+ All Categories
Home > Documents > 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath...

8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath...

Date post: 30-Jul-2020
Category:
Upload: others
View: 4 times
Download: 0 times
Share this document with a friend
14
More Information Online More Information Online http://commercial.gcar.net/listing/30137064 QR Code QR Code Scan this image with your mobile device: Listing ID: 30137064 Status: Active Property Type: Multi-Family For Sale Multi-Family Type: Low-Rise/Garden Size: 8,882 SF Sale Price: $449,000 Unit Price: $56,125 Per Unit Sale Terms: Cash to Seller Overview/Comments Overview/Comments Very nice 8-plex right off of I-75 and Belvoir Avenue is for sale. It is located in the community of East Ridge. The property is centrally located for easy access to all parts of town including heading south towards Dalton and north towards Cleveland. The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above $650 per month for all 6 units. The 7th unit is a massive 4 bedroom 3 bath apartment that rents for $1,295 per month. I am counting this as 2-units since it has double the rent. It is the most elaborate apartment I have ever seen in Chattanooga. It has two floors, circular stairway, sunken tub, circular bar and a huge living room plus two porches. When it was built, the owner lived in this unit. This penthouse unit also has a pool and deck and cooking area. The pool area is still intact but not open for use. Currently there is one unit vacant. The rents are raised as the units turn. Most of the flooring is now LTV hard flooring. There is still opportunity to upgrade some of the units further and raise rents. List price Cap Rate is at 9% which is calculated from the attached Pro Forma Statement. The seller has only owned the complex for a couple of months so there is only a Pro Forma P&L available. General Information General Information Taxing Authority: Hamilton County Tax ID/APN: 157P L007 Multi-Family Type: Low-Rise/Garden Zoning: R2 Property Use Type: Investment Building Name: Bacon Trail Apartments Total Number of Units: 8 Gross Building Area: 8,882 SF Building/Unit Size (RSF): 8,882 SF Usable Size (USF): 8,882 SF Land Area: 0.20 Acres Sale Terms: Cash to Seller Average Occupancy Rate: 90 Occupancy Occupancy Percent Occupied: 88% Community Amenities: Outdoor Pool Area & Location Area & Location Property Located Between: Just off South Terrace Rd at Bacon Trail Highway Access: Property is located just off of I-75 near Belvoir Ave. Property is located on the south side (East Ridge side) of I-75. Airports: Chattanooga Metropolitan Area Description: The property is located in the community of East Ridge. It is zoned for East Ridge schools. Site Description The site is level and at street grade. There is small portion of land that could be sold to a neighbor or used for an building or area for amenities. This portion of land is zoned R1. 8-Unit Apartment Complex For Sale-East Ridge 8-Unit Apartment Complex For Sale-East Ridge 604 Bacon Trail, Chattanooga, TN 37412 Prepared by Robert Fisher, KW Commercial Jul 14, 2017 on GCAR CMLS 423-667-8634 [M] 423-664-1550 [O] [email protected] Tennessee Real Estate License: 285342 Page 1 Page 1
Transcript
Page 1: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

More Information OnlineMore Information Onlinehttp://commercial.gcar.net/listing/30137064

QR CodeQR CodeScan this image with your mobile device:

Listing ID: 30137064Status: ActiveProperty Type: Multi-Family For SaleMulti-Family Type: Low-Rise/GardenSize: 8,882 SFSale Price: $449,000Unit Price: $56,125 Per UnitSale Terms: Cash to Seller

Overview/CommentsOverview/CommentsVery nice 8-plex right off of I-75 and Belvoir Avenue is for sale. It is locatedin the community of East Ridge. The property is centrally located for easyaccess to all parts of town including heading south towards Dalton andnorth towards Cleveland.

The complex include 6 2-bedroom and 1 bath apartments that range inrents from $500 to $680 per month. Average rents should be above $650per month for all 6 units. The 7th unit is a massive 4 bedroom 3 bathapartment that rents for $1,295 per month. I am counting this as 2-unitssince it has double the rent. It is the most elaborate apartment I have everseen in Chattanooga. It has two floors, circular stairway, sunken tub,circular bar and a huge living room plus two porches. When it was built, theowner lived in this unit. This penthouse unit also has a pool and deck andcooking area. The pool area is still intact but not open for use.

Currently there is one unit vacant. The rents are raised as the units turn.Most of the flooring is now LTV hard flooring. There is still opportunity toupgrade some of the units further and raise rents.

List price Cap Rate is at 9% which is calculated from the attached ProForma Statement. The seller has only owned the complex for a couple ofmonths so there is only a Pro Forma P&L available.

General InformationGeneral InformationTaxing Authority: Hamilton CountyTax ID/APN: 157P L007Multi-Family Type: Low-Rise/GardenZoning: R2Property Use Type: InvestmentBuilding Name: Bacon Trail ApartmentsTotal Number of Units: 8

Gross Building Area: 8,882 SFBuilding/Unit Size (RSF): 8,882 SFUsable Size (USF): 8,882 SFLand Area: 0.20 AcresSale Terms: Cash to SellerAverage Occupancy Rate: 90

OccupancyOccupancyPercent Occupied: 88%Community Amenities: Outdoor Pool

Area & LocationArea & LocationProperty Located Between: Just off South Terrace Rd at Bacon TrailHighway Access: Property is located just off of I-75 near Belvoir

Ave. Property is located on the south side (EastRidge side) of I-75.

Airports: Chattanooga MetropolitanArea Description: The property is located in the community of East

Ridge. It is zoned for East Ridge schools.

Site Description The site is level and at street grade. There is small portion of land that could be sold to a neighbor or used for an building or area for amenities. Thisportion of land is zoned R1.

8-Unit Apartment Complex For Sale-East Ridge8-Unit Apartment Complex For Sale-East Ridge604 Bacon Trail, Chattanooga, TN 37412

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

Page 1Page 1

Page 2: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Building RelatedBuilding RelatedTotal Number of Buildings: 1Property Condition: GoodNumber of Stories: 2Year Built: 1968Loading Doors: 0Exterior Description: Wood and stone.Parking Ratio: 2 (per 1000 SF)Parking Type: Structure, SurfaceParking Description: Parking is located in front and to the side . It has

14 spaces.Total Parking Spaces: 14

Passenger Elevators: 0Freight Elevators: 0Laundry: In Each UnitHeat Type: Natural GasHeat Source: CentralFuel: ElectricAir Conditioning: Engineered SystemInterior Description: Six units are 2 bedroom and 1.5 bathrooms. The

penthouse units has 3 bedrooms and 2.5bathrooms.

Land RelatedLand RelatedZoning Description: R2-MultifamilyLot Frontage: 75Lot Depth: 150

Water Service: MunicipalSewer Type: MunicipalLand Ownership: Owned

LocationLocationAddress: 604 Bacon Trail, Chattanooga, TN 37412County: HamiltonMSA: Chattanooga

Property ImagesProperty Images

Rear View Right Side View With Parking

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

Page 2Page 2

Page 3: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Unit 1 Bathroom

Unit 1 Kitchen

Unit 2 Tub

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

Page 3Page 3

Page 4: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Unit 3 Living Room 2

Unit 3 Living Room

Unit 4 Deck and Steps

Unit 4 Deck

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

Page 4Page 4

Page 5: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Unit 5 Closets

Unit 5 Kitchen

Unit 6 Living Room

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

Page 5Page 5

Page 6: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Unit 7 Bathroom Unit 7 Cicular Bar and Piano Area

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

Page 6Page 6

Page 7: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Unit 7 Cicular Stairway Unit 7 Kitchen

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

Page 7Page 7

Page 8: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Unit 7 Living Room Unit 7 Sunken Tub

Property ContactsProperty Contacts

Robert FisherRobert FisherKW Commercial

423-667-8634 [M]

423-664-1550 [O]

[email protected]

Prepared by Robert Fisher, KW CommercialJul 14, 2017 on GCAR CMLS

423-667-8634 [M] 423-664-1550 [O] [email protected] Real Estate License: 285342

© Copyright GCAR Commercial MLS. All Rights Reserved. The information presented herein is provided as is, without warranty of any kind. Neither GCAR Commercial MLS nor Catylist RealEstate Software, Inc. assume any liability for errors or omissions.

Page 8Page 8

Page 9: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

604 Bacon Trail Apartments 7/12/2017 12:59

Rent Roll

Unit Number Description

Potential

Monthly

Rent

Potential

Annual

Rent

Current

Rent Annual Rent Lease Start Lease End

1 2BR, 1BA 700$ 8,400$ 680$ 8,160$ 6/1/2016 5/31/2017

2 2BR, 1BA 700$ 8,400$ 683$ 8,196$ 8/2/2016 4/5/2017

3 2BR, 1BA 700$ 8,400$ 500$ 6,000$ 1/1/2015 12/31/2015

4 2BR, 1BA 700$ 8,400$ Vacant Vacant

5 2BR, 1BA 700$ 8,400$ 550$ 6,600$ 7/14/2016 4/5/2017

6 2BR, 1BA 700$ 8,400$ 600$ 7,200$ 7/14/2015 4/5/2017

7 (7 & 8) 3BR, 2.5 BA 1,495$ 17,940$ 1,295$ 15,540$ 2/10/2017 5/22/2019

Total 5,695$ 68,340$ 4,308$ 51,696$

Current Occupancy is 7 out of 8 units or 87.5%.

Page 10: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

604 Bacon Trail Apartments 7/12/2017 12:59

Pro Forma

Pro Forma % $/8-Units

Income

Rental Income 68,340$

Vacancy @ 7% (4,784)$

Other Income -$

Total Income 63,556$ 100.00% 7,945$

Operating Expenses

Management Expense 3,813$ 6.00% 477$

Property Taxes (actual) 6,107$ 9.61% 763$

Property Insurance (actual) 3,075$ 4.84% 384$

Trash by City -$ 0.00% -$

Common Utilities @ $50/mo 600$ 0.94% 75$

Exterior Maintenance 1,500$ 2.36% 188$

Property Turns 2/yr,$2000/turn 4,000$ 6.29% 500$

Plumbing 750$ 1.18% 94$

Electrical 750$ 1.18% 94$

Parking Lot 500$ 0.79% 63$

Roofing' 500$ 0.79% 63$

HVAC 1,500$ 2.36% 188$

Total Operating Costs 23,095$ 36.34% 2,887$

Net Operating Income 40,461$ 63.66% 5,058$

Capitalization Rate Valuation Price Price/Door

Cap Rate of 7.5% 539,478$ 67,435$

Cap Rate of 8.0% 505,760$ 63,220$

Cap Rate of 8.5% 476,010$ 59,501$

Capitalization Rate at list

price is 9.01%

Page 11: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Map data ©2017 Google 200 ft

604 Bacon Trail

Page 12: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Disclaimer: This map is to be used for reference only, and no other use or reliance on

the same is authorized. This map was automatically generated using HCGIS Mapping

System. Parcel lines are shown for reference only and are not intended for

conveyances, nor is it intended to substitute for a legal survey or property abstract.

Legend

50.00 100.00 Feet

© Latitude Geographics Group Ltd.

NAD_1983_StatePlane_Tennessee_FIPS_4100_Feet

Chattanooga

Blocklc <1200

Parcels

Page 13: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Disclaimer: This map is to be used for reference only, and no other use or reliance on

the same is authorized. This map was automatically generated using HCGIS Mapping

System. Parcel lines are shown for reference only and are not intended for

conveyances, nor is it intended to substitute for a legal survey or property abstract.

Legend

50.00 100.00 Feet

© Latitude Geographics Group Ltd.

NAD_1983_StatePlane_Tennessee_FIPS_4100_Feet

Chattanooga

Blocklc <1200

Parcels

Addressing <600

Road Paved Surface

County Boundary

Recycling Centers

Healthcare Facilities

Emergency Services LocationsFIRE

MEDIC

POLICE

Cemeteries

Religious Facilities

Schools

Building Footprints

Miscellaneous Structures

Driveways

Parking

Water Bodies

Other Water Bodies

Recreational AreasSurrounding

Hamilton

Page 14: 8-Unit Apartment Complex For Sale-East Ridge · The complex include 6 2-bedroom and 1 bath apartments that range in rents from $500 to $680 per month. Average rents should be above

Recommended