4 UNITS IN MANHATTAN BEACH, CA
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
4 UNITS IN MANHATTAN BEACH, CA
TABLE OF CONTENTS SECTION 01
Property Overview
02 Financial Analysis 03 Comparables 04 Location Overview CONTACT INFORMATION
Anna Sporrong Associate (424) 306-0983
JOHN KATNIK
Senior Associate (424) 317-9569
ELLIOT HASSAN Senior Director (424) 325-2643
MIKE HANASSAB Senior Director (424) 325-2642
02
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 1
PROPERTY OVERVIEW Street Address City State Zip Code APN Rentable Square Feet Lot Size Year Built
03
3216 Manhattan Ave Manhattan Beach CA 90266 4175-021-009 4,144 SF 3,497 SF 1973
Number of Units
4
Parking
9 Covered Spaces
Number of Buildings
1
Zoning
MNRH
Number of Stories
3
Unit Mix
Water
Master-Metered
Electric
Individually Metered
Gas
Individually Metered
Construction
Wood-Frame Stucco
Roof
(3) 2 Bed / 2 Bath (1) 3 Bed / 2 Bath
Flat
CONTACT ANNA SPORRONG
SECTION 1
PROPERTY OVERVIEW Prime Manhattan Beach Location | Hottest City in Los Angeles County Located on Manhattan Ave, this location is one of most desired in all of Los Angeles County. Private Roof Deck for 3 Bedroom Unit The 3 bedroom unit has a massive private roof deck with tremendous views from Palos Verdes to Malibu. This unit has endless possibilities and could be a perfect owner-user or short term rental unit. Zero Supply Market Currently there are no 4 units available in the entire city of Manhattan Beach. Overparked Fourplex The building features 9 garage parking spaces on-site. Single Car Garages rent for minimum of $200 in this area of Manhattan Beach. 2 Bedroom Units Have Private Balconies The 2 bedroom units get to enjoy private balconies with ocean views. Renovated Pride of Ownership Asset with True Rental Upside Current ownership has done quality renovation to the exterior with new paint and windows. One unit has been fully renovated and the remaining are very clean but allow a new owner to come in and execute on their renovation strategy.
04
CONTACT ANNA SPORRONG
SECTION 1
property OVERVIEW
05
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 1
property OVERVIEW
06
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 1
property OVERVIEW
07
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 1
property OVERVIEW
08
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 2
FINANCIAL ANALYSIS
$6,600,000 Price Price per Unit Price per Square Foot
09
$6,600,000 $1,650,000 $1,592.66
CURRENT
PRO FORMA
Cap Rate
2.63%
4.28%
GRM
24.89
17.60
$173,380
$282,344
Net Operating Income
CONTACT ANNA SPORRONG
SECTION 2
FINANCIAL ANALYSIS ANNUAL
INCOME
CURRENT
PRO FORMA
Base Rental Income
$265,140
Laundry Income
ANNUAL
EXPENSE
CURRENT
PRO FORMA
$375,000
Taxes
$73,821
$73,821
$500
$500
Insurance
$1,865
$1,865
Garage Income
$0
$2,400
Utilities
$4,320
$4,320
Gross Potential Income
$265,640
$377,900
Repairs & Maintenance
$2,000
$2,000
Vacancy Allowance
$7,954
Reserves
$800
$800
Effective Gross Income
$257,686
Trash
$1,500
$1,500
Operating Expenses
$84,306
Operating Expenses
$84,306
$84,306
Net Operating Income
$173,380
10
(3%)
$11,250
(3%)
$366,650 (33%)
$84,306
(23%)
$282,344
CONTACT ANNA SPORRONG
SECTION 2
FINANCIAL ANALYSIS UNIT #
UNIT TYPE
SQ. FOOTAGE
RENT
RENT PER SF
RENT
PRO FORMA
PRO FORMA
01*^
2 Bed / 2 Baths
900 SF
$5,495
$6.11
$6,000
$6.67
02*^
2 Bed / 2 Baths
900 SF
$4,900
$5.44
$6,750
$7.50
03*
2 Bed / 2 Baths
900 SF
$5,000
$5.56
$6,500
$7.22
04’
3 Bed / 2 Baths
1,444 SF
$6,700
$4.64
$12,000
$8.31
4,144 SF
$22,095
TOTAL *Balcony ^ Washer / Dyer In-Unit
11
RENT PER SF
$31,250
‘Private Deck
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 3
SALES COMPARABLES #
ADDRESS
SALE PRICE
# OF UNITS
CAP RATE
GRM
PRICE / UNIT
01
3309 Bayview Dr , Manhattan Beach , CA 90266
$2,700,000
2
2.83%
24.70
$1,350,000
$1,562.50
02
907 5th St , Hermosa Beach , CA 90254
$3,050,000
3
3.13%
22.20
$1,016,667
$550.34
03
1602 Loma Dr , Hermosa Beach , CA 90254
$3,075,000
3
2.45%
28.40
$1,025,000
$1,455.97
04
408 Manhattan Ave , Manhattan Beach , CA 90266
$3,650,000
3
1.65%
58.40
$1,216,667
$1,648.60
12
PRICE / SF
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 3
SALES COMPARABLES
01
Subject
3216 Manhattan Ave Manhattan Beach, CA 90266
Close of Escrow
-
02
3309 Bayview Dr
907 5th St
Manhattan Beach , CA 90266
Hermosa Beach , CA 90254
Close of Escrow
2/4/2021
Close of Escrow
3/9/2020
List Price
$6,600,000
Sale Price
$2,700,000
Sale Price
$3,050,000
CAP Rate
2.63%
CAP Rate
2.83%
CAP Rate
3.13%
GRM
24.89
GRM
24.70
GRM
Number of Units Year Built
4 1973
Number of Units Year Built
2 1971
Number of Units Year Built
22.20 3 1986
Rentable Square Feet
4,144 SF
Rentable Square Feet
1,728 SF
Rentable Square Feet
5,542 SF
Price per Square Foot
$1592.66
Price per Square Foot
$1,562.50
Price per Square Foot
$550.34
Price per Unit Unit Mix
13
$1,650,000 (3) 2 Bed / 2 Bath (1) 3 Bed / 2 Bath
Price per Unit Unit Mix
$1,350,000 (1) 2 Bed / 2 Bath (2) 1 Bed / 1 Bath
Price per Unit Unit Mix
$1,016,667 (1) 3 Bed / 3 Bath (2) 3 Bed / 2 Bath
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 3
SALES COMPARABLES
03
04
1602 Loma Dr
408 Manhattan Ave
Hermosa Beach , CA 90254
Manhattan Beach , CA 90266
Close of Escrow
8/24/2020
Close of Escrow
10/7/2020
Sale Price
$3,075,000
Sale Price
$3,650,000
CAP Rate
2.45%
CAP Rate
1.65%
GRM
28.40
GRM
58.40
Number of Units Year Built
3 1924
Number of Units Year Built
3 1907
Rentable Square Feet
2,112 SF
Rentable Square Feet
2,214 SF
Price per Square Foot
$1,455.97
Price per Square Foot
$1,648.60
Price per Unit
$1,216,667
Price per Unit Unit Mix
14
$1,025,000 (3) 1 Bed / 1 Bath
Unit Mix
(1) 2 Bed / 2 Bath (2) 1 Bed / 1 Bath
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW The South Bay The South Bay is a region of the Los Angeles metropolitan area which contains fifteen cities plus portions of the City of Los Angeles. The area is bounded by the Pacific Ocean on the south and west and generally by the City of Los Angeles on the north and east. Its name comes from its location on the south end of the Santa Monica Bay. Major areas of the South Bay include: the beach cities of Manhattan Beach, Hermosa Beach, and Redondo Beach, a popular destination for swimmers, surfers, bodyboarders, and other beachgoers; the Palos Verdes Peninsula, home to the affluent communities of Palos Verdes Estates, Rancho Palos Verdes, Rolling Hills, and Rolling Hills Estates; the Los Angeles harbor neighborhoods of San Pedro and Wilmington; and the inland cities of Inglewood, Hawthorne, Gardena, Lawndale, Lomita, and Carson. The South Bay is heavily reliant on the aerospace and automotive industries, and is home to numerous industry headquarters. It has two major transportation hubs on its borders — Los Angeles International Airport and the Ports of Los Angeles and Long Beach and the Pacific Ocean is at its back door. These factors, and its diverse cities, make it economically, geographically and socially unique. The South Bay
15
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW Manhattan Beach, CA Manhattan Beach is a city in southwestern Los Angeles County, California, United States, on the Pacific coast south of El Segundo, and north of Hermosa Beach. As of 2019, the population was estimated to be 35,183. Manhattan Beach is one of the three Beach Cities, along with Hermosa Beach and Redondo Beach, that make up the South Bay region of Los Angeles County. Situated conveniently close to LAX in L.A.’s South Bay region, Manhattan Beach’s biggest draw is, of course, the beach. The sand and surf here are the real deal, and the scene can sometimes look straight out of an updated version of Baywatch. The ultra-smooth sand is perpetually dotted with volleyball nets and is home to the annual Manhattan Beach Open, the pro beach volleyball summer tournament. And, of course, it’s a hot spot for surfing. The Manhattan Beach Pier, where Manhattan Beach Boulevard meets the Pacific, offers a relaxing stroll with breathtaking views of L.A.’s most expensive beachside homes and the scenic Palos Verdes Peninsula to the south. Further inland, Downtown Manhattan Beach is the bustling centre of the city, loaded with high-end boutiques, retailers, hotels, bars, and many popular casual and fine-dining restaurants. The Strand House offers unparalleled ocean views along with its top rated farm-to-table and specialty cocktail menus. those who want a more laid-back vibe, Manhattan
16
Manhattan beach, CA
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW
17
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW
18
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW 1. Downtown Manhattan Beach 20 Min Walk 1 Mile From Subject Property
2. Manhattan Beach Montessori School 12 Min Walk 0.6 Miles From Subject Property
3. Grandview Elementary School 14 Min Walk 0.6 Miles From Subject Property
4. Sand Dune Park 11 Min Walk 0.4 Miles From Subject Property
5. Rosecrans Beach 07 Min Walk 0.3 Miles From Subject Property
6. Bruce’s Beach 06 Min Walk 0.3 Miles From Subject Property
19
Walk Score: 75 3216 Manhattan Ave, Manhattan Beach, CA 90266
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW 1. Manhattan Beach Pier 07 Min Drive 1.2 Miles From Subject Property
2. LAX 13 Min Drive 4.4 Miles From Subject Property
3. The Strand 06 Min Drive 1.2 Miles From Subject Property
4. Downtown Manhattan Beach 05 Min Drive 1 Mile From Subject Property
5. Hermosa Beach Pier 14 Min Drive 2.9 Miles From Subject Property
6. Manhattan Village 10 Min Drive 2.4 Miles From Subject Property
20
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW
01
02
03
Manhattan Beach Pier
LAX
The Strand
The Manhattan Beach Pier is a pier located on the coast of the Pacific Ocean. The pier is 928 feet long and is an octagonal Mediterranean-style building sitting at the end of the pier.
Los Angeles International Airport, commonly referred to as LAX, is the primary international airport serving Los Angeles and its surrounding metropolitan area. In 2019, LAX handled 88,068,013 passengers.
Living on The Strand neighborhood in Manhattan Beach is like having front row seats to your favorite show. The strand is a couple miles long open to the public for bike riding, walking and more.
04
05
06
Hermosa Beach Pier
The Point
Manhattan Village
Like the Manhattan Beach Pier, the Hermosa Beach Pier extend sinto the pacific Ocean. Small tiled pavilions were erected at intervals along the sides to afford shade for fishing and picnic parties.
The point is a shopping call in El Segundo, California. It is a Hip, modern outdoor mall with upscale boutiques, restaurants, cafes, salons & a SoulCycle studio.
The Manhattan Village embrases the local indoor & outdoor lifestyle, showcasing the sophisticated casual charm of Manhattan Beach. It consits of curated open air dining & retail centers for everyone to enjoy.
21
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
SECTION 4
LOCATION OVERVIEW POPULATION
1-Mile
3-Mile
5-Mile
2025 Projection
13,409
84,600
350,736
2020 Estimate
13,472
84,858
351,790
2010 Census
13,515
84,365
349,642
Growth ‘20 - ‘25
-0.47%
-0.30%
-0.30%
Growth ‘10 - ‘20
-0.32%
0.58%
0.61%
1-Mile
3-Mile
5-Mile
2025 Projection
5,829
35,285
128,891
2020 Estimate
5,859
35,405
129,267
2010 Census
5,889
35,277
128,490
Growth ‘20 - ‘25
-0.51%
-0.34%
-0.29%
Growth ‘10 - ‘20
-0.51%
0.36%
0.60%
Average Income
$183,817
$163,376
$120,359
Median Income
$158,250
$133,466
$88,679
HOUSEHOLDS
22
3216 MANHATTAN AVE, MANHATTAN BEACH, CA 90266
JAMES CAPITAL ADVISORS, INC.
DISCLAIMER
The information contained in this Marketing Brochure has been obtained from sources believed to be reliable, but the accuracy or completeness of the information contained therein cannot be guaranteed. James Capital Advisors, Inc. (“Broker”) has not, and will not, verify any of this information, nor has Broker conducted, nor will it conduct, any investigation regarding these matters. Broker makes no representations, guarantees, or warranties of any nature about the accuracy or completeness of any information provided. The information provided in this brochure is in no way a substitute for a thorough due diligence investigation by Buyer. Broker has made no investigation of, and has made no representations, guarantees, or warranties of any nature, with regard to income and expenses for this property nor the future financial performance of the property. In addition, Broker has made no investigation of, and has made no representations, guarantees, or warranties as to the size and square footage of the property, the presence of any contaminating substances at the property, the physical condition of the property or compliance with any State, Local or Federal regulations. In addition, Broker has made no investigation of, and has made no representations, guarantees, or warranties of any nature, with regard to the financial condition or future financial condition of any tenants, nor any future plans or intentions of tenants with regard to the continued occupancy of the property. All parties are aware that Broker has no affirmative obligation to conduct a due diligence examination of the property for any Buyer. Any and all projections or estimates used in this Marketing Brochure are for example only and do not represent the current or future performance of this property. Therefore, Broker assumes no legal responsibility for accuracy or completeness of this information, and expressly disclaims all representations, guarantees, or warranties related thereto. The value of the property to any Buyer depends on numerous factors that must be evaluated by Buyer and Buyer’s legal, tax, construction, and financial advisors. Buyer and Buyer’s advisors should conduct a thorough, independent investigation of the property to determine its suitability for Buyer’s intended usage. This investment, as with all real estate investments, carries a substantial risk. As such, Buyer and Buyer’s legal and financial advisors are strongly advised to request and review all legal and financial documentations related to the property and tenants. A tenant’s past performance is not a guarantee of future performance. The lease rate stated for some properties may be based on a tenant’s projected sales with little or no record of actual performance or comparable rents for the area in question. Returns are in no way guaranteed. Tenants may fail to pay the rent or property taxes or any other tenant obligations under the terms of the lease or may default under the terms of such lease. Regardless of tenant’s history of performance, and/or any lease guarantors and/or guarantees, Buyer is responsible for conducting Buyer’s own investigation of all matters related to any and all tenants and lease agreements. Broker is not, in any way, responsible for the performance of any tenant or for any breach or default by any tenant of any terms of any lease agreement related to the property. Further, Buyer is responsible for conducting Buyer’s own independent investigation of all matters related to the value of the property, including, but not limited to, the value of any long-term leases. Buyer must carefully evaluate the possibility of tenants vacating the property or breaching their leases and the likelihood and financial impact of being required to find a replacement tenant if the current tenant should default and/or abandon the property. Buyer must also evaluate Buyer’s legal ability to make alternate use of the property in the event of a tenant abandonment of the property.
CONFIDENTIALITY This Marketing Brochure and the information contained within, is propriety and strictly confidential. It is intended to be used only by the party receiving it from Broker. It should not be made available to any other person or entity without the express written consent of Broker.
RELEASE This Marketing Brochure has been prepared to provide basic, unverified information for prospective purchasers. By accepting this Marketing Brochure, the recipient agrees to release and hold harmless Broker from any claim, demand, liability or loss arising out, or relating in any way, to the information contained in this Marketing Brochure and from Buyer’s investigation of the property. In no event shall James Capital Advisors, Inc. or Broker be liable to any party for any direct, indirect, special, incidental, or consequential damages of any kind whatsoever arising out of the use of this Marketing Brochure or any information contained herein.
NON-ENDORSEMENT Broker is not affiliated with, endorsed by or sponsored in any way by any tenant or lessee identified in this Marketing Brochure. The presence of any entity’s logo or name is not intended in any way to indicate affiliation, sponsorship or endorsement by said entity of Broker.
23
www.jamescapitaladvisors.com
@jamescapitaladvisors
JAMES CAPITAL ADVISORS, INC.
CONTACT INFORMATION LISTING AGENTS
ANNA SPORRONG Associate
John Katnik
Senior Associate
Elliot Hassan
Senior Director
Mike Hanassab
Senior Director
24
(424) 306-0983 anna.sporrong@jamescapitaladvisors.com CA RE Lic: 02107076
(424) 317-9569 john.katnik@jamescapitaladvisors.com CA RE Lic. 02002695
(424) 325-2643 elliot.hassan@jamescapitaladvisors.com CA RE Lic. 01481211
(424) 325-2642 mike.hanassab@jamescapitaladvisors.com CA RE Lic. 01484891
Request More Info | Submit Offer