Upload
others
View
3
Download
0
Embed Size (px)
Citation preview
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
Joel Jaman, Partner1355 N Dutton Ave., Santa Rosa, CA 95401
(707) 528-1400 Fax: (707) 524-1419Lic. #: 00857563
Vicinity Map
FEATURES � 3 freestanding buildings totaling 27,357± sf � 4 legal parcels comprising 2.36± acres � Anchored by Boot Barn, “BOOT” NYSE � Strong rental history � Excellent visibility on Santa Rosa Avenue (main retail corridor) and U.S. Highway 101
� In area with major national tenants � 100% occupied with mix of national and local tenants � Stable tenants with staggered lease expirations � Abundant on-site parking � Close to public transportation � Value added opportunity � Below replacement costs � Professionally Managed
OFFERING PRICE $7,500,000$274 per square foot
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
SITE PLAN & PARCEL MAP
APN037-171-022 & 023 and 037-180-020 & 037
ACRES2.36±
ZONING AND GENERAL PLANCG (General Commercial) district. The CG zoning district is applied to areas appropriate for a range of retail and service land uses that primarily serve residents and businesses throughout the City, including shops, personal and business services, and restaurants. Residential uses may also be accommodated as part of mixed use projects, and independent residential developments.
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
PROPERTY:
Location: Price
Price/psf
Size: Cap Rate 6.11% Description: Current Rent Proforma Rent
Annual NOI $418,097 $457,891 Annual Debt Service ($296,326) ($296,326)
Site: Annual Cash Flow $121,771 $161,566
Zoning: Cash Flow % 4.20% 5.57%
Current Rent Projected Rent Scheduled Gross Income $498,393 $539,418
$145,443 $145,443 Down Payment $2,900,000 Less Vacancy 3.0% -$14,952 3.0% ($16,183) Annual Adjusted Income $628,884 $668,678 Loan Amount $4,600,000 Less Expenses -$210,787 ($210,787) Annual NOI $418,097 $457,891 Interest Rate 5.00% Less Annual Debt Service ($296,326) ($296,326) Cash Flow $121,771 $161,566 Amortization (Yrs) 30 Cash Flow % 4.20% 5.57%
Debt Service ($296,326)
SCHEDULED INCOME (as of 12/2018)
Rent/SF Monthly Rent Lease Exp. Rent/SF Taxes $83,375$2.52 $2,790.00 7/13/2019 $3.00 $3,315.00 Insurance $7,815$1.49 $1,650.00 5/31/2019 $1.60 $1,769.60 Maintenance $46,192$1.50 $3,315.00 2/28/2019 $1.60 $3,536.00 Utilities $51,894$1.31 $1,217.84 M-M $1.60 $1,489.60 Common Area$1.43 $839.00 10/31/2020 $1.60 $937.60 Reserves$1.59 $13,524.87 4/30/2023 $1.80 $15,307.20 Management $21,511$1.48 $1,828.00 8/31/2021 $1.60 $1,979.20 Parking$1.63 $2,369.00 10/31/2023 $1.68 $2,441.04$1.30 $10,010.00 10/31/2023 $1.30 $10,010.00 Total Expenses $210,787$1.58 $3,989.00 6/30/2021 $1.65 $4,166.25
Total: $41,532.71 $44,951.49
Annual Scheduled Annual Projected Annual
Monthly x 12 $498,393 Monthly x 12 $539,418 Reimbursements $145,443
REMARKS:
27,357
1,2378,50445 A1
1,106
1425-1455 Santa Rosa Avenue, Santa Rosa, CA 95404
1,105
Community Shopping Center
COMMERCIAL PROPERTY INVESTMENT
Santa Rosa Center - 1425-1455 Santa Rosa Avenue, Santa Rosa, CA 95404
Proforma Cap Rate
$7,500,000$274.15
5.57%27,357
The above information and projection is based on data provided by seller and certain assumptions and projections about the future.
4 separate parcels totaling approx. 2.36± Acres
ANNUAL OPERATING DATA (as of 12/2018)
45 A2
35 C3&435 C5
35 C2
35 C6 586931
2,210
55 B2 2,525
45 A3 1,45355 B1 7,700
Monthly RentApprox. SF
Proforma Leases
Lessee
Plus Reimbursement
CG - General Commercial
35 C1
Annual Expenses
Loan Data
Current and Projected (P)Current Leases
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
RENT ROLLUNIT LEASE LEASE TYPE AREA LEASE
FROMLEASE TO TERM MONTHLY
RENTANNUAL
INC.MONTHLY
RENT/AREA
ANNUAL RENT
ANNUAL RENT/AREA
ANNUAL REC./AREA
SECURITY DEPOSIT
OPTION
35C1 Subway Sandwiches Retail Net 1,105± 8/1/1999 7/13/2019 239 $2,790.09 $2.52 $33,481.08 $30.30 $6.49 $1,700.00 2-60 mo.35C2 Maria L. Garcia Retail Net 1,106± 4/1/2014 5/31/2019 62 $1,650.00 $1.49 $19,800.00 $17.90 $5.88 $2,000.0035C34 Civic Proud Enterprises Inc. Retail Net 2,210± 3/1/2014 2/28/2019 60 $3,315.00 $1.50 $39,780.00 $18.00 $5.89 $3,000.00 1-60 mo.35C5 Acko Entertainment LLC Retail Net 931± 10/22/2010 M/M 0 $1,217.84 $1.31 $14,614.08 $15.70 $5.87 $1,600.00
35C6 Hermelinda Soto & Ernestina Martinez Retail Net 586± 11/1/2016 10/31/2020 24 $814.83 3% Nov $1.39 $9,777.96 $16.69 $5.90 $1,054.80
45A1 Boot Barn,Inc Commercial 8,504± 11/1/2003 4/30/2023 234 $13,524.87 3% May $1.59 $162,298.44 $19.08 $0.00 $0.00 1-60 mo.45A2 Katherine Wong Retail Net 1,237± 9/1/2008 8/31/2021 156 $1,783.83 2.5% Sept $1.44 $21,405.96 $17.30 $5.88 $1,770.0045A3 The Parron Corporation Retail Net 1,453± 11/1/2017 10/31/2022 60 $2,300.00 3% Oct $1.58 $27,600.00 $19.00 $5.88 $2,000.00 1-60 mo.55B1 John Furtado Commercial 7,700± 11/1/2013 10/31/2018 60 $9,620.00 $1.25 $115,440.00 $14.99 $0.00 $0.00
55B2 Sentinel Cremation Societies, Inc Retail Net 2,525± 7/1/2010 6/30/2021 132 $4,088.75 2.5% July $1.62 $49,065.00 $19.43 $6.73 $4,000.00
TOTAL CURRENT 27,357± $41,105.21 $1.50 $493,262.52 $18.03 $2.50 $17,124.80
TOTAL UNITS TOTAL AREA PERCENTAGE MONTHLY RENT ANNUAL RENTOccupied 10.00 27,357 100 $41,105.21 $493,262.52Vacant 0.00 0 0 0 0Total 10.00 27,357 $41,105.21 $493,262.52
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
PARCEL # 037-180-020 ADDRESS1445 Santa Rosa Ave Santa Rosa, CA 95404
LAND USECommunity Shopping Center
TAX AREA 004304
JURISDICTIONSanta Rosa
RECORDING#2003R093621
REC DATE05/08/2003
LOT ACRES 1.29±
LAND VALUE$777,344
BLDG VALUE$1,547,814
BLDG SF21,116±
BUILT1989
GENERAL PLANRetail and Business Service
ZONING CODECG
PARCEL # 037-171-022 ADDRESS1425 Santa Rosa Ave Santa Rosa, CA 95404
LAND USEVacant Commercial Land W/Util
TAX AREA 004305
JURISDICTIONSanta Rosa
RECORDING#2003R093621
REC DATE05/08/2003
LOT ACRES 0.21±
LAND VALUE$137,577
BLDG VALUE$0
BLDG SF0
GENERAL PLANRetail and Business Service
ZONING CODECG
CITY OF SANTA ROSA PARCEL REPORTS
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
PARCEL # 037-171-023 ADDRESS1429 Santa Rosa Ave Santa Rosa, CA 95404
LAND USEVacant Commercial Lnd W/Util
TAX AREA 004304
JURISDICTIONSanta Rosa
RECORDING#2003R093621
REC DATE05/08/2003
LOT ACRES 0.13±
LAND VALUE$777,344
BLDG VALUE$0
BLDG SF0
GENERAL PLANRetail and Business Service
ZONING CODECG
PARCEL # 037-180-037 ADDRESS1435 Santa Rosa Ave Santa Rosa, CA 95404
LAND USERegional Shopping Center
TAX AREA 004305
JURISDICTIONSanta Rosa
RECORDING#2003R093621
REC DATE05/08/2003
LOT ACRES 0.73±
LAND VALUE$460,900
BLDG VALUE$447,140
BLDG SF6,116±
BUILT1989
GENERAL PLANRetail and Business Service
ZONING CODECG
CITY OF SANTA ROSA PARCEL REPORTS
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
USER SPACERetail
CITYSanta Rosa, CaliforniaCounty of Sonoma
BUSINESS PARKSanta Rosa Avenue
ADDRESS1425-1455 Santa Rosa Avenue, Santa Rosa
RENTABLE SPACE27,357± sf
RENTVariable
TOTAL BUILDING S.F.27,357± sf
PARKINGAbundant on-site
DESCRIPTION OF PREMISES - FEATURESSanta Rosa Center was built in 1989 and consists of three freestanding retail/service buildings on an approximate 2.36 acre site. Each building is multi-tenant with an excellent mix of national, regional and local tenants in each. The project has abundant on-site parking, is professionally managed, has been well maintained and has an excellent rental history.
DESCRIPTION OF LOCATION - AREASanta Rosa Center occupies a prime location just south of the downtown business district on Santa Rosa Avenue. The Center is conveniently and easily accessible from both Santa Rosa Avenue and U S Highway 101 by public and private transportation and is positioned along one of the busiest commercial corridors of Santa Rosa/Sonoma County. Existing and neighboring high profile tenants include Boot Barn, Subway, Fast Signs, State Farm Insurance, Home Depot, Old Navy, Starbucks, Target, Costco, Best Buy, Office Depot, Cost Plus, Trader Joe’s, many restaurants and numerous other commercial and business service ventures.
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
AERIAL FACING NORTH
AERIAL FACING SOUTH
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
NEARBY TENANTS
DEMOGRAPHICS
POPULATION AVG HH INCOME1 mile 25,000 $75,000
3 miles 125,000 $82,000
ADT
Hwy 101 130,000 Santa Rosa Ave 28,093
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
SANTA ROSA
LOCATION DESCRIPTION Santa Rosa, California is the county seat of Sonoma County. It is the largest city in the North Bay Area and all of California’s Wine Country. The city of Santa Rosa is the North Bay’s premier location and as a business and service hub, Santa Rosa is the economic engine that drives the region. As the largest city between Portland and San Francisco, Santa Rosa serves a four county region as the hub for technology and entrepreneurial businesses, retail, banking and employment. Santa Rosa has a dynamic and well-balanced economy, anchored by strengths in tourism, high-tech manufacturing and retail. Residents enjoy a superb quality of life while employers benefit from a skilled workforce. Santa Rosans have a deep appreciation for the arts, education, conscientious business development and quality living.The city of Santa Rosa offers a one-stop permitting process, easy access to Economic Development program staff and Community Development staff, collaborative partnerships with key business players; from our local chambers of commerce, the higher education institutes, brokers, benchmark industries, and community organizations to a global venture community, just to name a few.The city of Santa Rosa is conveniently located just 55 miles north of San Francisco via the Golden Gate Bridge. Santa Rosa is a main shopping hub for the surrounding neighborhoods near and along the 101 corridor, such as Petaluma, Rohnert Park, Windsor, Sonoma, Healdsburg, and Sebastopol. Santa Rosa has several prominent shopping districts, including Downtown, Santa Rosa Avenue, and Montgomery Village, offering a variety of general retail, boutique shops, dining, and entertainment. There are two regional shopping malls, Coddingtown Mall and Santa Rosa Plaza.Home to approx. 500,000 people, Sonoma County is a prime location for tourism as well as residence. Just a short drive from the San Francisco Bay Area, there are nine incorporated cities in the county, in addition to seventeen unincorporated areas. The city of Santa Rosa is the most populous area, home to approximately one-third of the county’s population and was recently named as one of the nation’s “most livable communities” by Partners for Livable Communities.Sonoma County’s unemployment rate is one of the lowest in California and the county continues to show long-term job growth in the health care, hospitality and business service sectors. For the leisure, hospitality, educational and health services, which includes trade schools, social workers and health care professionals, has seen employment growth improve on a year-over-year basis. And business and professional services jobs have increased from a year earlier. In addition, new housing continues to increase throughout the county, while job growth and taxable sales also continue to rise.
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
SONOMA COUNTY RELAXED LIFESTYLEWith our relaxed lifestyle and diverse scenic beauty that stretches from the vineyards of Sonoma Valley to the Redwood forests and the Pacific Ocean, Sonoma County epitomizes easy living. That’s why Sonoma County receives top marks for its quality of life. The County recently ranked as one of the top 20 counties in the U.S. for climate/scenic beauty by the U.S. Department of Agriculture.
IDEAL LOCATIONLocated less than an hour’s drive north of San Francisco, Sonoma County enjoys the world-class culture of the San Francisco Bay Area, while still maintaining its agricultural heritage and rustic charm. Not surprisingly, Sonoma County was recently ranked as one of the top 100 metropolitan places to live by U.S. News and World Report.
GREAT PLACE TO START A BUSINESSSonoma County provides a range of options that make it a great place to do business. Over 25,000 businesses, both large and small, call Sonoma County home. Having some of the most affordable housing costs and a more competitive cost-of-doing-business compared to the rest of the San Francisco Bay Area, it’s no surprise that young business start-ups are discovering Sonoma County as an ideal place to launch and grow. Nerdwallet.com recently ranked the cities of Healdsburg and Sonoma in the top 20 places to start a business. Sonoma County has also been recognized as one of the top 10 places for supporting Minority-Owned Businesses and Latino Entrepreneurs.
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
SALES COMPARABLES
Sale Comparables Address Gross
Leasable Area Land Area Building Type Year Built Sale Price Price/SF Sale Date
431-439 Rohnert Park Expy Rohnert Park, CA 94928 18,076sf 2.64 Ac Retail 2003 $8,500,000 $470.24
Under Contract as of 08/09/2018
775-801 S Gravenstein Hwy Sebastopol, CA 95472 12,980 sf 1.10 Ac Retail 1986 $3,490,000 $268.88 01/12/2018
18901-18915 Sonoma Hwy Sonoma, CA 95476 11,462 sf 2.17 Ac Retail Undisclosed $2,862,859 $249.77 12/05/2017
950-980 Gravenstein Ave Sebastopol, CA 95472 21,870 sf 1.74 Ac Retail 1961 $7,150,000 $326.93 05/05/2017
3565-3589 Industrial Dr Santa Rosa, CA 95403 22,297 sf 1.96 Ac Retail 1983 $4,950,000 $222.00 03/30/2017
701 Sonoma Mountain Pky Petaluma, CA 94954 10,041 sf 0.90 Ac Retail 2000 $2,857,328 $284.57 11/10/2016
200 Siesta Way Sonoma, CA 95476 20,516 sf 1.64 Ac Retail 1964 $8,650,000 $421.62 10/17/2016
1480 Guerneville Rd Santa Rosa, Ca
10,000 sf 1.11 Ac Retail 1964 $3,400,000 $340.00 3/2/2018
Sale Comparables Address Gross
Leasable Area Land Area Building Type Year Built Sale Price Price/SF Sale Date
431-439 Rohnert Park Expy Rohnert Park, CA 94928 18,076sf 2.64 Ac Retail 2003 $8,500,000 $470.24
Under Contract as of 08/09/2018
775-801 S Gravenstein Hwy Sebastopol, CA 95472 12,980 sf 1.10 Ac Retail 1986 $3,490,000 $268.88 01/12/2018
18901-18915 Sonoma Hwy Sonoma, CA 95476 11,462 sf 2.17 Ac Retail Undisclosed $2,862,859 $249.77 12/05/2017
950-980 Gravenstein Ave Sebastopol, CA 95472 21,870 sf 1.74 Ac Retail 1961 $7,150,000 $326.93 05/05/2017
3565-3589 Industrial Dr Santa Rosa, CA 95403 22,297 sf 1.96 Ac Retail 1983 $4,950,000 $222.00 03/30/2017
701 Sonoma Mountain Pky Petaluma, CA 94954 10,041 sf 0.90 Ac Retail 2000 $2,857,328 $284.57 11/10/2016
200 Siesta Way Sonoma, CA 95476 20,516 sf 1.64 Ac Retail 1964 $8,650,000 $421.62 10/17/2016
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
LEASE COMPARABLES
Lease Comparables Address Tenant
Landlord SF Leased Type
Start Date Term
Starting Rent Effective Rent
Free Rent TI Allow
Escalations Expenses
2695 Santa Rosa Ave Santa Rosa, CA 95407 Santa Rosa Ret Submarket
MOD Pizza 3,000 New Direct
Jan 2018 10 Years $3.50/MG
3125 Cleveland Ave Santa Rosa, CA 95403 Santa Rosa Ret Submarket
Mountain Mike’s Pizza 4,480 New Direct
Oct 2018 5 Years $1.50/NNN
1513-1537 Farmers Ln Santa Rosa, CA 95405 Santa Rosa Ret Submarket
Management Office 1,539 New Direct Mar 2018 $1.65/NNN
443 Dutton Ave Santa Rosa, CA 95407 Santa Rosa Ret Submarket
The Jelly Donut 2,172 New Direct Feb 2018 $2.00/NNN
4910 Sonoma Hwy Santa Rosa, CA 95409 Santa Rosa Ret Submarket
Cheaper Coquette & Pipes 1,550 New Direct Feb 2018 $2.20/NNN
4930-4938 Sonoma Hwy Santa Rosa, CA 95409 Santa Rosa Ret Submarket
Pro Nails 1,443 New Direct Feb 2018 $2.00/NNN
4745 Old Redwood Hwy Santa Rosa, CA 95403 Santa Rosa Ret Submarket
Slay Salon 1,250 New Direct
Feb 2018 2 Years $1.92/NNN
1024 Santa Rosa Avenue Santa Rosa, CA 95404 Santa Rosa Ret Submarket
SunTint 1,900 New Direct Jul 2018 $1.84/NNN
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.
DISCLAIMER This property is being offered on an as-is basis. While the Broker believes the information in this brochure to be accurate, no warranty or representation is made as to its accuracy or completeness. Interested parties should conduct independent investigations and reach conclusions without reliance on materials contained in this brochure.This property owner requests that you do not disturb the Tenants, as the property will only be shown in coordination with the Listing Agent.This brochure is presented under the terms and conditions of the Confidentiality Agreement. As such, the material contained in this brochure is confidential and is provided solely for the purpose of considering the purchase of the property described herein. Offers should be presented to the agent for the property owner. Prospective buyers are encouraged to provide buyer’s background, source of funds and any other information that would indicate their ability to complete the transaction smoothly.
CONTACT
Joel JamanPartner
Lic. # 00857563
(707) 528-1400
Santa Rosa Center for Sale1425-1455 Santa Rosa Avenue, Santa Rosa, CA
The above information, while not guaranteed, has been secured from sources we believe to be reliable. Submitted subject to error, change or withdrawal. An interested party should verify the status of the property and the information herein.