OM - 809 50th Avenue - Nat Reinke

Page 1

OFFERING MEMORANDUM 809 50TH AVE, OAKLAND, CA 94601, USA 809 50th Avenue OAKLAND, CA 94601, USA PROPERTY HIGHLIGHTS: LIVE/WORK SPACES REDEVELOPMENT OPPORTUNITY 7.23% CAP / 8.97 GRM (STABILIZED) OWNER USER OPPORTUNITY Nathaniel reinke Broker Associate (415) 710-7284 nreinke@kw.com DRE# 01916819

Nathaniel reinke

All materials and information received or derived from KW Commercial 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, its directors, officers, agents, advisors, or affiliates makes 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 will not investigate or verify any such matters or conduct due diligence for a party unless otherwise agreed in writing.

TABLE OF CONTENTS

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 makes no warranties and/ or representations regarding the veracity, completeness, or relevance of any financial data or assumptions. KW Commercial 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 bythe 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 Studio City in compliance with all applicable fair housing and equal opportunity

laws. EXECUTIVE SUMMARY ................ 03 FINANCIAL ANALYSIS .................. 07 PROPERTY PHOTOS ..................... 11 AERIAL PHOTOS ........................... 18 AREA HIGHLIGHTS ....................... 23 LOCATION HIGHLIGHTS ............... 25 SITE ATTRACTIONS ..................... 28 SALES COMPARABLES ................ 31
Broker Associate (415) 710-7284 nreinke@kw.com DRE# 01916819 2 1811 27th Ave. Oakland, CA 94601

EXECUTIVE SUMMARY

PROPERTY OVERVIEW

Keller Williams Commercial is pleased to be retained as the exclusive broker for 809 50th Avenue. The subject property is a seven unit industrial asset, located in the Melrose district of Oakland, CA.

Built in several phases, 809 50th Avenue is built of wood frame construction with a corrugated steel, cinderblock and T111 siding exterior. Five of the seven units have rollup doors to allow for ease of access. Total building area is approximately 10,449 square feet set on a lot of approximately 29,880 square feet.

Three of the units are live/work spaces of approximately 3,849 square feet of gross building area. The remaining four units are industrial spaces available for various uses of approximately 6,600 square feet. Several of the units have mezzanines to allow for office and/or living spaces.

A recent power upgrade to the property brings 440 Amps to the main electrical box. Gas service is also available onsite. Gas and electricity are master metered and billed back to the tenants. Water is master metered as well. The site offers off-street and garaged parking for each of the units with additional parking available for guests. Additional street parking is also readily available.

The 809 05th Avenue offers investors the opportunity to acquire a well situated property with strong potential cash flow and the opportunity to redevelop the site. Located close to I-880 as well as Coliseum BART the property will attract local businesses as well as those who work and live in the area.

4 809 50th Ave, Oakland, CA 94601

PROPERTY DESCRIPTION

ADDRESS: 809 50TH AVE

CITY, STATE, & ZIP: OAKLAND, CA 94601, USA

UNITS: 7

YEAR BUILT: 1955

BUILDING SF: ±10,200 SF

SF PER UNIT: ±1,457 SF

AVERAGE MARKET RENT: $1,561

5 809 50th Ave, Oakland, CA 94601
OFFERING PRICE $2,500,000 PRICE PER UNIT $357,143 PRICE PER SQUARE FOOT $239.26 GRM 8.97 | 9.61 CAPITALIZATION RATE 7.23% | 6.94% ALL CASH 10-YEAR IRR 7.14% LEVERAGED 10-YEAR IRR 11.34% 6 809 50th Ave, Oakland, CA 94601
OFFERING SUMMARY

FINANCIAL ANALYSIS

RENT ROLL 1811 27TH AVE. OAKLAND, CA 94601

8 809 50th Ave, Oakland, CA 94601 Unit Number Unit Type Market Rent Per Unit Previous Sale Current SFT 1 Comm $1,500 $1,150 - ± 1200 2 Live In $1,000 $630 $0 ± 500 3 Comm $1,875 $1,350 - ± 1500 4 Comm $3,125 $2,100 $2,800 ± 2500 5 Live In $2,000 $1,500 $2,800 ± 1000 6 Comm $1,875 $1,600 $5,000 ± 1500 7 Live In $4,200 $2,600 $5,000 ± 2000 Unit Type "Number of Market Rent Per Unit Previous Sale Current Bedrooms" "Number of 1.0 Live In 1166.666667 Bathrooms" "Lender Designated 1.0 Comm 1675 Totals 1457
unit breakdown

PRO FORMA

Income Stabilized Rent Market Rent Scheduled Market Rent $278,700 $260,160 Less: Loss to Lease 5.00% ($13,935) ($13,008) Net Rental Income $264,765 $247,152 Plus: RUBS Income $4,500 $14,400 Plus: Other Income $0 $0 Total Operating Income (EGI) $269,265 $261,552 Expenses Per Unit Pro Forma Pro Forma Administrative $50 $350 $350 Oakland Business Tax & Rent Board Fees $552 $3,861 $3,754 Repairs & Maintenance/Turnover $700 $4,900 $4,900 Management Fee 5.00% $1,923 $13,463 $13,078 Utilities $2,057 $14,400 $14,400 Contracted Services $86 $600 $600 Real Estate Taxes 1.3771% $4,918 $34,428 $34,428 Special Assessments $619 $4,333 $4,333 Insurance $1,500 $10,500 $10,500 Replacement Reserve $250 $1,750 $1,750 Total Expenses $88,585 $88,092 Percentage of Gross Income EGI% 32.90% 33.68% Per Unit: $12,655 $12,585 Per SF: $8.48 $8.43 Units Type Unit SF Total SF Stabilized Rent Monthly Current Rent Annual Current Rent Rent/SF 3 Live In 1,283 3,849 $3,433 $10,300 $123,600 $2.68 4 Comm 1,650 6,600 $3,231 $12,925 $155,100 $1.96 7 1,493 10,449 $3,318 $23,225 $278,700 $2.22 9 809 50th Ave, Oakland, CA 94601

PRO FORMA

1.26 $180,680 $173,460 Less: Debt Service ($143,084) ($143,084) Projected Net Cash Flow $37,596 $30,376 Total Economic Loss 5.0% 5.0% Cash-on-Cash Return (Based on List Price) 4.30% 3.47% Debt Service Coverage 1.26 Cap Rate Analysis Price $/Unit $/Foot Cap Rate/GRM Cap Rate/GRM Purchase Price $2,500,000 $357,143 $239.26 8.12% 7.82% 8.97 9.61 High Strike $2,425,000 $346,429 $232.08 7.49% 7.20% 8.70 9.32 Low Strike $2,100,000 $300,000 $200.98 8.87% 8.52% 7.53 8.07 All Financing Total Loan Amount Down Payment LTV Monthly Payment Debt Constant $1,625,000 $875,000 65% ($11,924) 8.8% New First Mortgage (to be originated at purchase) LTV for this loan Amount Interest Rate Amortization Payment Fees I/O Term (yrs) 65.0% $1,625,000 8.00% 30 ($11,924) 0.00% 0 10 809 50th Ave, Oakland, CA 94601

PROPERTY PHOTOS

12 809 50th Ave, Oakland, CA 94601

THE OPPORTUNITY

• 7.23% CAP / 8.97 GRM (STABILIZED)

• 6.94% CAP / 9.61 GRM (MARKET)

• THREE VACANCIES

• GREEN ZONE OPPORTUNITY (MANUFACTURING & CULTIVATION)

• UPGRADED 440 AMP ELECTRIC SERVICE

• EASY ACCESS TO I-880

• CLOSE PROXIMITY TO COLISEUM BART

• CONVENIENT, CENTRAL LOCATION

• HISTORICALLY HIGH OCCUPANCY

• SIGNIFICANT UPSIDE

13 809 50th Ave, Oakland, CA 94601
COMMON AREA & BUILDING AMENITIES • SEPARATE HOT WATER HEATERS • GATED/CONTROLLED ACCESS • ON-SITE PARKING • New Front Parking Gate 14 809 50th Ave, Oakland, CA 94601

AERIAL PHOTOS

16 1811 27th Ave. Oakland, CA 94601
17 1811 27th Ave. Oakland, CA 94601
18 1811 27th Ave. Oakland, CA 94601

AREA HIGHLIGHTS

LOCATION OVERVIEW

Melrose is a well-known and trendy neighborhood located in the heart of Los Angeles. It is famous for its vibrant and eclectic atmosphere, making it a unique destination for both residents and real estate investors. The neighborhood is primarily residential, with a mix of housing options ranging from historic bungalows to modern condos and apartments. Melrose Avenue, the neighborhood’s main thoroughfare, is lined with fashionable boutiques, art galleries, cafes, and restaurants. It’s a hub for shopping and dining, attracting locals and tourists alike.

The real estate market in Melrose is diverse, with varying property prices depending on location and property type. It’s a desirable area for those who want to experience the dynamic Los Angeles lifestyle, with easy access to cultural attractions, entertainment, and a thriving arts scene. Please note that real estate markets can change, so it’s essential to consult with local real estate agents or resources for the most current information on the Melrose neighborhood in Los Angeles.

MARKETING HIGHLIGHTS

LIVE/WORK SPACES

REDEVELOPMENT OPPORTUNITY

7.23% CAP / 8.97 GRM (STABILIZED)

OWNER USER OPPORTUNITY

20 809 50th Ave, Oakland, CA 94601

AREA HIGHLIGHTS melrose

Melrose, located in Los Angeles, California, is a thriving neighborhood with a vibrant real estate market. Known for its trendy and eclectic atmosphere, Melrose offers a diverse range of properties, from historic bungalows to modern condos. Melrose Avenue, the neighborhood’s main artery, is famous for its fashionable boutiques, restaurants, and art galleries, making it a popular destination. The real estate market caters to those seeking a dynamic Los Angeles lifestyle with easy access to cultural attractions and entertainment. With its unique character and strong demand, Melrose remains an attractive choice for both residents and real estate investors.

#2,874 #3,631 #7,067 MOST DIVERSE PLACES TO LIVE IN AMERICA

MOST DIVERSE NEIGHBORHOODS IN AMERICA OF 5,220 OF 5,220 OF 5,220

BEST NEIGHBORHOODS FOR YOUNG PROFESSIONALS IN AMERICA

https://www.niche.com/places-to-live/oakland-alameda-ca/

21 809 50th Ave, Oakland, CA 94601

SITE ATTRACTIONS

FOX THEATER
OAKLAND MUSEUM OF CALIFORNIA JACK LONDON SQUARE THE CATHEDRAL OF CHRIST THE LIGHT GOLDEN GATE BRIGDE
22 809 50th Ave, Oakland, CA 94601
GOOD TRANSIT Many nearby public transportation options TRANSIT SCORE WALKER’S PARADISE Most errands can be accomplished on foot WALK SCORE 89 65 VERY BIKEABLE Biking is convenient for most trips BIKE SCORE 75 23 809 50th Ave, Oakland, CA 94601
OFFERING MEMORANDUM Nathaniel reinke Broker Associate (415) 710-7284 nreinke@kw.com DRE# 01916819 809 50th Avenue OAKLAND, CA 94601, USA

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.