OM - 3142 Coolidge - Nat Reinke

Page 1

(415) 710-7284 NREINKE@KW.COM DRE# 01916819 3142 COOLIDGE AVE apartments nathaniel reinke broker associate property highlights: Not Subject to Oakland Rent Control 12.83% Cash on Cash Return Day 1 Assumable Debt at 3.79% with 26 months remaining 7.47% Cap / 9.31 GRM (Current) OFFERING MEMORANDUM 3142 coolidge avenue, oakland, ca 94602

nathaniel reinke

(415) 710-7284

NREINKE@KW.COM

DRE# 01916819

table of contents

All materials and information received or derived from KW Commercial Oakland, its directors, officers, agents, advisors, affiliates, and/or any third party sources are provided without representation or warranty as to completeness, veracity or accuracy, condition of the property, compliance, or lack of compliance with applicable governmental requirements, developability or suitability, financial performance of the property, projected financial performance of the property for any party’s intended use or any and all other matters.

Neither KW Commercial Oakland, its directors, officers, agents, advisors, or affiliates make any representation or warranty, express or implied, as to accuracy or completeness of any materials or information provided, derived, or received. Materials and information from any source, whether written or verbal, that may be furnished for review are not a substitute for a party’s active conduct of its own due diligence to determine these and other matters of significance to such party. KW Commercial Oakland/KW Commercial East Bay will not investigate or verify any such matters or conduct due diligence for a party unless otherwise agreed in writing.

EACH PARTY SHALL CONDUCT ITS OWN INDEPENDENT INVESTIGATION AND DUE DILIGENCE.

Any party contemplating or under contract or in escrow for a transaction is urged to verify all information and to conduct their own inspections and investigations including through appropriate third-party independent professionals selected by such party. All financial data should be verified by the party including by obtaining and reading applicable documents and reports and consulting appropriate independent professionals. KW Commercial Oakland makes no warranties and/or representations regarding the veracity, completeness, or relevance of any financial data or assumptions. KW Commercial Oakland does not serve as a financial advisor to any party regarding any proposed transaction.

All data and assumptions regarding financial performance, including those used for financial modeling purposes, may differ from actual data or performance. Any estimates of market rents and/or projected rents that may be provided to a party do not necessarily mean that rents can be established at, or increased to that level. Parties must evaluate any applicable contractual and governmental limitations, as well as market conditions, vacancy factors, and other issues in order to determine rents from or for the property.

Legal questions should be discussed by the party with an attorney. Tax questions should be discussed by the party with a certified public accountant or tax attorney. Title questions should be discussed by the party with a title officer or attorney. Questions regarding the condition of the property and whether the property complies with applicable governmental requirements should be discussed by the party with appropriate engineers, architects, contractors, other consultants and governmental agencies. All properties and services are marketed by KW Commercial Oakland in compliance with all applicable fair housing and equal opportunity laws.

executive summary. . . . . . . . financial analysis. . . . . . . . . property photos. . . . . . . . . . . aerial photos. . . . . . . . . . . . . . area highlights. . . . . . . . . . . . location highlights. . . . . . . . site attractions. . . . . . . . . . . 03 07 14 20 23 25 28
broker associate
2 3142 Coolidge AveNUE, Oakland, CA 94602

Keller Williams is pleased to be retained as the exclusive broker for the 3142 Coolidge Avenue Apartments. The subject property is located in the School neighborhood of Oakland, CA.

Built in two phases 1904 and 1993, the 3142 Coolidge Avenue Apartments is located just off of Interstate 580 and Fruitvale Avenue. The property consists of two (2) buildings. The older building is a craftsman duplex and the newer is a fourplex. Both buildings are built of wood frame construction with wood siding and a mix of vinyl and aluminum windows. Significant structural improvements were made to the older building over the Summer of 2022. The buildings contain approximately 5,997 square feet of livable space set on a lot of approximately 9,240 square feet.

The buildings consist of six (6) units. There are five (5) Three Bedroom One Bath units, of approximately 850 square feet. The last unit is a Five Bedroom Two Bath unit of approx. 1,547 square feet. This unit features the bottom two floors of the duplex. All of the kitchens feature Formica countertops and laminate flooring. Living spaces feature new plank flooring throughout both buildings. All of the bathrooms contain bathtubs with tiled surrounds with showers, vanities and laminate flooring. Heat to the duplex is provided via gas wall heaters. Heat to the fourplex is provided via electric wall heaters. All of the units are separately metered for gas and electricity. Each unit contains separate hot water heaters. All units feature in-unit washer and dryers. On-site parking is assigned to each unit. Street parking is also readily available.

The 3142 Coolidge Avenue Apartments offer investors the opportunity to acquire a well situated property with substantial upside. The property is exempt from Oakland’s rent control ordinance as it has a certificate of occupancy from 1993. This property offers 14.53% upside in rents. The front building presents an excellent owner occupy opportunity. Cash on cash day one return of 12.83%. Total return of over 189%. Investors can purchase this property with little deferred maintenance and 100% occupancy.

4 3142 Coolidge AveNUE, Oakland, CA 94602
27-861-18 3142 Coolidge Ave Oakland CA/94602 Alameda School Multi-Family 6 (1) 5 x2 (5) 3x1 5,997 1,000 9,240 Assessor Parcel Number: Address: City: State/Zip: County: Neighborhood: Property Type: Units: Unit Mix: Net Rentable Square Feet: Average Unit Size: Parcel Size Square Feet: 5 3142 Coolidge AveNUE, Oakland, CA 94602
property description

offering summary

Down Payment

$520,000 6 $333,333 5,997 $333.50 1904 & 2000 9,240 7.47% 8.96% 9.31 8.13
Units
Rentable Sq. Feet
Ft Year Built Land Area Sq. Feet: Current Cap Rate: Market Cap Rate: Current GRM: Market GRM: 6 3142 Coolidge AveNUE, Oakland, CA 94602 Sale Price: $2,000,000
Price/Unit
Price/Sq

financial analysis 02

Repairs

$700/Unit/Year $700/Unit/Year $300 $324 $7,200 $7,250 $2,907 $600 $4,200 $300 $324 $7,200 $7,250 $3,329 $600 $4,200 Administrative (est.) PG&E (act.) Water (act.) Garbage (act.)
Tax / Rent Board Fee
Services
Business
Contract
& Maintenance (est.)

PRO FORMA

10 3142 Coolidge AveNUE, Oakland, CA 94602 Scheduled Gross Rent Other Income Operating Expenses Non-Operating Expenses Net Operating Income Debt Service Principal Reduction Vacancy 3.00% 3.00% $214,800 $0 $22,781 $36,220 $149,356 $82,653 $0 ($6,444) $246,000 $0 $23,203 $36,220 $179,198 $82,653 $0 ($7,380) Operations Statement Current Market Total Income $214,800 $246,000 Effective Gross Income $208,356 $238,620 Total Expenses $59,000 $59,422 Net Cash Flow $66,703 $96,545 12.83% 18.57% Total Return $66,703 $96,545 12.83% 18.57%
11 3142 Coolidge AveNUE, Oakland, CA 94602 1 3142 Coolidge Ave 2 3035 School St 5 1500 MacArthur Blvd 3 2631 Pleasant St 4 3301-3307 35th Ave 1 4 5 2 3
sales comparables

sales comparables

3142 Coolidge Ave Oakland

3035 School St Oakland

2631 Pleasant St Oakland

Address: 3142 Coolidge Ave Current Cap Rate: 7.47% $/Units: $333,333 $/Sq Ft: $333.50 Price: $2,000,000 Cuurent GRM: 9.31 City: Oakland Market Cap Rate: 8.96% Units: 6 Market GRM: 8.13 Sq Ft: 5,997 1 3 2
Address: 3035 School St Cap Rate: 4.38% $/Units: $233,333 Unit Mix: (8) 2x1, (1) 3x2 $/Sq Ft: $289.02 Price: $2,100,000 COE: 11/16/21 City: Oakland GRM: 12.34 Units: 9 Year Built: 1963 Sq Ft: 7,266
Address: 2631 Pleasant St Cap Rate: 4.41% $/Units: $203,125 Unit Mix: (7) 1x1, (1) 2x1 S/Sq Ft: $317.51 Price: $1,625,000 COE: 02/25/22 City: Oakland GRM: 15.23 Units: 8 Year Built: 1945 Sq Ft: 5,118 12 3142 Coolidge AveNUE, Oakland, CA 94602

3301-3307 35th Ave Oakland

1500

Address: 3301-3307 35th Ave Cap Rate: 5.01% $/Units: $223,750 Unit Mix: (8) 2x1 $/Sq Ft: $305.98 Price: $1,790,000 COE: 01/19/22 City: Oakland GRM: 12.65 Units: 8 Year Built: 1955 Sq Ft: 5,850 4 2
sales comparables
Address: 1500 MacArthur Blvd Cap Rate: 5.05% $/Units: $284,375 Unit Mix: (2) 1x1, (6) 2x1 $/Sq Ft: $380.18 Price: $ 2,275,000 COE: 03/23/22 City: Oakland GRM: 12.90 Units: 8 Year Built: 1963 Sq Ft: 5,984 13 3142 Coolidge AveNUE, Oakland, CA 94602
MacArthur Blvd Oakland

property photos 03

15 3142 Coolidge AveNUE, Oakland, CA 94602
16 3142 Coolidge AveNUE, Oakland, CA 94602

the opportunity

8.96% Cap / 8.13 GRM (Market)

Total Return of 18.02%

Current Rents 14.53% Below Market

Recently Renovated Units

Five Bedroom Owner’s Unit

Low Maintenance Property

Located Close to Schools

Historically High Occupancy

*Source - San Francisco Business Times

17 3142 Coolidge AveNUE, Oakland, CA 94602
18 3142 Coolidge AveNUE, Oakland, CA 94602

Separately Metered for Gas and Electricity

Separate Hot Water Heaters

Security Camera System

On-Site Parking

common area/ building amenities
19 3142 Coolidge AveNUE, Oakland, CA 94602
aerial photos 04
3142 coolidge avenue, oakland, ca, usa fruitvale elementary school 21 3142 Coolidge AveNUE, Oakland, CA 94602 central reservoir oakland coliseum oakland international airport highland hospital manzanita elementary school fruitvale bart statiom fruitvale ave 580 880
3142 coolidge avenue, oakland, ca, usa central reservoir alameda san francisco highland hospital oakland international airport manzanita elementary school fruitvale ave 14th ave park blvd lake merritt fruitvale bart station 22 3142 Coolidge AveNUE, Oakland, CA 94602 580 880
05

location overview

Oakland is the largest and most established city in the East Bay. It encompasses 52 square miles and offers 19 miles of coastline to the west and beautiful rolling hills to the east. Along with its presence as a major West Coast port, Oakland boasts a well-diversified economy of traditional manufacturing, service, and trade industries enhanced by a strong and rapidly increasing high-technology presence.

Oakland is the largest city in Alameda County and the eighth- largest city in California. From 1990 to 20019, the city’s population rose steadily from 372,250 to an estimated 425,097, equating to an increase of 14.2%.

That figure is projected to reach 435,884 by 2025. The median age of city residents is 34.5 years, with 23.5% of residents within the prime renter age group of 20 to 34 years.

marketing highlights:

Not Subject to Oakland Rent Control

10.45% Cash on Cash Return Day 1

Assumable Debt at 3.79% with 32 months remaining

6.85% Cap / 10.01 GRM (Current)

24 3142 Coolidge AveNUE, Oakland, CA 94602

location highlights

• Fruitvale Bart Station is steps away.

• 1-880 & HWY 24/1-980 are less than a 1/2 mile while 1-80 is less than two miles away.

• Many major AC Transit Bus Lines can be found on Foothill Blvd, which borders the property, and International Blvd just a few blocks from the asset.

25 3142 Coolidge AveNUE, Oakland, CA 94602

area highlights school, oakland

Total Population Median Household Income Median Home Value Median Rent

2,698+ $57,390 $568,571 $1,231

Not Subject to Oakland Rent Control

CA

property highlights
26 3142 Coolidge AveNUE, Oakland,
10.45% Cash on Cash Return Day 1 Assumable Debt at 3.79% with 32 months remaining 94602
School is a neighborhood in Oakland, California with a population of 2,698 School is in Alameda County. Living in School offers residents an urban suburban mix feel and most residents rent their homes. In School there are a lot of restaurants, coffee shops, and parks. Many families and young professionals live in School.

area highlights oakland, california

Oakland is a city in California with a population of 425,097. Oakland is in Alameda County. Living in Oakland offers residents an urban-suburban mix feel and most residents rent their homes. In Oakland, there are a lot of bars, restaurants, coffee shops, and parks. Many families and young professionals live in Oakland.

#2 #6 #12

27 3142 Coolidge AveNUE, Oakland, CA 94602
Most Diverse Cities in America Most Diverse Places to live in America Best Cities for Outdoor Activities in America of 228 of 18,522 of 228
Chabot Space & Science Center lake merritt morcom rose garden fox theater oakland Oakland Museum of california site attractions 28 3142 Coolidge AveNUE, Oakland, CA 94602

local amenities

RESTAURANTS attractions

Boriqua Kitchen

Cafe Umami

China Gourmet Express

Flower Lounge

Fortune

Grand Lake Kitchen - Dimond

Jade Palace

La Hacienda

La Perla Puerto Rican Cuisine

Las Palmas Super Burrito

Los Olivos Restaurant

Lucky Three Seven

Ly-Luck

Mz Kettle’s BBQ

Nama Japanese cuisine ( Ramen and Sushi)

Southern Café

Taqueria Los Comales

GROCERIES

Carrington Steps

Alameda Museum

Oakland Zoo

Golden State Bridge

Oakland Museum of California

Crab Cove Visitor Center

Christmas Tree Lane

Cohen Bray House

Pacific Pinball Museum

Lake Merritt

Oakland Aviation Museum

The Gardens at Lake Meritt

Nipse Hussle Mural (Oakland)

Joaquin Miller Abbey

Camron-Stanford House

Cleveland Cascade

Franklin Park

Morcom Rose Garden

The Pergola at Lake Merritt

Dracena Quarry Park

A & R Market

Al Market

Farmer Joe’s Marketplace

Gazzali’s Express

Hien‘s Market

Hometown Grocery

Mi Ranchito Market

Nature‘s Best Foods

Rancho Market and Produce

S & S Market

Safeway

School Market

Sunbeam Market

Taza Market

gwen jackson park

first samoan congregational
school market
Supermarket
elementary school
coolidge avenue, oakland, ca, usa
the
ucc
Gazzali‘s
fruitvale
3142
30 3142 Coolidge AveNUE, Oakland, CA 94602
(415) 710-7284 NREINKE@KW.COM DRE# 01916819 3142 COOLIDGE AVE apartments nathaniel reinke broker associate OFFERING MEMORANDUM 3142 coolidge avenue, oakland, ca 94602 property highlights: Not Subject to Oakland Rent Control 12.83% Cash on Cash Return Day 1 Assumable Debt at 3.79% with 26 months remaining 7.47% Cap / 9.31 GRM (Current)

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.