853-55 W GRACE/3757-59 N FREMONT PRESENTED BY: SEAN CONNELLY MANAGING DIRECTOR 773.899.1332 [email protected]A MULTI-FAMILY INVESTMENT OFFERING MARK KURGAN INVESTMENT BROKER 847.651.5868 [email protected]12 UNIT LAKEVIEW WALK UP 853-55 W GRACE/3757-59 N FREMONT
22
Embed
12 UNIT LAKEVIEW WALK UP 853-55 W GRACE/3757-59 N …€¦ · NEIGHBORHOOD OVERVIEW 853-55 W GRACE CHICAGO, IL LOCATION INFORMATION 853-55 W GRACE CHICAGO, IL 853-55 W GRACE & 3757-59
This document is posted to help you gain knowledge. Please leave a comment to let me know what you think about it! Share it to your friends and learn new things together.
Confidentiality & Disclaimer ContentsAll materials and information received or derived from 33 Realty, LLC its directors, officers, agents,advisors, affiliates and/or any third party sources are provided without representation or warranty asto completeness , veracity, or accuracy, condition of the property, compliance or lack of compliancewith applicable governmental requirements, developability or suitability, financial performance of theproperty, projected financial performance of the property for any party’s intended use or any and allother matters.
Neither 33 Realty, LLC its directors, officers, agents, advisors, or affiliates makes any representation orwarranty, express or implied, as to accuracy or completeness of the any materials or informationprovided, 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 duediligence to determine these and other matters of significance to such party. 33 Realty, LLC will notinvestigate or verify any such matters or conduct due diligence for a party unless otherwise agreed inwriting.
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 allinformation and to conduct their own inspections and investigations including through appropriatethird party independent professionals selected by such party. All financial data should be verified bythe party including by obtaining and reading applicable documents and reports and consultingappropriate independent professionals. 33 Realty, LLC makes no warranties and/or representationsregarding the veracity, completeness, or relevance of any financial data or assumptions. 33 Realty, LLCdoes not serve as a financial advisor to any party regarding any proposed transaction. All data andassumptions regarding financial performance, including that used for financial modeling purposes,may differ from actual data or performance. Any estimates of market rents and/or projected rentsthat may be provided to a party do not necessarily mean that rents can be established at or increasedto that level. Parties must evaluate any applicable contractual and governmental limitations as well asmarket conditions,vacancy factors and other issues in order to determine rents from or for theproperty.
Legal questions should be discussed by the party with an attorney. Tax questions should bediscussed by the party with a certified public accountant or tax attorney. Title questions should bediscussed by the party with a title officer or attorney. Questions regarding the condition of theproperty and whether the property complies with applicable governmental requirements should bediscussed by the party with appropriate engineers, architects, contractors, other consultants andgovernmental agencies. All properties and services are marketed by 33 Realty, LLC in compliance withall applicable fair housing and equal opportunity laws.
853-55 W GRACECHICAGO, IL
TABLE OF CONTENTS
EXECUTIVE SUMMARY
ADDITIONAL PHOTOS
NEIGHBORHOOD DATA
RETAILER MAP
FINANCIAL SUMMARY
INCOME AND EXPENSES
RENT ROLL
FLOOR PLANS
UNIT TYPE
SALES COMPS
SALES COMPS SUMMARY
SALES COMPS MAP
RENT COMPS SUMMARY
RENT COMPS MAP
DEMOGRAPHICS MAP & REPORT
3
4
5
7
8
9
10
11
12
13
15
16
17
18
19
Page 3MORE INFORMATION AVAILABLE ONLINE:
33realty.com
PROPERTY OVERVIEW33 Realty LLC (“33”) is pleased to announce the opportunity to acquire 853-55 W. Grace (“the property”) a rarelyavailable corner walk-up building in Chicago’s Lakeview Neighborhood. The property is located in an idealneighborhood for young professionals who want to experience all that the famous northside neighborhood has tooffer. Whether it be the vibrant night life, gourmet dining options, accessibility to public transportation, proximityto Lake Michigan, or walkability to Wrigley Field, the property is a perfect base camp for any young professional toexplore the best that Chicago has to offer.
The property provides an investor a unique opportunity to acquire an asset that has undergone a substantialrenovation as well as implementation of professional management services. Recent improvements to the propertyinclude:
• Renovation of all kitchens with granite counter tops, dishwashers and granite counters• Renovation of bathrooms with pedestal sinks, tile floor and tile shower surrounds• Dark stain and refinishing of original hard wood floors• Addition of closet organizers for bedroom closets• Addition of in-unit washer and dryer• Replacement of older plumbing with copper plumbing• New electrical service, drop and runs• New glass entryway doors• Addition of Butterfly keyless entry system• New hot water storage tank• New leases signed to roll off in prime rental season• Implementation of ratio utility billing system (‘RUBS”) for existing tenants
The property has an excellent current unit mix of four (4) two-bedroom, one-bathroom units; four (4)two-bedroom, two-bathroom units; two (2) three-bedroom, one-bathroom units; and two (2) three-bedroom,two-bathroom units. While a turn key investor can enjoy the in place stabilized returns, those looking for additionalopportunity can increase the already incredible bedroom count of 28 by adding three (3) duplex units into thelarge basement spaces to add additional rentable square footage in this roommate friendly neighborhood.
853-55 W GRACECHICAGO, IL
EXECUTIVE SUMMARY
PROPERTY SUMMARY
EXECUTIVE SUMMARY
Sale Price: $4,000,000
Number Of Units: 12
Cap Rate: 5.78%
Pro Forma Cap Rate: 5.97%
NOI: $231,152
Pro Forma NOI: $238,614
Lot Size: 50 x 120
Building Size: 15,000 SF
Year Built: 1920
Zoning: RM-5
Page 4MORE INFORMATION AVAILABLE ONLINE:
33realty.com
853-55 W GRACECHICAGO, IL
ADDITIONAL PHOTOS
NEIGHBORHOOD OVERVIEW
853-55 W GRACE
33realty.comMORE INFORMATION AVAILABLE ONLINE:
CHICAGO, IL
Page 5
LAKEVIEW
Anchored by a beautiful stretch of shoreline to the east and dotted with train stops from two ‘L’ lines, Lakeview is one of Chicago’s liveliest and most accessible neighborhoods. Several distinct areas — East Lakeview, Central Lakeview, Boystown and Wrigleyville — meld together to form a lakefront community that celebrates diversity and boasts something for every type of visitor.
Hit the bustling commercial districts along Belmont Avenue, Lincoln Avenue, Southport Avenue, Clark Street, Halsted Street and Broadway Street to shop — be it for vintage frocks, designer jeans or leather biker gear — or live it up with the locals at the seemingly endless options for bars and pubs, and the dozens of celebrated restaurants in between.
Arts and culture come in the form of live music venues, several summer street festivals and a thriving scene for theater, dance and comedy (Belmont Theater District is a stellar collection of nearly 20 independent companies).
Not to be outdone by its extraordinary entertainment landscape, Lakeview makes full use of its slice of Lincoln Park, a 1,200-acre oasis dedicated to the outdoors. Here you will find the scenic Lakefront Trail, a golf course and driving range, a boat harbor, a bird sanctuary, tennis courts and grassy playing fields that are also perfect for picnics or just soaking in the views.
Credit: ChooseChicago.com
NEIGHBORHOOD OUTLOOK• According to Zumper, Lakeview was recently named one
the best neighborhoods in Chicago.
• Based on inventory from Apartment Guide and Rent.com, Lakeview was one of the top 5 neighborhoods in Chicago that saw the highest rent increases between May 2018 and May 2019.
• Average monthly rent in Lakeview is below the city average, according to Rent.com, but still saw double-digit, year-over-year percentage increases.
• Rent.com cites new construction, supply and demand, and large neighborhood investments or new businesses boosting these neighborhoods’ popularity.
• The median age for Lakeview residents is 30 (for both men and women) and the average household income is greater than $100,000.
NEIGHBORHOOD OVERVIEW
853-55 W GRACE
33realty.comMORE INFORMATION AVAILABLE ONLINE:
CHICAGO, IL
Page 6
INVESTMENT HIGHLIGHTS VALUE-ADD OPPORTUNITY: This 12 unit walk up building in Lakeview was recently updated in 2016. While the existing property can be purchased as a turn key luxury investment, there is still a value add opportunity to duplex into the basements for buyers looking to maximize returns.
EXCELLENT TRANSIT: 853 W Grace offers residents easy access to excellent transportation options. The CTA Red line Addison stop is only a few blocks away, giving the site walk/tranist/bike scores of 93/86/87 on the popular ratings site WalkScore.com which correlate to “Walker’s Paradise,” “Excellent Transit” and “Very Bikable.”
A+ LOCATION: The property is exceptionally well located just steps from endless shopping, restaurants, and entertainment, easy access to the “L” and just blocks from Wrigley Field home of the 2016 World Series Champions - the Chicago Cubs.
BIKE SCORE:81
TRANSIT SCORE: 85
WALK SCORE: 93
WRIGLEY FIELDHome of the 2016 World Series Champions - the Chicago Cubs
BELMONT HARBORChicago’s largest harbor (800+ slips) and views of Lincoln Park
NEIGHBORHOOD OVERVIEW
853-55 W GRACECHICAGO, IL
LOCATION INFORMATION
853-55 W GRACECHICAGO, IL
853-55 W GRACE & 3757-59 N FREMONT 855 W GRACE ST is situated between the Sheridan and Addison CTA stops in Wrigley Field’s backyard. Cub-themed sports bars and restaurants surround the area. Major nearby retailers include PetSmart and Whole Foods as well as Walgreens, Chase Bank and UPS. There is also a nearby Fitness Formula Club and the Lake is just over a 1/2 mile due east.
855 W GRACE ST
Just over1/2 mi away
M
M
Page 733realty.comMORE INFORMATION AVAILABLE ONLINE:
NEIGHBORHOOD OVERVIEW
853-55 W GRACE
33realty.comMORE INFORMATION AVAILABLE ONLINE:
CHICAGO, IL
Page 11
FLOOR PLAN INFORMATION
853-55 W GRACECHICAGO, IL
FLOOR PLANS
33realty.comMORE INFORMATION AVAILABLE ONLINE: Page 12
INVESTMENT OVERVIEW CURRENT PROFORMA PROFORMA (VALUE-ADD)
Price $4,000,000 $4,000,000 $4,000,000
Price per Unit $333,333 $333,333 $333,333
Gross Rent Multiplier ("GRM") 12.55 12.08 10.29
CAP Rate 5.78% 5.97% 7.31%
Cash-on-Cash Return (yr 1) 5.68% 6.42% 11.80%
Total Return (yr 1) $108,521 $115,983 $169,730
Debt Coverage Ratio 1.33 1.37 1.68
OPERATING DATA CURRENT PROFORMA PROFORMA (VALUE-ADD)
Gross Scheduled Income $318,780 $331,200 $388,860
Other Income $7,180 $7,180 $7,180
Total Scheduled Income $316,275 $328,322 $396,040
Vacancy Cost ($9,685) ($10,058) ($11,665)
Gross Income $316,275 $328,322 $384,375
Operating Expenses $85,123 $89,708 $92,014
Net Operating Income $231,152 $238,614 $292,361
Pre-Tax Cash Flow $56,783 $64,245 $117,992
FINANCING DATA CURRENT PROFORMA PROFORMA (VALUE-ADD)
Down Payment $1,000,000 $1,000,000 $1,000,000
Loan Amount $3,000,000 $3,000,000 $3,000,000
Debt Service $174,369 $174,369 $174,369
Debt Service Monthly $14,530 $14,530 $14,530
Principal Reduction (yr 1) $51,738 $51,738 $51,738
853-55 W GRACECHICAGO, IL
FINANCIAL SUMMARY
Debt quote provided from CBRE. 5,7, & 10 year amortization options available. Also, 1,2, & 3 year interest only options available. Value-add does not include cost to duplex units.
Page 12MORE INFORMATION AVAILABLE ONLINE:
33realty.com
INCOME SUMMARY CURRENT PROFORMA PROFORMA (VALUE-ADD)
Rental Income $318,780 $331,200 $388,860
Other Income (move in fees, pet fees, etc) $3,100 $3,100 $3,100
Utility Reimbursements $4,080 $4,080 $4,080
Vacancy (3%) ($9,685) ($10,058) ($11,665)
TOTAL INCOME $316,275 $328,322 $384,375
EXPENSE SUMMARY CURRENT PROFORMA PROFORMA (VALUE-ADD)
Taxes $27,112 $31,200 $31,200
Insurance* $3,800 $3,800 $3,800
Repair & Maintenance $6,000 $6,000 $6,000
Turnover $2,160 $2,160 $2,160
Cleaning & Snow Removal $3,500 $3,500 $3,500
Garbage & Recycling* $3,200 $3,200 $3,200
Gas* $10,500 $10,500 $10,500
Electric* $2,000 $2,000 $2,000
Water* $3,300 $3,300 $3,300
Management Fees (4%)* $12,751 $13,248 $15,554
Leasing Fees $4,800 $4,800 $4,800
Capital Reserves $6,000 $6,000 $6,000
OPERATING EXPENSES $85,123 $89,708 $92,014
NET OPERATING INCOME $231,152 $238,614 $292,361
853-55 W GRACECHICAGO, IL
INCOME & EXPENSES
*Indicates actual expense. R&M estimated at $500/unit. Leasing fees assume 40% turnover with $1000 leasing fee. Turnover cost assumes 40% turnover at $450 per turn.
*Opportunity to duplex down and add rental square footage.#1E would be converted to 4 bed, 3 bath renting for $3,500/mo#1N would be converted to 3 bed, 2 bath renting for $3,200/mo#1S would be converted to 3 bed, 2 bath renting for $3,200/mo#1W would be converted to 4 bed, 3 bath renting for $3,500/mo