SF $923.10 $1.20 SF $116,311 $950.00 $1.24 SF $119,700 $1,085.00 $1.41 SF $136,710

2BR/1BA 23 Units 946 SF 21,758 SF $992.23 $1.05 SF $22,821 $999.00 $1.06 SF $22,977 $1,215.00 $1.28 SF $27,945

2BR/2BA 245 Units 1,065 SF 260,925 SF $1,087.17 $1.02 SF $266,357 $1,250.00 $1.17 SF $306,250 $1,285.00 $1.21 SF $314,825

Totals / Wtd. Averages 268 Units 1,055 SF 282,683 SF $1,079.02 $1.02 SF $289,178 $1,228.46 $1.16 SF $329,227 $1,278.99 $1.21 SF $342,770

THREE BEDROOM

3BR/2BA - A 38 Units 1,202 SF 45,676 SF $1,200.89 $1.00 SF $45,634 $1,400.00 $1.16 SF $53,200 $1,525.00 $1.27 SF $57,950

3BR/2BA - B 20 Units 1,301 SF 26,020 SF $1,400.00 $1.08 SF $28,000 $1,550.00 $1.19 SF $31,000 $1,600.00 $1.23 SF $32,000

3BR/2.5BA 21 Units 1,422 SF 29,862 SF $1,464.43 $1.03 SF $30,753 $1,625.00 $1.14 SF $34,125 $1,700.00 $1.20 SF $35,700

Totals / Wtd. Averages 79 Units 1,286 SF 101,558 SF $1,321.35 $1.03 SF $104,387 $1,497.78 $1.17 SF $118,325 $1,590.51 $1.24 SF $125,650

FOUR BEDROOM

4BR/2BA 8 Units 1,442 SF 11,536 SF $1,418.57 $0.98 SF $11,349 $1,579.00 $1.10 SF $12,632 $1,725.00 $1.20 SF $13,800

4BR/2.5BA 11 Units 1,442 SF 15,862 SF $1,697.20 $1.18 SF $18,669 $1,850.00 $1.28 SF $20,350 $1,900.00 $1.32 SF $20,900

Totals / Wtd. Averages 19 Units 1,442 SF 27,398 SF $1,579.88 $1.10 SF $30,018 $1,735.89 $1.20 SF $32,982 $1,826.32 $1.27 SF $34,700

AVERAGE EFFECTIVE MARKET PROJECTED UNIT TYPE NO. OF UNITS RENTABLE SF TOTAL SF RENT/UNIT RENT/SF TOTAL RENT POTENTIAL RENT/UNIT RENT/SF TOTAL RENT POTENTIAL RENT/UNIT RENT/SF TOTAL RENT POTENTIAL
STUDIO
22 Units 588 SF 12,936 SF $808.90 $1.38 SF $17,796 $830.00 $1.41 SF
- A
$18,260 $915.00 $1.56 SF $20,130
26 Units 588 SF 15,288 SF $821.40 $1.40 SF $21,356 $850.00 $1.45 SF
$1.56
48 Units 588 SF
SF $815.67 $1.39 SF
0BR/1BA - B
$22,100 $915.00
SF $23,790 Totals / Wtd. Averages
28,224
$39,152 $840.83 $1.43 SF $40,360 $915.00 $1.56 SF $43,920
126 Units 768 SF
SF
$1.20 SF
96,768
$923.10
$116,311 $950.00 $1.24 SF $119,700 $1,085.00 $1.41 SF $136,710
126 Units 768 SF
Totals / Wtd. Averages
96,768
HALSEY FLATS - FINANCIALS

GROSS POTENTIAL RENT

% of GPR Per Unit % of GPR Per Unit

All Units at Market Rent $7,737,693 T3 14,329 $8,205,000 15,194 Gain (Loss) to Lease ($867,303) T3 11.21% (1,606) ($410,250) 5.00% (760)

GROSS SCHEDULED RENT $6,420,735 11,890 $7,794,750 14,435

Other Income

Cable Revenue $413,824 T3 6.45% 766 $426,239 5.47% 789 Water Reimbursement $363,879 T3 5.67% 674 $374,795 4.81% 694 Gas Reimbursement $167,364 T3 2.61% 310 $172,385 2.21% 319 Trash Reimbursement $124,294 T3 1.94% 230 $128,023 1.64% 237

Total Other Income $1,629,246 25.37% 3,017 $1,678,124 21.53% 3,108

GROSS POTENTIAL INCOME $8,049,981 14,907 $9,472,874 17,542

Physical Vacancy ($458,271) T3 7.14% (849) ($389,738) 5.00% (722)

Employee Conc/Model Unit ($40,358) T3 Note 2 0.63% (75) $0 0.00% 0 Bad Debt ($164,259) T12 2.56% (304) ($77,948) 1.00% (144)

Concessions Allowance ($97,741) T3 1.52% (181) ($38,974) 0.50% (72)

EFFECTIVE GROSS INCOME $7,289,352 76.94% 13,499 $8,966,215 88.50% 16,604

NON-CONTROLLABLE

Real Estate Taxes % of EGI Per Unit

% of EGI

2020 Taxes Paid $580,488 Auditor 7.96% 1,075 $580,488 6.47% 1,075 Adjustment for Sale $0 0.00% 0 $358,824 4.00% 664

Total Real Estate Taxes $580,488 7.96% 1,075 $939,312 10.48% 1,739 Insurance $212,232 T12 2.91% 393 $189,000 2.11% 350

Utilities

Electric - Common Areas $107,352 T12 1.47% 199 $109,499 1.22% 203

Electric Vacant $21,844 T12 0.30% 40 $11,000 0.12% 20 Gas $206,434 T12 2.83% 382 $210,563 2.35% 390

Water & Sewage $138,198 T12 1.90% 256 $140,962 1.57% 261

Trash Removal $117,043 T12 1.61% 217 $119,384 1.33% 221

Misc Utilities $20,233 T12 0.28% 37 $20,638 0.23% 38

Total Utilities $611,104 8.38% 1,132 $612,045 6.83% 1,133

Total Non-Controllable

CONTROLLABLE

Contract Services

$1,403,824 19.26% 2,600 $1,740,357 19.41% 3,223

Security Expense $19,137 T12 0.26% 35 $16,200 0.18% 30

Snow Removal $0 0.00% 0 $13,500 0.15% 25

Landscaping/Grounds $56,209 T12 0.77% 104 $40,500 0.45% 75 Pest Control $35,235 T12 0.48% 65 $18,900 0.21% 35 Life, Safety, & Fire $7,188 T12 0.10% 13 $8,100 0.09% 15 Total Contract Services $117,770 1.62% 218 $97,200 1.08% 180 Repairs & Maintenance $369,298 T12 5.07% 684 $324,000 3.61% 600 Marketing & Promotion $45,933 T12

HALSEY
INCOME & EXPENSES
FLATSFINANCIALS CURRENT YEAR 1
85
50 On-Site Payroll $651,666 T12
Payroll Taxes & Benefits $124,858 T12
231
150 General & Administrative $116,060 T12
215
Management Fee $316,089 T12
Telephone, Internet & Cable $223,426 T12
Ground Lease $110,000
Replacement & Reserves $137,700 Note 1
255
260 Total Controllable $2,212,799
TOTAL EXPENSES $3,616,623
$3,693,509
NET OPERATING INCOME $3,672,729 50.38%
$5,272,706
9,764 EXPENSE INCOME
0.63%
$27,000 0.30%
8.94% 1,207 $540,000 6.02% 1,000
1.71%
$81,000 0.90%
1.59%
$108,000 1.20% 200
4.34% 585 $313,818 3.50% 581
3.07% 414 $211,680 2.36% 392
1.51% 204 $110,000 1.23% 204
1.89%
$140,454 1.57%
30.36% 4,098 $1,953,152 21.78% 3,617
49.62% 6,697
41.19% 6,840
6,801
58.81%

UNDERWRITING NOTES

YEAR 2 YEAR 3

% of GPR Per Unit

% of GPR Per Unit

$8,451,150 15,650 $8,704,685 16,120 ($169,023) 2.00% (313) ($174,094) 2.00% (322) $8,282,127 15,337 $8,530,591 15,797

$439,026 5.30% 813 $452,196 5.30% 837 $386,039 4.66% 715 $397,620 4.66% 736 $177,556 2.14% 329 $182,883 2.14% 339 $131,864 1.59% 244 $135,819 1.59% 252 $1,728,429 20.87% 3,201 $1,780,243 20.87% 3,297 $10,010,556 18,538 $10,310,834 19,094 ($414,106) 5.00% (767) ($426,530) 5.00% (790) $0 0.00% 0 $0 0.00% 0 ($41,411) 0.50% (77) ($42,653) 0.50% (79) ($41,411) 0.50% (77) ($42,653) 0.50% (79) $9,513,628 92.00% 17,618 $9,798,998 92.00% 18,146

% of EGI Per Unit

% of EGI Per Unit

$580,488 6.10% 1,075 $580,488 6.10% 1,075 $358,824 3.77% 664 $358,824 3.77% 664 $939,312 9.87% 1,739 $939,312 9.87% 1,739 $192,780 2.03% 357 $196,636 2.07% 364

$111,689 1.17% 207 $113,923 1.20% 211 $11,220 0.12% 21 $11,444 0.12% 21 $214,774 2.26% 398 $219,069 2.30% 406 $143,781 1.51% 266 $146,657 1.54% 272 $121,771 1.28% 226 $124,207 1.31% 230 $21,050 0.22% 39 $21,471 0.23% 40 $624,286 6.56% 1,156 $636,772 6.69% 1,179 $1,756,378 18.46% 3,253 $1,772,720 18.63% 3,283

# NOTE

1 Replacement & Reserves: added based on market norm of $255 per unit per year

2 Employee Conc/Model Unit: Includes $13,478 for emplyee concession and

$16,524 0.17% 31 $16,854 0.18% 31 $13,770 0.14% 26 $14,045 0.15% 26 $41,310 0.43% 77 $42,136 0.44% 78 $19,278 0.20% 36 $19,664 0.21% 36 $8,262 0.09% 15 $8,427 0.09% 16 $99,144 1.04% 184 $101,127 1.06% 187 $330,480 3.47% 612 $337,090 3.54% 624 $27,540 0.29% 51 $28,091 0.30% 52 $550,800 5.79% 1,020 $561,816 5.91% 1,040 $82,620 0.87% 153 $84,272 0.89% 156 $110,160 1.16% 204 $112,363 1.18% 208 $332,977 3.50% 617 $342,965 3.50% 617 $215,914 2.27% 400 $220,232 2.31% 408 $110,160 1.16% 204 $110,160 1.16% 204 $143,263 1.51% 265 $146,128 1.54% 271 $2,003,058 21.05% 3,709 $2,044,244 21.38% 3,767 $3,759,436 39.52% 6,962 $3,816,964 40.12% 7,068 $5,754,192 60.48% 10,656 $5,982,035 62.88% 11,078

INCOME

GROSS POTENTIAL RENT

All Units at Market Rent

$7,737,693 $8,205,000 $8,451,150 $8,704,685 $8,965,825 $9,234,800 $9,511,844 $9,797,199 $10,091,115 $10,393,849 $10,705,664

Gain (Loss) to Lease ($867,303) ($410,250) ($169,023) ($174,094) ($179,317) ($184,696) ($190,237) ($195,944) ($201,822) ($207,877) ($214,113)

GROSS SCHEDULED RENT

$6,420,735 $7,794,750 $8,282,127 $8,530,591 $8,786,509 $9,050,104 $9,321,607 $9,601,255 $9,889,293 $10,185,972 $10,491,551

Total Other Income $1,629,246 $1,678,124 $1,838,549 $1,893,667 $1,931,540 $1,970,171 $2,009,574 $2,049,766 $2,090,761 $2,132,576 $2,175,228

GROSS POTENTIAL INCOME

$8,049,981 $9,472,874 $10,120,676 $10,310,834 $10,718,049 $11,020,275 $11,331,181 $11,651,021 $11,980,054 $12,318,548 $12,666,779

Physical Vacancy ($458,271) ($389,738) ($414,106) ($426,530) ($439,325) ($452,505) ($466,080) ($480,063) ($494,465) ($509,299) ($524,578)

Employee Unit ($40,358) $0 $0 $0 $0 $0 $0 $0 $0 $0 $0

Bad Debt ($164,259) ($77,948) ($41,411) ($42,653) ($43,933) ($45,251) ($46,608) ($48,006) ($49,446) ($50,930) ($52,458)

Concessions Allowance ($97,741) ($38,974) ($41,411) ($42,653) ($43,933) ($45,251) ($46,608) ($48,006) ($49,446) ($50,930) ($52,458)

EFFECTIVE GROSS INCOME

EXPENSES

$7,289,352 $8,966,215 $9,623,748 $9,798,998 $10,190,858 $10,477,268 $10,771,885 $11,074,946 $11,386,696 $11,707,390 $12,037,285

Real Estate Taxes $580,488 $939,312 $939,312 $939,312 $958,098 $977,260 $996,806 $1,016,742 $1,037,077 $1,057,818 $1,078,974

Insurance $212,232 $189,000 $192,780 $196,636 $200,568 $204,580 $208,671 $212,845 $217,102 $221,444 $225,872

Utilities $611,104 $612,045 $624,286 $636,772 $649,507 $662,497 $675,747 $689,262 $703,048 $717,109 $731,451

Contract Services $117,770 $97,200 $99,144 $101,127 $103,149 $105,212 $107,317 $109,463 $111,652 $113,885 $116,163

Repairs & Maintenance $369,298 $324,000 $330,480 $337,090 $343,831 $350,708 $357,722 $364,877 $372,174 $379,618 $387,210

Marketing & Promotion $45,933 $27,000 $27,540 $28,091 $28,653 $29,226 $29,810 $30,406 $31,015 $31,635 $32,267

On-Site Payroll $651,666 $540,000 $550,800 $561,816 $573,052 $584,513 $596,204 $608,128 $620,290 $632,696 $645,350

Payroll Taxes & Benefits $124,858 $81,000 $82,620 $84,272 $85,958 $87,677 $89,431 $91,219 $93,044 $94,904 $96,802

General & Administrative $116,060 $108,000 $110,160 $112,363 $114,610 $116,903 $119,241 $121,626 $124,058 $126,539 $129,070

Management Fee $316,089 $313,818 $332,977 $342,965 $356,680 $366,704 $377,016 $387,623 $398,534 $409,759 $421,305

Telephone, Internet & Cable $223,426 $211,680 $215,914 $220,232 $224,637 $229,129 $233,712 $238,386 $243,154 $248,017 $252,977

Ground Lease $110,000 $110,000 $110,160 $110,160 $112,363 $114,610 $116,903 $119,241 $121,626 $124,058 $126,539

Replacement & Reserves $137,700 $140,454 $143,263 $146,128 $149,051 $152,032 $155,073 $158,174 $161,337 $164,564 $167,856

TOTAL EXPENSES $3,616,623 $3,693,509 $3,759,436 $3,816,964 $3,900,159 $3,981,053 $4,063,651 $4,147,991 $4,234,110 $4,322,045 $4,411,838

CASH FLOW HALSEY
CURRENT YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10 YE NOV-2023 YE OCT-2024 YE OCT-2025 YE OCT-2026 YE OCT-2027 YE OCT-2028 YE OCT-2029 YE OCT-2030 YE OCT-2031 YE OCT-2032
FLATSFINANCIALS
INCOME
EXPENSE

CASH FLOW PROJECTION GROWTH RATE ASSUMPTIONS

Income

Gross Potential Rent 6.04% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00%

(Loss) / Gain to Lease* 5.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00%

Other Income 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00% 3.00%

Expenses

Expenses 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00% 2.00%

Management Fee** 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50% 3.50%

CASH FLOW PROJECTION GROWTH RATE ASSUMPTIONS

Physical Vacancy 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00% 5.00%

Non-Revenue Units 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Bad Debt 1.00% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% Concessions Allowance 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50% 0.50%

Total Economic Loss 6.50% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00% 6.00%

*Calculated as a percentage of Gross Potential Rent | **Calculated as a percentage of Effective Gross Income

YR 1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
1 YR 2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR
YR
10

ACQUISITION

Purchase Price $75,600,000 Per Unit
Per RSF
PURCHASE PRICE Target
$140,000
$140.88
/ ADDITIONAL COSTS
Capital Expenditures $0 Renovation Cost $0 Closing Costs $0 Transfer Tax $0 Total Loan Fees $0 Total Acquisition Costs $0
('ALL-IN') COST
Cost $75,600,000 Per Unit
Per
ANALYSIS
Analysis Period
Years Analysis
Date
Terminal Cap Rate
Cost
Sale
FINANCING
Loan Amount
Loan
Loan
Loan
Origination Date
Interest Rate
Years
Equity Required
Equity
Value
Equity
RENT
(MONTHLY) Avg. Effective Rent $1,072 Avg. Current Market Rent $1,186 Avg. Projected Rent $1,266
EXPENSES SUMMARY (PER UNIT) Trailing $6,697 Year 1 $6,840 Year 2 $6,962 NOI SUMMARY Trailing $3,672,729 Year
$5,272,706 Year
ECONOMIC LOSS SUMMARY Trailing
Year
10-Year Projected Avg.
PRICING HALSEY FLATS - FINANCIALS
Projected
TOTAL
Total
$140,000
RSF $140.88
ASSUMPTIONS
10.00
Start
Nov-2022
6.25%
of
1.00% ACQUISITION
SUMMARY
$45,360,000
to Value (LTV) 60.00%
to Cost (LTC) 60.00% Existing or Proposed
Proposed
Nov-2022
6.00%
Interest Only 2.00
$30,240,000
to
40.00%
to Cost 40.00%
SUMMARY
TOTAL
1
2 $5,754,192
11.85%
1 6.50%
6.05%

PRICING

CASH-ON-CASH

$79,380,000 $147,000 $147.92 4.63% 6.64% 7.25% 3.00% 8.03% 9.90% 8.56%

$78,120,000 $144,667 $145.57 4.70% 6.75% 7.37% 3.04% 8.16% 10.06% 8.70%

$76,860,000 $142,333 $143.23 4.78% 6.86% 7.49% 3.09% 8.30% 10.22% 8.84%

$75,600,000 $140,000 $140.88 4.86% 6.97% 7.61% 3.15% 8.44% 10.39% 8.99% $74,340,000 $137,667 $138.53 4.94% 7.09% 7.74% 3.20% 8.58% 10.57% 9.14%

$73,080,000 $135,333 $136.18 5.03% 7.21% 7.87% 3.25% 8.73% 10.75% 9.30% $71,820,000 $133,000 $133.83 5.11% 7.34% 8.01% 3.31% 8.88% 10.94% 9.46%

SUGGESTED

PRICE:

Cash on Cash Return 3.15% 8.44% 10.39% 8.99% 10.01% 10.69% 11.39% 12.11% 12.86% 13.63% 14.42%

Internal Rate of Return (IRR) n/a 34.63% 29.66% 24.09% 21.75% 19.69% 18.36% 17.45% 16.79% 16.29% 15.91%

CAP Rate (Purchase Price) 4.86% 6.97% 7.61% 7.91% 8.32% 8.59% 8.87% 9.16% 9.46% 9.77% 10.09%

CAP Rate ("All-In") 4.86% 6.97% 7.61% 7.91% 8.32% 8.59% 8.87% 9.16% 9.46% 9.77% 10.09%

Gross Revenue Multiplier (GRM) 11.77 9.70 9.13

ALL-IN CAP
RATE
PER UNIT PER RSF TRAILING YEAR 1 YEAR 2 TRAILING YEAR 1 YEAR 2 YEAR 3
RETURNS PRICE
(FULLY AMORTIZING)
specific price allows us to
TRAILING YR 1 YR2 YR 3 YR 4 YR 5 YR 6 YR 7 YR 8 YR 9 YR 10
LIST
MARKET BID Marketing the asset without a
customize our sales approach to each investor’s specific rehab costs, cost of debt and minimum return requirements. Thus facilitating a competitive bidding environment and ultimately maximizing the value of the Property.
RICHMOND PORTFOLIO - FINANCIALS

LOCAL MARKET

04
SECTION

MARKET

HALSEY FLATS

LOUISVILLE, KY

Situated on the banks of the Ohio River, Louisville is a progressive community of 1.3 million people. Louisville is one of the most uniquely authentic destinations in the world. It is Kentucky’s largest city and offers hundreds of one-of-a-kind attractions. Whether you are north, south, east, or west – Louisville offers a slew of attractions and historic architecture in every direction. Three of the state’s six Fortune 500 companies call Louis ville home – Humana, Kindred Health, and Yum! Brands.

The area provides an attractive business environment for companies due to its location and low cost of doing business, while allowing employees to enjoy a relatively affordable place to live. The economy has transitioned from traditional manufacturing and shipping to health

care, tourism, and technology. Tourism in the state of Kentucky has a $3.5 billion economic impact from Lou isville alone. While the economic impact is very signif icant, the results are even more so, as they positively affect the quality of life in Louisville. Through maintaining its commitment to the tourism industry, Louisville can enrich and nurture its infrastructure, allowing it to consistently rank as one of the top cities in the nation for quality of life. Foodies and food trucks, brew mas ters and bourbon, sports, tradition, and transforma tion - it’s all happening in Louisville. With such a vibrant quality of life, Louisville is a great place to call home.

Amazon officials told the Louisville metro planning commission during an early November meeting that it plans to establish the facility in a 142,000 -square-foot office and warehouse, with heavy truck loading and unloading areas, at 1231 durrett lane near preston highway. Last mile facilities refer to the final step of the delivery process from a distribution center or facility to a user and are becoming increasingly popular in the U.S. as the demand for faster delivery grows.

EMPLOYERS IN THE NEWS

• Amazon building new $5.5M Last-mile delivery station at prime Louisville property adding close to 2,000 new jobs (March 2021)

• GE Appliances completes $60M expansion adding 245 new jobs (July 2021)

• GE Appliances set to invest $450M at its appliance park in the next 2 years adding over 2,000 new jobs (Oct 2021)

• QSR Automations opens new global headquarters in Louisville, KY (Nov 2021)

• KCC Manufacturing break ground on 700-Job operation in Shelby County (Nov 2021)

• Republic National Distributing Co. breaks ground on a relocation and expansion project that will create 30 full time jobs with a $50 million investment (Sep 2021)

• Baptist Health to build $42M rehabilitation hospital in Jeffersontown (Nov 2021)

AMAZON LAST MILE DELIVERY STATION

Population: 1,300,000

Median age: 39.2

ECONOMY

• Prior to the pandemic, Louisville/Jef ferson County’s real gross metropolitan product grew at an average annual rate of 2.0% from 2015 to 2019. During that same five-year period, job growth averaged 1.5% annually, with rough ly 9,800 jobs added on average each year.

• In 2020, COVID-19 mitigation mea sures and limited business activity caused the local economy to contract as much as 10.5% year-over-year in 2nd quarter. In the year-ending 3rd quarter 2021, the metro’s inflation-adjusted economic output expanded 4.6%.

• The metro recorded a net gain of 22,400 jobs, expanding the employ ment base 3.5%. As such, Louisville/Jef ferson County’s unemployment rate in August 2021 declined 2.2 points yearover-year to 3.4%, below the national

DEMOGRAPHICS: STATISTICS

average of 5.3%.

• During the past year, job gains in Lou isville/ Jefferson County were most pro nounced in the Trade/Transportation/ Utilities sector followed by Leisure/ Hospitality Services. Despite job losses stemming from the pandemic, Louisville/Jefferson County’s current employ ment base now sits roughly 54,900 jobs, or about 9% above the 1st quarter 2008 level, prior to the Great Recession. The relative resilience of the economy points to some insulation provided by recession-resistant economic anchors in the market, namely the University of Louisville.

median hhi: $57,405
-
Msa median home value: $173,500
-
Msa
1
Year growth: 1.77%
1
Year growth: 4.83% Average occupancy: 96.4% Rent growth:6%

SUPPLY & DEMAND

SUPPLY

• The level of new apartment completions in Louisville/ Jef ferson County were elevated, as 2,415 units delivered in the year-ending 3rd quarter 2021, the highest level in the mid1990s.

• That annual completion volume compares to a low of 945 units and the current high of 2,415 units over the past five years. Annual new supply averaged 1,734 units, and annual inventory growth averaged 2.0% over the past five years. Completions over the past year expanded the local inventory base 2.7%.

• Over the next year, inventory growth is set to remain around the current level with the scheduled addition of 2,241 units.

At the end of 3rd quarter 2021, there were 2,634 units under construction.

• New supply over the past five years has been concentrat ed in Northeast Louisville, Southwest Louisville, and Northwest Louisville, which received 68% of the market’s total comple tions collectively. Scheduled new deliveries in the coming year are expected to be concentrated in Northwest Louisville and Northeast Louisville.

1 Yum! Brands 2 UPS Worldport 3 Ford Motor Company 4 GE Appliances 5 Humana Inc 6 Norton Healthcare 7 Anthem 8 LG&E and KU Energy 9 Brown-Forman 10 Papa John's International 11 Amazon Fulfillment Center MARKET DRIVERS 2 4 6 5 1 3 7 8 9 10 11

OCCUPANCY

• Over the past year, occupancy gained 1.2 points, with the 3rd quarter 2021 rate landing at 96.4%.

• That occupancy rate ranked #52 among the 65 key South region markets and #130 among the top 150 markets nationally and was only the third time the market has topped 96% in more than 20 years.

• Looking at product classes in Louisville/Jefferson County, 3rd quarter 2021 occupancy was at 96.1 % in Class A units, 96.5% in Class B units and 96.6% in Class C units.

• Among submarkets, 3rd quarter 2021 occupancy was strongest in Northwest Louisville and South Central Louisville. The weakest readings were seen in Central Louisville and Southwest Louisville.

ATTRACTIONS

LOUISVILLE SLUGGER MUSEUM

Batter up! It takes a special place to craft the #1 Bat in Major League Baseball. At Louisville Slugger Museum & Factory, experience history-in-the-making as you stroll through the actual factory where world-famous Louisville Slugger bats are created. The award-winning fac tory tour is a highlight of the visit here, but there’s plenty more to enjoy along with it.

Admire the World’s Biggest Bat - stretching 120 feet into the sky. Hold bats actually used by baseball superstars like Mickey Mantle, Johnny Bench, Cal Ripken Jr. And Derek Jeter. Be sure to swing by!

EVAN WILLIAMS BOURBON

Located on Louisville’s historic “Whiskey Row”, the Evan Williams Bourbon Experience features an artisanal dis tillery, tours, educational tastings, and more!

In 1783, our namesake opened Kentucky’s First Distillery on the banks of the Ohio River. Many years and barrels later, we still produce Bourbon the right way, using the same time-honored methods.

THE BOURBON BUSINESS

The Banks is a gathering place for people all across the region. It provides a lively atmosphere full of attractions that promote public enjoyment and appreciation for city’s riverfront. Spanning the full width of the Central Business District, The Banks brings the waterfront to down town’s front door. Thriving off of the energy generated by the adjacent professional sports venues, Paul Brown Stadium to the west and Great American Ballpark to the east, The Banks provides life and energy as a premier live, work, and play district.

KENTUCKY DERBY

Located in South Louisville, Churchill Downs is a Thor oughbred racetrack known for hosting the annual Ken tucky Derby. It is the world’s most legendary racetrack. The first Kentucky Derby and Kentucky Oaks were both held in 1875, which was the year that the racetrack opened. The racetrack at Churchill Downs is 147 acres and features a seven-furlong turf racecourse and a one-mile dirt, oval racetrack. The racetrack can accommodate over 165,000 guests on Derby Day.

165,000 FACILITY CAPACITY 147 ACRES OCCUPIED BY RACETRACK $373M DIRECT ECONOMIC IMPACT 146 YEARS RUNNING
INTERESTING STATISTICS

visit adgmultifamily.com to learn more.

Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.