SUNSET SHORES Offering Memorandum 1115 Wheaton Way | BREMERTON
SUNSET SHORESOffering Memorandum
1115 W
he
ato
n W
ay |
BR
EMER
TON
Jason KonoP: 206.566.6595C: [email protected]
Casey ZejdlikP: 206.566.6599C: [email protected]
EXCLUSIVELY LISTED BY
Investment Overview
Location
Financials
Comparables
Offer Guidelines
TABLE of CONTENTS
The information included in this document has been obtained from sources we believe to be reliable. While we do not doubt its accuracy, we have not verified it and cannot make any guarantee, warranty or representation about it. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and may not accurately represent the current or future performance of the property. The value of any proposed transaction to you depends on tax and other factors which should be evaluated by your tax, financial and legal advisors. You and your advisors should conduct a careful, independent investigation of the property to determine to your satisfaction the suitability of the property for your needs. © Pilot Ventures LLC.
INVESTMENT OVERVIEW
SUNSET SHORES | 5
A value-add investment opportunity with prime beach access in Bremerton, WA.
SUNSET SHORES | 6
Price $ 3,200,000
Units 18
Price Per Unit $ 177,778
Rentable SF 15,790
Price Per SF $ 203
Current Cap Rate 5.64 %
Proforma Cap Rate 6.60 %
Current GRM 12.4
Proforma GRM 10.7
Year Built 1984
Parcel Number 3902-002-003-0006
Land SF 29,621
Zoning R-20
Construction Type Wood Frame
Plumbing Copper
Parking Carport & Open
Laundry In-Unit Washer & Dryer
Hot Water In-Unit Hot Water Tanks
Heating Electric
Roof Type Torchdown
Roof AgeBldgs A & B: New August 2010Bldg C: Unknown
Interior Photos
SUNSET SHORES | 7
Interior Photos
SUNSET SHORES | 8
LOCATION OVERVIEW
SUNSET SHORES | 10
SUNSET SHORES1115 Wheaton Way, Bremerton, WA 98310
The Sunset Shores Apartments are located on the waterfront with beach access in
Manette, a growing neighborhood in the city of Bremerton. The location offers a small-town
vibe, while being a short walk across the Manette bridge to everything Downtown Bremerton
has to offer. This unique value-add opportunity offers an investor the chance to increase
NOI through basic unit turns or to fully renovate units and take advantage of even greater
increases to NOI.
The Sunset Shores Apartments offer seventeen 2 bed / 1 bath apartments, and one 1 bed /
1 bath apartments spread evenly across three buildings. Many units have views of the water
and sliding glass doors opening to small balconies or patios. Every unit is equipped with full-
sized washers and dryers. Plentiful open parking stalls and some carports provide at least
one spot per unit. There is a landscaped courtyard between the two waterfront buildings,
providing access to the beach via concrete stairs. Two expansive storage spaces are available
under one building. Some units have new flooring and appliances.
bremerton
Prop
erty
Ove
rvie
w
EA
T +
DR
INK 1 Boat Shed
2 El Balcon
3 Umami Kitchen
4 Anthony’s
5 Bremerton Bar & Grill
6 Kama’Aina Grill
7 Sabaidee Thai Cuisine
8 Happy Teriyaki & Sushi
9 Noah’s Ark Restaurant
10 Island Hut
11 La Poblanita
12 Greek Connextion
13 Pho Tai
14 State Gate Cafe
15 The Coffee Oasis
16 6th & Java
17 The Manette Saloon
18 La Fermata
1 Harborside Fountain Park
2 Marvin Williams
3 Evergreen Rotary Park
4 Sheridan Park Rec Center
5 Lions Park
6 Blueberry Park
7 Illahee State Park
1 Sheridan Village Office
2 F.R.O.G. Soap
3 Millie’s Tux & Bridal
4 Bella Luna Consignment
5 Navy Exchange Services
6 NEX
7 RK Mart
8 Kitsap Sports
9 Walgreens
Safeway
1 Massage Wellness
2 Olympic Wellness
3 Thrive Yoga
4 Indigo Moon Yoga
5 Bremerton Family YMCA
6 Cascadia Strength
RE
CR
EA
TIO
NS
HO
PP
ING
WE
LNE
SS
MANETTE
MANETTE | Bremerton, WA | 98310
1
7891112 10
13
1
3
4
56
7
8
10
2
3
14
16
2
3
4
6
7
5
303
152
3
4
56
2 1
1
304
9
1017
18
4
5
6
EAST BREMERTON
BREMERTON
SUNSET SHORES | 11
SUNSET SHORES | 12
Manette is a charming neighborhood
located on a jut of land connected to
downtown Bremerton by the Manette
Bridge, which was rebuilt in 2011 and
features a protected walkway and bike
lanes. Since 2017, the city hosts the
Bremerton Bridge Blast on the last
Saturday of June, including free concerts,
food vendors, a carnival for children, an
air show, and a dramatic fireworks show
from the Manette Bridge. Sunset Shores
Apartment tenants and their guests have
front row seating for the fireworks, as well
as sweeping views of the waterway.
The Manette neighborhood is also home
to a burgeoning food scene, including the
Boat Shed restaurant, Saboteur Bakery,
Hound and Bottle restaurant, and the euro-
styled brewery Der Blokken. The Manette
Garage is a popular destination for curated
vintage goods. The neighborhood features a variety of arts, entertainment, and outdoor activities, and is just a short walk from downtown Bremerton, Sheridan, and East Bremerton for even more amenities such as the Bremerton Boardwalk, the Puget Sound Navy Museum, the Admiral Theater, the USS Turner Joy Museum Ship, and the Bremerton Ice Center.
Manette is located one mile from the vehicle and passenger ferries to Seattle and the Puget Sound Naval Shipyard. The Puget Sound Naval Shipyard is located near other major employers in Kitsap County including Naval Base Kitsap, the Naval Hospital Bremerton, Lockheed Martin Space Systems, Skookum, EJB, SAFE Boats International, Harrison Medical Center, Port Madison Enterprises, Martha & Mary Health Services, IBM (Manpower), and Olympic College.
Nei
ghbo
rhoo
d O
verv
iew
SUNSET SHORES | 13
SUNSET SHORES | 14
Seattle is a bustling metropolis, ranked by the U.S. Census in the “Top 4 for Growth” for five consecutive years.
Since 2010, our population has increased 18.7%, bringing an additional 114,412 people to America’s beloved Emerald City.
It’s no stretch to appreciate how the lush, green foliage and shimmering waters led a few to Seattle.Unparalleled beauty and access to the outdoors have helped attract some of the best companies in the country. To the east and west, the city is bordered by Lake Washington and the Puget Sound. Out further, snowcapped mountain ranges can be seen in every direction.
Home to a diverse and robust community, Seattle is the cultural and business center of the Pacific Northwest. The thriving tech sector has pushed up the wages, software engineers averaging $132,000/year, as well as the cost of rent.
Employment and population growth rates are strong and stable, supported by the variety of commerce and an ongoing demand for skilled workers.
Seattle was ranked the second-best city for STEM workers by NerdWallet. The University of Washington, a highly ranked school with a variety of nationally recognized programs, prepares top-tier students for roles at companies, such as Amazon, the Fred Hutchinson Cancer Research Center, Facebook, and the Allen Institute.
Buzzing with new infrastructure, jobs and residents, Seattle’s evergrowing metropolis is considered home to many major employers who drive growth and fuel our economic climate including:
Regi
onal
Info
rmat
ion
seattle
SUNSET SHORES | 15
POPULATION OF
3.5 m
WAGE GROWTH
12%
FINANCIALS
SUNSET SHORES | 17
* Unit square footages are estimated and based off the Owner’s Rent Roll
Rent Roll
UNIT Type ApproxSF
CurrentRent
Current/ SF
Pro Forma Rent
Pro Forma/ SF
Renovated Rent
Renovated/ SF
A-01 2 Bd / 1 Bth 895 $ 1,195 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
A-02 1 Bd / 1 Bth 575 $ 1,050 $ 1.83 $ 1,195 $ 2.08 $ 1,295 $ 2.25
A-03 2 Bd / 1 Bth 895 $ 1,175 $ 1.31 $ 1,395 $ 1.56 $ 1,595 $ 1.78
A-04 2 Bd / 1 Bth 895 $ 1,220 $ 1.36 $ 1,395 $ 1.56 $ 1,595 $ 1.78
A-05 2 Bd / 1 Bth 895 $ 1,150 $ 1.28 $ 1,395 $ 1.56 $ 1,595 $ 1.78
A-06 2 Bd / 1 Bth 895 $ 1,195 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
B-07 2 Bd / 1 Bth 895 $ 1,250 $ 1.40 $ 1,395 $ 1.56 $ 1,595 $ 1.78
B-08 2 Bd / 1 Bth 895 $ 1,175 $ 1.31 $ 1,395 $ 1.56 $ 1,595 $ 1.78
B-09 2 Bd / 1 Bth 895 $ 1,250 $ 1.40 $ 1,395 $ 1.56 $ 1,595 $ 1.78
B-10 2 Bd / 1 Bth 895 $ 1,220 $ 1.36 $ 1,395 $ 1.56 $ 1,595 $ 1.78
B-11 2 Bd / 1 Bth 895 $ 1,200 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
B-12 2 Bd / 1 Bth 895 $ 1,300 $ 1.45 $ 1,395 $ 1.56 $ 1,595 $ 1.78
C-13 2 Bd / 1 Bth 895 $ 1,195 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
C-14 2 Bd / 1 Bth 895 $ 1,195 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
C-15 2 Bd / 1 Bth 895 $ 1,200 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
C-16 2 Bd / 1 Bth 895 $ 1,195 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
C-17 2 Bd / 1 Bth 895 $ 1,195 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
C-18 2 Bd / 1 Bth 895 $ 1,195 $ 1.34 $ 1,395 $ 1.56 $ 1,595 $ 1.78
15,790 $ 21,555 $ 1.37 $ 24,910 $ 1.59 $ 28,410 $ 1.81
SUNSET SHORES | 18
CURRENT PRO FORMA RENOVATED
Gross Potential Rent $ 258,624 $ 298,920 $ 340,920
Vacancy $ (12,931) 5.00 % $ (14,946) 5.00 % $ (17,046) 5.00 %
NET RENTAL INCOME $ 245,693 $ 283,974 $ 323,874
OTHER INCOME
Utility Billback $ 8,640 $ 8,640 $ 8,640
Total Other Income $ 8,640 $ 8,640 $ 8,640
EFFECTIVE GROSS INCOME $ 254,333 $ 292,614 $ 332,514
EXPENSES
Property Taxes $ 17,758 $ 18,500 $ 18,500
Insurance $ 6,300 $ 7,200 $ 7,200
Utilities $ 18,186 $ 18,186 $ 18,186
Maintenance / Repairs $ 7,521 $ 15,300 $ 15,300
Resident Manager $ 2,395 $ 2,000 $ 2,000
Professional Management $ 16,185 $ 14,631 $ 16,626
Administrative / Misc $ 1,000 $ 1,000 $ 1,000
Reserves $ 1,000 $ 1,000 $ 1,000
Landscaping $ 3,488 $ 3,488 $ 3,488
Total Expenses $ 73,833 $ 81,305 $ 83,300
NET OPERATING INCOME $ 180,500 $ 211,309 $ 249,214
Financial Analysis
Rare waterfront ownership opportunity
1984 Construction provides modern pluming and electrical systems
Significant upside in NOI through unit renovation and modernization
COMPARABLES
SUNSET SHORES | 20
PROPERTY ADDRESS Building Name Unit Type Unit SF Rent Rent /SF Year Built
1 632 Washington Ave Soundview Apartments 2 Bd / 1 Bth 600 $ 1,650 $ 2.75 1915
2 1901 Winfield Ave Baybridge Apartments 2 Bd / 1 Bth 888 $ 1,375 $ 1.55 1970
3 1619 Wheaton Way Seaglass Village 2 Bd / 1 Bth 1,125 $ 1,600 $ 1.42 1937
3 1619 Wheaton Way Seaglass Village 2 Bd / 1 Bth 1,050 $ 1,485 $ 1.41 1937
AVERAGES 916 $ 1,528 $ 1.78
SOUNDVIEW APARTMENTS
• Waterfront location• Renovated interiors• New appliances• On-site laundry• Quartz countertops &
hardwood floors
SEAGLASS VILLAGE
• Recent upgrades• On-site laundry• Sundeck, gym, &
outdoor grill area• Quartz countertops
& hardwood floors
BAY BRIDGE APARTMENTS
• Recent upgrades• On-site laundry• Clubhouse w/ sauna &
seasonal pool• Private decks / patios
1 32
Rent Comparables
SUNSET SHORES | 21
SOUNDVIEW APARTMENTS
632 Washington Ave
BAYBRIDGE APARTMENTS
1901 Winfield Ave
SEAGLASS VILLAGE
1619 Wheaton Way
1
2
3
1
2
3
MANETTE
BREMERTON
OFFER GUIDELINES
Pilot Ventures is pleased to announce
All questions and inquiries regarding tours and this opportunity should be addressed to the Pilot Ventures representatives listed herein. Pilot Ventures’ team will be available to assist prospective investors with questions upon their review of the offering. Investors will receive advanced notification of the bid deadline via email. Offers should include, at a minimum, the following:
• The purchase price, contingencies and closing date;
• The amount of earnest money deposit;
• The source of capital for down payment;
• A detailed timeline for the transaction;
• A brief overview of the Buyer’s qualifications.
SUNSET SHORES | 23
SUNSET SHORES | 24
Built upon trust and experience, Pilot Ventures was founded by principals Casey Zejdlik and Jason Kono.
Specializing in multifamily investments and property management services, our focus on long-term client success is at the core of everything we do.
At Pilot Ventures, our experienced team of industry professionals offer more than 50 years of creative investment expertise. We engage with every client in a goal-oriented manner to enhance their portfolio and maximize results.
Together, we don’t just build equity— we build relationships.
BrokerageWhether you’re buying or selling, our experienced team of brokers will ensure you receive the best possible representation.
SyndicationOur firm’s financial expertise and professional management allows individuals, families, partnerships and trusts to invest in income producing properties without worrying about the day-to-day operations. We provide a full-service approach to every stage of your multifamily real estate investment.
ManagementManaging properties can be an overwhelming experience— in working with Pilot Ventures, we help streamline processes and systems to maximize your cash flow and ROI.
pilotNW.com
Brokerage / Syndication / Management