THE FLATS OF EDEN 2024
OFFERING MEMORANDUM
LEAD AGENTS
Austin Hall Associate Cincinnati Office
D. 513.878.7712
austin.hall@marcusmillichap.com
Alden Simms
Associate
Cincinnati Office
D. 513.878.7759
alden.simms@marcusmillichap.com
Austin Sum Senior Associate Cincinnati Office
D. 513.878.7747
austin.sum@marcusmillichap.com
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
“OUR COMMITMENT IS TO HELP OUR CLIENTS CREATE AND PRESERVE WEALTH BY PROVIDING THEM WITH THE BEST REAL ESTATE INVESTMENT SALES, FINANCING, RESEARCH AND ADVISORY SERVICES AVAILABLE.”
300 WEST 4TH STREET, CINCINNATI, OH
GLOBAL REACH, LOCAL EXPERTISE
$86.3B
VALUE OF RECENTLY CLOSED TRANSACTIONS
12,272
CLOSED SALES IN MOST RECENT YEAR
$12.8B
TOTAL VALUE OF RECENT LISTINGS
2,143
CLOSED FINANCINGS IN MOST RECENT YEARS
CINCINNATI
DAYTON
LEXINGTON LOUISVILLE
YOUR TEAM
JORDAN DICKMAN
FIRST VICE PRESIDENTS DIRECTOR, NMHG
NICK ANDREWS
FIRST VICE PRESIDENTS DIRECTOR, NMHG
AUSTIN SUM
SENIOR INVESTMENT ASSOCIATE
AUSTIN Hall
INVESTMENT ASSOCIATE
ALDEN SIMMS
INVESTMENT ASSOCIATE
CORPORATE SUPPORT
LIZ POPP
MIDWEST OPERATIONS MANAGER
JOSH CARUANA
VICE PRESIDENT
REGIONAL MANAGER
INDIANAPOLIS | CINCINNATI | LOUISVILLE | ST LOUIS | KANSAS CITY
JOHN SEBREE
SENIOR VICE PRESIDENT
NATIONAL DIRECTOR
NATIONAL MULTI HOUSING GROUP
MICHAEL GLASS
SENIOR VICE PRESIDENT
MIDWEST DIVISION MANAGER
NATIONAL DIRECTOR, MANUFACTURED HOME COMMUNITIES GROUP
BROKER SUPPORT
SAM PETROSino
VALUATION & RESEARCH
BRETT MARTIN
INTERNAL ACCOUNTANT
BRITTANY CAMPBELL-KOCH DIRECTOR OF OPERATIONS
ALEX PAPA
MARKETING
COORDINATOR
DATA SUMMARY
Property Address: 2315 Kemper Lane
City, State, Zip: Cincinnati, OH 45206
Submarket: Mount Auburn
County: Hamilton
Year Built/Reno: 1928/2021
Number Of Units: 25
Average Unit Size: 452
Rentable Sqft: 11,300
# of Buildings: 1
# of Stories: 4
Current Occupancy: 92%
Roof: Flat, Replaced 2021
HVAC: PTAC units, installed 2021
SECTION - THE INVESTMENT
RELATIVE LOCATION
THE FLATS OF EDEN
CINCINNATI ART
KRONN CONSERVATORY
MT. ADAMS
DOWNTOWN CINCINNATI
UNIVERSITY OF CINCINNATI
DOWNTOWN WALNUT HILLS
MUSEUM
CINCINNATI OVER THE RHINE
RENT MATRIX | studio
RENT MATRIX | ONE BED
UNIT MIX BREAKDOWN
Recent Capital Improvements
The Flats at Eden Park has had nearly $400,000 invested in capital improvement over the last 2 years.
These include:
• Interior renovation of all 25-units.
o Cabinets, counters, paint, flooring, bathrooms
• New Roof
• New PTAC unit in each apartment
SECTION - THE FINANCIALS
UNIT RENTS
UNIT DISTRIBUTION
THE FLATS OF EDENfinancials
CASH FLOW
CINCINNATI
THE ECONOMY
1| Prior to the pandemic, Cincinnati’s real gross metropolitan product grew at an average annual rate of 2.1% from 2015 to 2019. During that same five-year period, job growth averaged 1.4% annually, with roughly 15,500 jobs added on average each year. In 2020, COVID-19 mitigation measures and limited business activity caused the local economy to contract as much as 8.4% year-over-year in 2nd quarter. 2| In 2023, the metro’s inflation-adjusted economic output expanded 2.3%. 3| The metro recorded a net gain of 21,100 jobs, expanding the employment base 1.8%. 4| Cincinnati’s unemployment rate in November 2023 was unchanged year-over-year at 3.0%, below the national average of 3.5%. 5| Despite job losses stemming from the pandemic, Cincinnati’s current employment base now sits roughly 63,700 jobs or about 6% above the pre-pandemic level in February 2020.
3,263 units completed in past 12 months 5,184 units currently in progress
HIGHEST OVERALL PERFORMING SUBMARKET
RENT
1| Over the past five years, annual change in effective asking rents in Cincinnati ranged from 2.0% to 11.9%. 2| In 4th quarter 2023, effective asking rents for new leases were up 3.6% year-over- year. That annual rent performance was below the market’s five-year average of 5.7%. 3| Cincinnati’s recent annual rent change performance ranked #10 in the Midwest region and #27 nationally. 4| Looking at product classes in Cincinnati, Class B led for rent performance over the past five years. In 4th quarter 2023, annual effective rent change registered at 2.5% in Class A units, 3.4% in Class B units and 5.8% in Class C units. 5| Among submarkets, the strongest annual rent change performances over the past year were in West Cincinnati and Southeast Cincinnati. 6| The weakest performances were in Central Cincinnati, Butler County and North Central Cincinnati. Over the past five years, rent growth was strongest in Southeast Cincinnati.
SCAN FOR MORE
1| New apartment completions in Cincinnati were moderate recently, as 3,263 units delivered in 2023. That annual completion volume was a 24-year high. 2| With 150 units removed from existing stock over the past year, the local inventory base grew 1.9%. In the past year, supply was greatest in North Central Cincinnati. 3| Annual new supply averaged 1,754 units, and annual inventory growth averaged 1.0% over the past five years. During that period, new supply was concentrated in Central Cincinnati and Campbell/Kenton Counties, which received 42% of the market’s total completions. 4| At the end of 2023, there were 5,184 units under construction with 3,531 of those units scheduled to complete in the next four quarters. Scheduled deliveries in the coming year are expected to be concentrated in Central Cincinnati.
OCCUPANCY
1| Occupancy in the Cincinnati apartment market has ranged from 94.9% to 98.2% over the past five years, averaging 96.4% during that period. 2| Over the past year, occupancy lost 1.2 points, with the 4th quarter 2023 rate landing at 94.9%. 3| Looking at product classes in Cincinnati, 4th quarter 2023 occupancy registered at 94.1% in Class A units, 94.9% in Class B units and 95.6% in Class C units. 4| Occupancy in Class C product was generally tightest over the past five years. 5| Among submarkets, 4th quarter 2023 occupancy was strongest in Southeast Cincinnati and Campbell/Kenton Counties. 6| The weakest readings were seen in Central Cincinnati and North Central Cincinnati. During the coming year, occupancy in Cincinnati is expected to register around 95%.
HIGHEST OVERALL PERFORMING SUBMARKET
LOWEST OVERALL PERFORMING SUBMARKETS
UNITS UNDER CONSTRUCTION
THE FLATS OF EDEN
