Upload
others
View
3
Download
0
Embed Size (px)
Citation preview
1
New York, New York 10025542 West 110th Street
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
2
CONFIDENTIALITY & DISCLAIMER | 542 West 110th Street
The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap and should not be made available to any other person or entity without the written consent of Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. Marcus & Millichap has not made any investigation, and makes no warranty or representation, with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCB’s or asbestos, the compliance with State and Federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable; however, Marcus & Millichap has not verified, and will not verify, any of the information contained herein, nor has Marcus & Millichap conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein.
ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT FOR MORE DETAILS.
TABLE OF CONTENTS | 542 West 110th Street
Section 1: Property OverviewSection 2: Pricing and Financial Overview
4
PROPERTY OVERVIEW
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
5
PROPERTY OVERVIEW | 542 West 110th Street
INVESTMENT HIGHLIGHTS
• 25-Footwide Mixed-use Building on Upper West Side• Three Free-Market Apartments & One Office Space• Low Expenses – Tenants Pay Heat & Electric• 6,874 Square Feet of Air Rights• One Block from Riverside Park• Half Block from 110th Street Subway Station• Four Blocks from Columbia University
Marcus & Millichap is the exclusive sales broker for 542 West 110th Street, a mixed-use building between Amsterdam Avenue and Broadway on the Upper West Side.
The subject property measures approximately 25 feet by 41 feet totaling approximately 4,565 square feet, has a finished cellar built full to the back of the lot, and sits on a 25 foot by 70.92-foot R8-zoned lot. The subject property contains three free-market apartments and one office space in the cellar. The subject property has 6,874 square feet remaining of developable rights and is part of the Morningside Heights Historic District.
The subject property is half a block from the Cathedral Parkway-110th Street subway station (1-train). It is also located close to Riverside Park, Morningside Park, Columbia University, Mount Sinai St. Luke’s Hospital and the northern corner of Central Park.
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
6
Property Address Block & Lot Zoning Maximum Allowed FAR FAR as Built Available Development Rights
PROPERTY OVERVIEW | 542 West 110th Street
PROPERTY SUMMARY
Number of Residential UnitsNumber of Commercial UnitsNumber of StoriesYear Built (est.) Gross Square Feet Building SizeLot Size Type of Ownership
THE OFFERING SITE DESCRIPTION
TAX LOT MAP
31
3 + Finished Cellar + Penthouse19884,565
25 ft by 41 ft25 ft by 70.92 ft
Fee Simple
542 West 110th Street New York, NY 10025
1881-53R8
6.022.14
6,874 sf
CERTIFICATE OF OCCUPANCY
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
7
PROPERTY OVERVIEW | 542 West 110th Street
PROPERTY PHOTOS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
8
PROPERTY OVERVIEW | 542 West 110th Street
PROPERTY PHOTOS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
9
PROPERTY OVERVIEW | 542 West 110th Street
RESIDENTIAL PHOTOS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
10
PROPERTY OVERVIEW | 542 West 110th Street
RESIDENTIAL PHOTOS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
11
PROPERTY OVERVIEW | 542 West 110th Street
RESIDENTIAL PHOTOS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
12
PROPERTY OVERVIEW | 542 West 110th Street
LOCAL & REGIONAL MAPS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
13
PROPERTY OVERVIEW | 542 West 110th Street
AERIAL MAP
SUBJECT PROPERTY
110th AvenueBroa
dway
Amste
rdam
Ave
nue
Colum
bus A
venu
e
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
14
PROPERTY OVERVIEW | 542 West 110th Street
RECENT & FUTURE DEVELOPMENTS
SUBJECT PROPERTY
321 West 110th St.
285 W 110th St.
310 W 113th St.
145 Central Park N
10 Lenox Avenue
2171 Frederick Douglass Blvd.
123 W 106th St.
15
PRICING & FINANCIAL ANALYSIS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
16
OFFERING SUMMARYPROPERTY
PricePrice/SFNumber of UnitsGross Square FeetNumber of StoriesYear BuiltLot Size
$5,100,000$1,117
44,565
3 + Finished Cellar + Penthouse1988
25 x 70.92
VITAL DATA
Net Operating Income - CurrentTotal Return - CurrentCAP Rate - Pro FormaGRM - Pro FormaNet Operating Income - Pro FormaNet Cash Flow After Debt Service - Pro FormaTotal Return - Pro Forma
$103,390$14,111
4.25%19.50
$216,564 $87,662
$127,285
PRICING AND FINANCIAL ANALYSIS | 542 West 110th Street
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
17
PRICING AND FINANCIAL ANALYSIS | 542 West 110th Street
Loan Program 5 Year Fixed – Current
5 Year Fixed – Pro Forma
Loan Amount Min $2,200,000 $2,200,000 Loan Amount Max $2,300,000 $2,300,000 Interest Rate Min 3.875% 3.875%Interest Rate Max 4.125% 4.125%Fixed Term 5 Years 5 YearsAmortization (Years) 30 30
RENT ROLL
Unit # Unit Type
Legal Status
Unit Size (SF) Lease End Current
Rent/SF Current Rent Pro Forma Rent/SF Pro Forma Rent
Cellar Office FM 1340 - -$ -$ 80.60$ 9,000.00$ 1 2BR FM 750 4/30/2020 55.20$ 3,450.00$ 67.20$ 4,200.00$ 2 3BR FM 950 1/30/2020 53.05$ 4,200.00$ 56.84$ 4,500.00$ 3 2BR FM 950 12/31/2019 50.53$ 4,000.00$ 51.79$ 4,100.00$
Total Monthly Residential Rent 11,650.00$ 21,800.00$ 139,800.00$ 261,600.00$
Residential Units
Notes
Owner Occupied
Total Annual Residential Rent
700 SF Yard
FINANCING
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
18
PRICING AND FINANCIAL ANALYSIS | 542 West 110th Street
Current Per Unit Pro Forma (1) Per UnitIncomeGROSS POTENTIAL INCOME $139,800 $34,950 $261,600 $65,400Vacancy (1.5%) Deduction $2,097 $524 $3,924 $981EFFECTIVE GROSS INCOME $137,703 $34,426 $257,676 $64,419
ExpensesReal Estate Taxes (2) $16,368 $4,092 $17,677 $4,419Insurance $4,100 $1,025 $4,305 $1,076Water & Sewer $2,370 $593 $2,489 $622Electric (3) $583 $146 $612 $153Management Fee (4%) (4) $5,592 $1,398 $10,464 $2,616General & Administrative $400 $100 $420 $105Repairs & Maintenance $3,700 $925 $3,885 $971Reserves & Replacements $1,200 $300 $1,260 $315TOTAL EXPENSES $34,313 $8,578 $41,112 $10,278 Expenses per SF $7.52 $9.01 % of EGI 24.92% 15.95%
NET OPERATING INCOME $103,390 $25,848 $216,564 $54,141
INCOME & EXPENSES
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of New York, Inc. © 2019 Marcus & Millichap. All rights reserved.
1919
FOR FURTHER INFORMATION OR TO SCHEDULE A WALK-THROUGH, PLEASE CONTACT OUR EXCLUSIVE AGENTS:
John J. StewartAssociate Real Estate Broker
(212) [email protected]
Nicholas BiedronLicensed Real Estate Salesperson
(212) [email protected]
Brian PorterLicensed Real Estate Salesperson
(212) [email protected]