+ All Categories
Home > Documents > For Sale: Restaurant & Office...

For Sale: Restaurant & Office...

Date post: 04-Jul-2018
Category:
Upload: doanque
View: 213 times
Download: 0 times
Share this document with a friend
11
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information. HL Commercial Real Estate 70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com Contact: John Wright 415.446.4231 [email protected] Lic# 01320688 Peter Gettner 415.269.3622 [email protected] Lic# 00785623 For Sale: Restaurant & Office Building Fully Equipped Restaurant Excellent Street Exposure Patio in Back 2nd Floor Office Space w/ Usable Deck & Kitchenette City Parking in the Back Offering Summary 807-809 Grant Ave., Novato CA Asking Price: $1,895,000 $1,995,000 Price Per Sq. Ft.: $ 402.51 psf Proforma CAP Rate: 4.48 % Total Building Sq. Ft.: 4,708 +/- sq. ft. New Price! 9/5/17
Transcript

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building

• Fully Equipped Restaurant• Excellent Street Exposure• Patio in Back• 2nd Floor Office Space w/ Usable Deck & Kitchenette• City Parking in the Back

Offering Summary

807-809 Grant Ave., Novato CA

Asking Price: $1,895,000 $1,995,000Price Per Sq. Ft.: $ 402.51 psfProforma CAP Rate: 4.48 %Total Building Sq. Ft.: 4,708 +/- sq. ft.

New Price!

9/5/17

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

Building/Space Description:

This historical building fronts Grant Avenue in downtown Novato. The building was rebuilt from the ground up in 2005. The ground floor (2,868 +/- sq. ft.) is the former Left Coast Depot Restaurant, and seats 110-120 inside, with rear patio seating for an additional 16-20 patrons. The rear door provides access to a City parking lot.

The second floor (1,634 +/- sq. ft.) is a two-suite office with a bathroom, kitchenette and a usable deck. There are operable windows and good natural light. There is 206 +/- sq. ft. of common area.

Location Description:

This building is located in the core of Old Town Novato. High foot traffic. Ideally located close to restaurants, shops, businesses and in the next block is Whole Foods Market and Millworks, a 117-unit upscale townhouse and apartment project.

Property Details:

Assessor’s Parcel #: 153-063-08Total Building Sq. ft.: 4,708 +/- sq. ft. Total Sq Ft of Land: 3,500 +/- sq ftYear Building Constructed: 1915 +/- (Rebuilt in 2005)Parking: Street parking & rear City parking lotStories: Two (2)Type of Construction: Wood FrameRoof Type: 4-ply Built UpZoning Designation: CDR:D:H (Downtown Core Retail Historic District)Fire Sprinklers: YesHeating & Air Conditioning: YesFlood Zone Designation: Zone X (An area that is determined to be outside the 100- and 500-year floodplains)

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

Restaurant Furniture, Fixtures and Equipment:

2 hoods (one small and one large), a Salamander, walk-in Cooler, 2 6-burner stoves, 2 refrigerators (1 mid-size and 1 large-size), microwave, toaster, 3 coffee makers, ice machine, soda machine and assorted pots, pans and related equipment.

The bar includes a refrigerator, cooler, beer machine and 6 stools. In the customer seating area there are 9 wood tables, 27 wood chairs, a boot bench (16) and a refrigerated display case. The patio area had 4 table and 8 chairs. A full list of furniture, fixtures and equipment is available.

Sale Terms:

Price: $1,895,000 ($402.51 psf)Proforma CAP Rate: 4.48%Terms: Cashorcashtonewfinancing.Possible10%down paymentforqualifiedbuyerwithSBAfinancing.Owner/User: Therestaurantwillbedeliveredvacantatclose of escrow.

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

ProformaProperty Name:Property Address:As of Date:

Unit Rentable Market Market Market Sq. Ft.Unit Type Sq Ft Rent/Mo. Rent/Yr. Rate/Sq Ft %807 Ground Floor - Restaurant 2,868 6,453.00$ 77,436$ 2.25$ 64%809 Second Floor - Office 1,634 3,676.50$ 44,118$ 2.25$ 36%

Avrg.Total 4,502 10,129.50$ 121,554$ 2.25$ 100%

0 Total Occupied 0 -$ #DIV/0! % Occupied 0% 0%

0 Total Vacant 4502 10,129.50$ #DIV/0! % Vacant 100% 100%

Proforma Rent Roll

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

Proforma Income and Expenses Name MargaritaAddress 292 Red Hill Ave., San Anselmo, CA

Date 1/6/2016

PGAI @ 100% Occupancy 10,129.50$ X 12 121,554.00$ Less V&C @ 5% (6,077.70)$

Effective Gross Annual Income 115,476.30$

LESS EXPENSES

Real Property Taxes (Base Rate)* (18,950.00)$ Ad Valorem Taxes (2,440.00)$ Insurance (actual) (3,500.00)$ Fire Sprinklers & Phone (900.00)$ Trash (800.00)$ Utilities (House Meter) (400.00)$ Maintenance & Repair (1,200.00)$ Landscape Maintenance -$ Miscellaneous -$ Replacement Reserves (2% EGI) (2,309.00)$

Total Expenses (30,499.00)$

NET OPERATING INCOME 84,977.30$

*Sewer charge to be paid by restaurant occupant. (Estimated Sewer Charge is $5,221/yr.)

Projected Expense Ratio 23%

Sale PriceCAP Rate 4.48%

Size: 4,708 sq.ft.Price psf: $402.51 psf

Yield Sales Price: Sq. Ft Price:5.00% 1,699,546.00$ #REF!5.50% 1,545,041.82$ #REF!6.00% 1,416,288.33$ #REF!6.50% 1,307,343.08$ #REF!7.00% 1,213,961.43$ #REF!

$1,895,000.00

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

Click here to View in Google Maps

Downtown Novato

City Parking

DE LONG AVENUE

GRANT AVENUE

REI

CH

ERT

AV

ENU

E

10 Millworks

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

NOT TO SCALE

Floor Plan Not to Scale

First Floor - Restaurant

Grant Avenue

Entry Entry

Restaurant Layout

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

NOT TO SCALE

Floor Plan Not to Scale

Second Floor - Office

Grant Avenue

Entry

BathroomStorage

Kitchen

Deck

Work Area

Work Area

Closet

No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.

HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com

Contact:John [email protected]

Lic# 01320688

Peter [email protected]# 00785623

For Sale: Restaurant & Office Building807-809 Grant Avenue, Novato, CA 94945

SBA 504 Loan ScenarioRetail Building For Sale Scenario as of: 7/26/2017

Own the Business? Own the Building.

Purchase Price $1,895,000 807-809 Grant Ave., Novato, CA Improvements $0 Building Size 4,708 sfOther $0Total Project Costs $1,895,000 Price per Sq. Ft. $402.51 psf

Property ContactsPeter Gettner/ John WrightHL Commercial Real Estate415.446.4210/ [email protected]/ [email protected]

Financing Package Amount Rate Term Amort Monthly PymtBank 1st Mortgage 50% 947,500$ 4.85% 10 Yrs 25 Yrs 5,457$ SBA 504 2nd Mortgage* 40% 777,000$ 4.76% 20 Yrs 20 Yrs 5,025$ Down Payment 10% 189,500$

4.81% $2.23 PSF 10,482$

PSF Monthly PSF MonthlyMortgage Payments $2.23 $10,482 Total Monthly Payment $2.23 $10,482

Less Depreciation ($0.69) -$3,239

Total Monthly Payment $2.23 PSF $10,482 Total Adjusted Monthly Payment $1.54 PSF $7,243

Cash Down Payment 10.0% $189,500Estimated Bank Fees 1.0% $9,475Total Cash Required $198,975

Assumptions: The following assumptions were made in the preparation of this sample. Please let us know if there are specific values you'd like to see.

● Bank rate, terms and fees are estimated and vary depending on lender. ● Operating costs, title and insurance are estimates.

● All fees and expenses are estimated and will vary by vendor.

For more information contact us:Your SBA 504 Loan ExpertDavid GriffisTMC FinancingSVP, Business [email protected]

● SBA Fee is estimated at 2.15% plus a $2,500 legal fee. Fees are financed.

● SBA rate is as of Jul '17. Actual rate is set at debenture sale.

90% SBA 504 Financing Example

Monthly Costs Adjusted Monthly Costs

Out of Pocket Expenses Invest in Your Future: Equity Over First 10 Years

● 90% LTV financing generally does not require additional collateral.● Equity is based on a 2.0% annual appreciation rate.

*Includes financed SBA fee of $19,000

● Depreciation is estimated at an 80% bracket over 39 years.

$0

$500,000

$1,000,000

$1,500,000

2018 2019 2020 2021 2022 2023 2024 2025 2026 2027

EQUITY


Recommended