1 / 21

Downey Park Apartments

Downey Park Apartments. Trojan Partners Acquisition Downey, California * 104 Apartment homes $11,000,000. Property Profile . Property Finances. Location. Map View. Satellite view. Employment. Centrally located amid three submarkets South Bay East Los Angeles North Orange County

dori
Download Presentation

Downey Park Apartments

An Image/Link below is provided (as is) to download presentation Download Policy: Content on the Website is provided to you AS IS for your information and personal use and may not be sold / licensed / shared on other websites without getting consent from its author. Content is provided to you AS IS for your information and personal use only. Download presentation by click this link. While downloading, if for some reason you are not able to download a presentation, the publisher may have deleted the file from their server. During download, if you can't get a presentation, the file might be deleted by the publisher.

E N D

Presentation Transcript

  1. Downey Park Apartments Trojan Partners Acquisition Downey, California * 104 Apartment homes $11,000,000

  2. Property Profile

  3. Property Finances

  4. Location Map View Satellite view

  5. Employment Centrally located amid three submarkets South Bay East Los Angeles North Orange County Jobs: 6,780,000 within twenty-mile radius Unemployment Rate: CA (12.3%) Unemployment Rate: Downey (9.8%) Employment Projection: 2015: 52,588 2010: 48,221 2000: 44,197

  6. Demographics U.S. Census Bureau: LA has second largest population in the United States Median Income: $59,955 Median Age: 31 Median House Value: $452,000 Average Household Size: 3.1 people

  7. Travel Time To Work Average Commute: 25 minutes 75% Drive Alone

  8. Transaction Summary • Purchase Price: $11,000,000 • Acquisition Cost: $330,000 • Price Per Unit: $105,769 • Total Units: 104 • Price Per Square Foot: $91 • Livable Square Feet: 120,700 • Avg. Square Feet Per Home: 1,161

  9. Rationale High Entry Cap Rate Valuation 10% Year one Cash on Cash Return >14% Value Add Upside Cap Rate reduction 10% expected rent increase Oversized Apartment Homes: 37% larger than East LA submarket Low Interest Rate Financing

  10. Downey Average Rents Average Rent 1x1 Unit Average Rent 2x2 Unit

  11. Assumptions • Value Add Cost: • $700,000 • # Units Complete/yr: • 24 • Renovation Term: • 51 months • Rental Increase: • 10% • Hold Period: • 5 yrs. • Hurtle Rate: • 6% • Purchase Price: $11,000,000 • Acquisition Cost: $330,000 • Loan Fee: • $71,500 • LTV%: • 65% • Loan Amount: • $7,150,000 • Equity: • 3,850,000 • Interest Rate: • 5% • # Units: • 104 • General Vacancy: • 5% • Concessions: • 4.17% • Non-Rev Units: • 2% • Other Income: • $63,267 • Capital Reserves: • $300 • Entry Cap: • 10% • Exit Cap: • 7%

  12. Promote Split • Trojan Partners Initial investment: • $637,725 • 15% of Equity $4,251,500 • Preference Rate: 6% • Promote Split: 70 Equity / 30 Sponsor • Acquisition Fee Charged: $110,000 • Fee covers operating overhead • $10,000 bonuses awarded to each partner

  13. Pro-Forma Value add Returns (5 year hold with Value Add) • Going in cap 10% • Exit cap 7% • Renovation cost $700,000 or $6,000 a door • Property leveraged IRR (65% LTV) 41% • Sponsor leveraged IRR (65% LTV) 62% • 5 year sale profit $15,099,814

  14. Justification Sales Comparables Report

  15. Value Add Capital Expenditures

  16. The Capital Stack Sponsor: $637,725 Equity: $3,613,775 Lender: $7,150,000 Total Property Cost: $11,401,500 (Property + Acquisition Cost + Loan Fee)

  17. Debt Coverage Ratio Loan Terms: $7,150,000, 65% LTV, 5% FRM, 10yr., Interest Only Assuming 3% Rent Growth & 2% Expense Growth Assuming Rent falls 50% Year 1: 1.42 Year 2: 1.55 Year 3: 1.69 Year 4: 1.82 Year 5: 2.07 • Year 1: 2.85 • Year 2: 3.11 • Year 3: 3.37 • Year 4: 3.64 • Year 5: 4.15

  18. Cash on Cash Return Property CC on Sponsor CC Year 1: 19.43% Year 2: 23.74% Year 3: 28.12% Year 4: 32.56% Year 5: 755.49% SPONSOR CC IF RENTS DROP 50% • Year 1:14.81% • Year 2: 16.97% • Year 3:19.16% • Year 4:21.38% • Year 5:382.85% Year 1:9.71% Year 2:11.87% Year 3:14.06% Year 4:16.28%

  19. 5 Year Value Add Scenario Cash Flows CASH ON CASH • Year 0: -$637,725 0 • Year 1: $123,886 19.43% • Year 2: $151,392 23.74% • Year 3: $179,298 28.12% • Year 4: $207,616 32.56% • Year 5: $4,817,965 755.49%

  20. Exit Cap Comparison Assuming 5 Year hold @ 3% Growth 7 Cap 8 CAP Sale: $19,545,205 Net: $12,307,642 IRR: 37% • Sale: $22,337,377 • Net: $15,099,814 • IRR: 41% 9 CAP 10 Cap Sale: $17,373,515 Net: $10,135,953 IRR: 33% Sale: $15,636,164 Net: $8,398,601 IRR: 29%

  21. 5 Year Pro-Forma

More Related