SlideShare ist ein Scribd-Unternehmen logo
1 von 20
Downloaden Sie, um offline zu lesen
El Descanso Apartments
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 2
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Property Information Package
Table of Contents
Contents
Regarding This Property Information Packet .........................3
Executive Summary ..........................................................4
Area Overview..................................................................5
Major Employers & Employer Trends ...................................7
Market Overview...............................................................9
Demographics ................................................................10
Community Profile...........................................................11
Phoenix Financial Standing...............................................12
Phoenix Apartment Forecast.............................................13
Single Family Market Trends.............................................14
Rent Comparables...........................................................15
Financials.......................................................................17
Pro Forma Cash Flow Analysis ..........................................17
Solidus Team .................................................................18
Contact Information ........................................................20
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 3
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Regarding This Property Information Packet
This is not a public offering or offer or invitation to sell securities or make an investment.
Securities may only be offered or sold in the state or states where they are registered or under an
exempt offering.
This information is provided to the best of our knowledge. We make no warranties or
representations of the information contained herein. Each individual shall conduct their own due
diligence and independent investigation.
Any estimates of market rents and/or projected rents that may be provided do not necessarily
mean that rents can be established at or increased to that level.
Legal and tax questions should be discussed with the appropriate professionals.
Questions or inquiries can be directed to:
Solidus Capital Management, LLC
c/o Ginger Macias
Cell: (714) 585-2185
Office: (213) 330-2722 x 700
Email: ginger@solidusteam.com
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 4
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Executive Summary
• Excellent Unit Mix: 37 1 Bed/1 Bath &
30 2 Beds/1 Bath
• Built in 1983
• Rentable SF: 50,825
• Number of Buildings: 3
• Lot Size: 1.48 Acres
• Parking: 92 Spaces
• Swimming Pool & BBQ Area
• Purchase Price is below replacement
costs
• In the pathway of development of
Metro Light Rail in the North Mountain
Village Core
• Stable Market
o Employment Strength
o Strong Rental Market
• Only 5 hour drive or 40 minute flight
from Los Angeles
• Construction – wood with pitched
composition shingle roofs.
• The property is individually metered for
electricity; water, sewer and trash are
provided at the expense of the owner
• Community Features - Heated pool &
BBQ area. Onsite laundry
• Unit Amenities – Walk-in closets & high
speed internet access
Property Description
El Descanso is an under-performing apartment
complex in Phoenix, AZ. It has 67 units and a
management office.
There is some deferred maintenance & rents
are currently below market rates.
The property is situated along the I-17 corridor
& adjacent to the expanding Metro Light Rail.
It's very close to shopping centers,
transportation, and schools.
This is an opportunity to increase occupancy &
increase rents to market value.
Property Highlights
Purchase Price: $2,550,000
$38,059/Unit
Rents (Pro Forma):
#Units Rent Current Rent Market
1 Bd/1 Bth 37 $350 $12,950 $650 $24,050
2 Bds/1 Bth 30 $450 $13,500 $795 $23,850
Totals $26,450 $47,900
Value after Stabilization (Year 3)
NOI: $301,137
Cap Rate: 6%
Stabilized Value: $5,018,957 ($74,910/Unit)
Quick Analysis
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 5
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Area Overview
El Descanso is located at 2726 West Augusta Avenue. The property is situated just south of Northern on
27th Avenue, a major north-south thoroughfare running through Phoenix, Arizona. There are numerous
retail centers as well as Rio Salado College one-half mile south of the subject property. El Descanso is also
convenient to public transportation, with bus service provided along Northern Avenue.
The area immediately surrounding El Descanso contains a variety of schools, single-family residential
properties, and retail centers. Several neighborhood shopping centers, parks, churches, and public
facilities are located within one mile of the property. Residents with children are close to numerous schools
near El Descanso, including Washington High School, which received an “Excelling” rating from the Arizona
Leading Education Board. Just a short drive from the property is the Phoenix Spectrum Mall and the
Westcor Metrocenter Regional Mall, which gives shoppers the choice of over 135 combined retail stores,
including Target, Walmart, Macy’s, Sears and Dilliards Clearance Center, two Harkin’s theatres and
endless restaurant dining. The Interstate 17 corridor to the north is a significant source of employment,
with numerous office and industrial complexes located on both sides of the highway. The I-17 is located
one-half mile to the east of El Descanso.
Source: Colliers International – El Descanso Marketing Brochure
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 6
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 7
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Major Employers & Employer Trends
Nearly 100 private companies have headcounts of 1,000 employees or more in the Phoenix metro area,
providing a significant source of stable employment in the region. Collectively, these companies employ
roughly 400,000 workers in the Phoenix metro; these companies employ nearly one-in-four workers in the
Phoenix metro area. These companies are also a source of recent and future employment gains. These
businesses recorded average local employment growth of nearly 4 percent from year-end 2009 to year-
end 2010, compared to a minimal 0.3 percent increase in the metro area’s total nonfarm employment
during the same timeframe. These companies have announced future staffing additions in the years to
come: PayPal is adding 2,000 workers, Intel will add 1,000 positions, First Solar will hire at least 600
employees, USAA will grow by 500 representatives, and Freeport McMoRan and The Vanguard Group will
each add 300 positions. The largest private employers in the state represent a diverse mix of industries.
Major retailers, including Walmart, McDonald’s, Target and Home Depot are all among the top employers
in the metro. In addition, high-tech businesses such as Honeywell, Intel and General Dynamics all employ
more than 5,000 workers each in the Phoenix area.
Healthcare accounts for a significant share of the local workforce and should be one of the fastest-growing
segments going forward. Healthcare providers account for nearly 20 percent of the Phoenix area’s 30
largest employers, and this industry will continue to expand, particularly as the region’s population growth
significantly outpaces the national average.
The Phoenix metro area serves as the headquarters for seven companies on the 2011 Fortune 500 list, up
from just four companies on the same list from 2006. The seven businesses combine to employ nearly
35,000 workers in the metro area. The Apollo Group—parent company of the University of Phoenix—is the
largest local employer in this group, with approximately 12,000 workers in 2012. While the company has
announced closures and staff cuts nationally, operations in the Greater Phoenix area should be largely
unaffected.
In addition to serving as the headquarters for some of the country’s largest businesses, the Phoenix area
is positioning itself to be home to some of the industries of the evolving economy going forward.
Renewable energy will be a primary source of employment growth in the Phoenix area in the coming
years. Renewable energy sources, particularly solar, will be a source of future growth in the area. In
addition, the city of Phoenix is establishing the Phoenix Biomedical Campus, which will ultimately feature
more than 6 million square feet of biomedical-related research, academic and clinical facilities.
Source: Colliers International –Marketing Brochure
Highlights
• Recent and future employment growth
• Major Employers Include: PayPal, Intel, First Solar, USAA, Freeport McMoRan, the Vanguard Group,
Walmart, McDonald's, Target, Home Depot, Honeywell, General Dynamics
• Healthcare workforce growing rapidly
• 7 Fortune 500 companies are headquartered in Phoenix and employ a combination of 35,000
workers in the metro area.
• City of Phoenix is establishing Phoenix Biomedical Campus
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 8
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Source: Quickfacts.census.gov
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 9
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Market Overview
The Greater Phoenix metro area consists of Maricopa County and Pinal County, which together include
approximately 4.2 million residents. Greater Phoenix is the 13th largest Metropolitan Statistical Area
(MSA) in the United States and Phoenix is the fifth most populous city in the country. Major cities in the
Phoenix MSA include: Phoenix (population 1.5 million), Mesa (population 448,000), Glendale (population
247,000), Chandler (population 241,000), Scottsdale (population 231,000), Gilbert (population 192,000)
and Tempe (population 170,000).
Primary employment sectors include Downtown Phoenix, the Camelback Corridor, the Southeast Valley
cities (Tempe, Chandler, Mesa and Gilbert) and Scottsdale. Populations in the West Valley cities, including
Buckeye, Avondale, Glendale and Surprise, are usually smaller than those to the north and the east, but
are growing more rapidly than most established areas in the Phoenix MSA.
Prior to the onset of the recession, the Phoenix market was routinely among the leaders for employment
and population growth that was common for many Sunbelt markets. As the economy slowed throughout
the country, growth slowed in Phoenix as well. As the national economy has been transitioning back into
an expansionary phase, population and employment growth in Metro Phoenix has begun to significantly
outpace national rates of growth, trends that are expected to continue in 2013 and 2014.
Source: Colliers International –Marketing Brochure
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 10
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Demographics
Maricopa County
Source: Quickfacts.census.gov
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 11
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Community Profile
Did you know...
• Phoenix covers more than 519 square miles and has a population of more than 1.4 million, ranking
it the sixth largest city in the country and the largest capital city in terms of population.
• Phoenix is a premier destination, with more than 300 sun-filled days a year and average
temperature of 74.2 degrees.
• Greater Phoenix has consistently outpaced the U.S. population growth over the last 18 years.
Projections show the region is expected to grow by nearly 60 percent by 2030, bringing the
population to more than 6 million people.
• The primary employment sectors and their share of total employment in the Phoenix metropolitan
area consist of service industry (43%); trade (18%); government (14%); construction (5%);
financial activities (8%); and manufacturing (6%). Major employers of the Phoenix metropolitan
area include the state of Arizona, Wal-Mart Stores, Inc., Banner Health Systems, city of Phoenix,
Wells Fargo and Company, Apollo Group, Inc., Maricopa County, Arizona State University, Bank of
America, Intel Corporation, JP Morgan Chase and US Airways Group, Inc.
• Greater Phoenix is a $181 billion marketplace that serves as a hub for innovation and
entrepreneurs by providing international access for aerospace, high-technology, bioscience,
advanced business services and sustainable technologies companies. Global companies such as
Honeywell Aerospace, Freeport McMoran, Avnet, and Republic Services call Phoenix home, while
companies such as American Express, USAA, SUMCO Phoenix Corporation, Charles Schwab, and
Mayo Clinic have major operations here.
• In January 2000, after a yearlong, in-depth study of management efficiency by the Maxwell School
of Citizenship and Public Affairs at Syracuse University, Phoenix was the only city among the
nation's 35 largest urban centers to earn an overall grade of “A.” Phoenix also was named the
“Best Run City in the World” in 1993 by the Carl Bertelsmann Foundation and has earned
numerous other awards for efficient government operations.
Source: City of Phoenix Planning and Development Department
City Incorporation 1881
Form of Government Council-Manager
City Population *
(As of July 1, 2012 - makes Phoenix the sixth-largest
U.S. city)
1,464,405
Arizona Population *
(Official as of April 1, 2010)
6,392,017
Area (in square miles) 519.1 (larger than Los Angeles)
Elevation
1,124 feet (measured at the Phoenix Sky Harbor
Airport)
Median Household Income* $47,085
Average Annual Temperature 74.2 Fahrenheit
Average Precipitation in Inches 7
Average Number of Days of Sunshine, Per Year 334
Moody's General Obligation Bond Rating Aa1
Standard and Poor's General Obligation Bond Rating AAA
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 12
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Libraries
Library Facilities 17
Library Books and Audio Visual Materials 1,600,000
Library Card Holders 902,237
Annual Circulation 14,300,000
Annual Visitors 5,167,958
Parks & Recreation The statistics below are as of July 2011.
Acres of Developed City Parks 4,721
Acres of Desert Parks/Preserves 30,830
Acres of Desert Parks 7,693
Acres of Undeveloped Park Sites 1,165
Street Landscape Maintained 725 miles
City Parks 188
City Playgrounds 145
City Basketball Courts 137
Municipally-Operated Golf Courses 8
City Swimming Pools 29
Neighborhood/Recreation Centers 17
Full Service Community Centers 13
Public Transit The statistics below are as of July 2011.
Bus Fleet 515
Neighborhood Circulator Fleet 46
Bus and Circulator Service Miles Annually 18,772,193
Bus and Circulator Average Daily Ridership 129,983 Boardings
Light Rail Average Daily Ridership (Phoenix) 24,645 Boardings
Dial-a-Ride Vehicles 125
Dial-a-Ride Service Hours Annually 324,990
Reserve-a-Ride Transportation
(Elderly and disabled clients served)
164,689
Source: Phoenix.gov
Phoenix Financial Standing
Total City Budget * $3.47 Billion
Number of PLT Licenses* 66,000
Standard & Poor's General Obligation Bond Rating AAA
Moody's Bond Rating Aa1
City Retail Sales Tax Rate 2.0%
City Property Tax Rate (Per $100 of assessed
valuation)
$1.82
* Projected 2011-12 Fiscal Year
Source: City of Phoenix Budget and Research Department
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 13
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Phoenix Apartment Forecast
Highlights
• Demand for apartment buildings is strong and demand is outpacing available listings
• Class A apartments – low to mid-5 percent Cap Rate
• Class B apartments (our target after reposition) – close to 6 percent Cap Rate
Source: Marcus & Millichap "Apartment Research Market Report" Phoenix Metro Area Third Quarter 2013
Vacancy, Rents, & Sale Trends
Source: Marchus & Millichap Q3 2013 Report
• Renters prefer newer units with
modern amenities dropping the
vacancy rates to approximately 6
percent
• North Glendale submarket has the
lowest vacancy at 5%
• Vacancy Outlook: Greater renter
demand will outpace the surge in
inventory additions
• Rents have increased over 3% and the
# of units offering concessions has
decreased from 33% to 15.6%
• Rent Outlook: Increase occupancy will
support increased rents
• Sales jumped 33% over past 4
quarters
• Sales Outlook: Quality inventory
should attract large buyers such as
REITs, especially in the Valley
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 14
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Single Family Market Trends
Highlights
• 17,500 permits were issued for single-family homes, increasing 38% over last 4 quarters of 2013
though it remains well below pre-recession levels.
• Home prices are rising as inventory decreases.
• Median home price is $174,300, a 19% increase since last year
• The monthly mortgage payment for a median-price home in Phoenix, including taxes and
insurance, is $33 less than the average rent on an apartment built after 2000. This will limit the
amount that operators in some more affordable neighborhoods can raise rents.
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 15
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Rent Comparables
NOTE: El Descanso will be repositioned to a B property
More comps available per request. This is a short list of properties
One Bed + One Bath
Property Name # of
Units
(1 Bed)
Size
(SF)
Rent Rent/SF Yr
Built
Prop.
Rank
Accolade 240 720 $625 $0.87 1984 92
Bell Tower 16 470 $579 $1.23 1986 88
Bell Tower 40 583 $589 $1.01 1986 88
Bell Tower 24 592 $605 $1.02 1986 88
Desert Wind 88 530 $600 $1.13 1987 91
Desert Wind 40 635 $627 $0.99 1987 91
Eagle Crest 96 537 $565 $1.05 1986 96
Eagle Crest 70 563 $585 $1.04 1986 96
Eagle Crest 74 627 $639 $1.02 1986 96
Glenridge 75 640 $625 $0.98 1985 90
NW Gardens 67 600 $649 $1.08 1984 95
Oak Ridge 112 625 $569 $0.91 1984 91
Oak Ridge 60 640 $609 $1.08 1984 91
Paradise Falls 8 564 $460 $0.82 1985 95
Paradise Falls 108 694 $565 $0.81 1985 95
Rancho Santa Fe 60 640 $625 $0.98 1985 96
Rancho Santa Fe 60 690 $655 $0.95 1985 96
Valle Cita Gardens 40 620 $695 $1.12 1985 93
AVERAGE 655 $648 $0.99
Two Beds + One Bath
Property Name # of
Units
(2
Beds)
Size
(SF)
Rent Rent/SF Yr
Built
Prop.
Rank
Accolade 136 840 $740 $0.94 1984 92
Bell Tower 40 790 $740 $0.94 1986 88
Desert Wind 56 715 $709 $0.99 1987 91
Eagle Crest 74 783 $725 $0.93 1986 96
Glenridge 12 819 $675 $0.82 1985 90
NW Gardens 64 840 $769 $0.92 1984 95
Oak Ridge 24 850 $729 $0.86 1984 91
Paradise Falls 28 946 $649 $0.69 1985 95
Rancho Santa Fe 28 790 $695 $0.88 1985 96
Valle Cita Gardens 64 810 $745 $0.92 1985 93
Vaseo 128 865 $847 $0.98 1987 103
Vaseo 112 977 $872 $0.89 1987 103
Villa Encanto 40 818 $745 $0.91 1984 103
Westcreek 36 842 $700 $0.71 1983 88
AVERAGE 846 $742 $0.88
Source: RealData, Inc - 3Q 2013
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 16
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 17
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Financials
Pro Forma Cash Flow Analysis
Unit Type No. of Beds Current Rent Total Current
Rent
Stabilized Rent Total Stabilized
Rent
1 Bed / 1 Bath 37 $350 $12,950 $650 $24,050
2 Beds / 1 Bath 30 $450 $13,500 $795 $23,850
TOTALS 67 $26,450 $47,900
Year 1 Year 2 Year 3 Year 4 Year 5
INCOME
Rents $317,400 $330,096 $574,800 $597,792 $621,704
Auxillary $8,040 $8,362 $8,696 $9,044 $9,406
Vacancy ($97,632) ($33,846) ($43,762) ($45,513) ($47,333)
Gross Operating Income $227,808 $304,612 $539,734 $561,323 $583,776
EXPENSES
$3,351/unit $204,800 $210,944 $217,272 $223,790 $230,504
Reserves: $300/unit $20,100 $20,703 $21,324 $21,964 $22,623
Total Expense $224,900 $231,647 $238,596 $245,754 $253,127
Net Operating Expenses $2,908 $72,965 $301,137 $315,569 $330,649
Debt Service $140,400 $140,400 $260,088 $260,088 $260,088
CASH FLOW ($137,492) ($67,435) $41,049 $55,481 $70,561
Cumulative Cash Flow ($137,492) ($204,927) ($163,878) ($108,397) ($37,836)
Cash Flow Assumptions
1) Vacancy: 30% (Year 1); 10% (Year 2); 7.5% (Years 3+)
2) Expense Increase: 3% per year
3) Income increase: 4% per year
4) Debt Service: (Year 1-2) 9% fixed interest on $1.56M
5) Debt Service: (Year 3+) 5.25% fixed interest on $3.97M
6) Auxiliary Fees: Application fees, utility reimbursements, late charges, etc ($120/unit)
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 18
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Solidus Team
Dan Carrillo
Operations / Administration
Mr. Carrillo is a principal in Solidus and manages the day to day operations. He also takes a role in the
development and construction activities of all our ongoing projects.
Dan Carrillo's 32-year career in the real estate and housing industry is filled with a broad range of
experiences and leadership roles. In the residential and commercial brokerage community, Dan's
experience with successful real estate firms as an executive, sales manager, trainer, business
development expert and director of relocation and corporate services bring a unique mixture of talent and
expertise to his current work as a consultant and principle owner of a residential and commercial
brokerage here in Los Angeles.
Dan lives in the foothills of Pasadena California with his wife Christine.
Ginger Macias, MPH, MS
Investor Relations
Miss Macias is a principal at Solidus and is responsible investor relations. She handles all inquires and
manages all communications and meetings with investors. Ginger also handles all SEC regulation
compliance requirements. Some of her other responsibilities include acquisitions and marketing.
Ginger is an active wholesaler, rehabber, landlord, and educator. She founded
OCWholesalers.com in 2008 which has been supplying investment properties at a discount
to rehabbers, landlords, and end-users. Ginger also is a popular mentor and speaker at local investment
clubs where she teaches others how to get started in real estate. She owns www.RealEstateInsiders.co an
online membership site dedicated to teaching real estate investment strategies online.
Ginger has two Master degrees from the University of Southern California in Epidemiology
and Biostatistics.
Al Penaranda
Development and Construction
Mr. Penaranda is a principal at Solidus and oversees all the development and construction. This includes
conducting all the due diligence/feasibility reports, entitlement processes, and complying with green
building standards.
Al Penaranda has been involved in real estate for 25 years. His background is in appraisal of
commercial property. He received the MAI designation from the Appraisal Institute, which
is considered the highest designation in the appraisal field. His training in appraisal is from
the litigation side and for 10 years served as an expert witness in court. Appraisal work and
experience include analysis of virtually every product type, both existing and proposed.
Property types include: commercial, industrial hotel/hospitality, recreational, residential care
facilities, mixed use, golf courses, and special purpose properties and developments for a
diversified client base. Mr. Penaranda was CEO and owner of North by Northwest
Commercial, a commercial appraisal firm located in Old Pasadena.
Mr. Penaranda attended California State Long Beach and Los Angeles. He received a
Bachelor of Science degree, majoring in Real Estate.
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 19
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Alain Romero
Asset Acquisition and Sales
Mr. Romero is principal at Solidus and oversees the acquisition and deposition of assets. This includes
deal evaluation, contract negotiations, and business development. He also supports investor relations
within the company.
Alain Romero is also the broker of record and a managing partner at North By Northwest Capital, a
boutique commercial real estate firm and has been practicing real estate for close to 10 years both on the
transaction as well as the financing ends of the business.
In addition, his core expertise is in the area of valuation and viability assessment, and financial modeling.
He holds a master’s degree in applied economics & finance, a bachelor’s
degree in economics from University of California, and is a graduate of the Pepperdine
University, The Graziadio School of Business with Executive Business Management
Certificate. Mr. Romero is a former board member of NHREP-LA and a Founder/President of
The Society Of Latino Professionals.
Offices: 555 W. 5
th
St, 31
st
Floor | Los Angeles, CA 90015 P a g e | 20
www.SolidusTeam.com
El Descanso Apartments – 67 Units
2726 W. Augusta Ave, Phoenix, AZ 85051
Contact Information
If you are interested in learning about this or other opportunities feel free to contact us.
Website: www.SolidusTeam.com
Email: support@SolidusTeam.com
Phone: (213) 330-2722
Mailing Address:
3579 E Foothill Blvd, #237
Pasadena, CA 91107
Offices:
555 West 5th Street, 31st Floor
Los Angeles, CA 90013

Weitere ähnliche Inhalte

Ă„hnlich wie Investment 67 Units in AZ

Roz booker e guide
Roz booker e guideRoz booker e guide
Roz booker e guideRosalind Booker
 
Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...
Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...
Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...Shah Ahsan
 
How To Write An Essay Without Plagiarizing
How To Write An Essay Without PlagiarizingHow To Write An Essay Without Plagiarizing
How To Write An Essay Without PlagiarizingLauren Davis
 
Industrial parks in Mexico, AMPIP
Industrial parks in Mexico, AMPIPIndustrial parks in Mexico, AMPIP
Industrial parks in Mexico, AMPIPClaudia Avila Connelly
 
Overview of ASU Skysong & Jim Cook Role
Overview of ASU Skysong & Jim Cook RoleOverview of ASU Skysong & Jim Cook Role
Overview of ASU Skysong & Jim Cook RoleJim Cook
 
Qwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docx
Qwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docxQwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docx
Qwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docxaudeleypearl
 
Midwest Mega-Commerce Center Document
Midwest Mega-Commerce Center DocumentMidwest Mega-Commerce Center Document
Midwest Mega-Commerce Center DocumentBrian Ehrsam
 
Essay Sentence Outline
Essay Sentence OutlineEssay Sentence Outline
Essay Sentence OutlineChristina Manalo
 
Northern New Mexico Workforce Integration Network (WIN)
Northern New Mexico Workforce Integration Network (WIN)Northern New Mexico Workforce Integration Network (WIN)
Northern New Mexico Workforce Integration Network (WIN)nado-web
 
Final presentation March 13 2012
Final presentation March 13 2012Final presentation March 13 2012
Final presentation March 13 2012cityofevanston
 
WealthTrust-Arizona - An Update on the State of the Arizona Economy
WealthTrust-Arizona - An Update on the State of the Arizona EconomyWealthTrust-Arizona - An Update on the State of the Arizona Economy
WealthTrust-Arizona - An Update on the State of the Arizona EconomyWealthTrust-Arizona
 
High School Dropout Essay.pdf
High School Dropout Essay.pdfHigh School Dropout Essay.pdf
High School Dropout Essay.pdfLisa Swager
 
Top trends in Texas retail 2016
Top trends in Texas retail 2016Top trends in Texas retail 2016
Top trends in Texas retail 2016JLL
 
Top Trends in Texas Retail
Top Trends in Texas RetailTop Trends in Texas Retail
Top Trends in Texas RetailAustin Speni
 

Ă„hnlich wie Investment 67 Units in AZ (20)

Roz booker e guide
Roz booker e guideRoz booker e guide
Roz booker e guide
 
Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...
Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...
Three Multifamily Markets That Will Benefit from the Onshoring of American Ma...
 
How To Write An Essay Without Plagiarizing
How To Write An Essay Without PlagiarizingHow To Write An Essay Without Plagiarizing
How To Write An Essay Without Plagiarizing
 
Industrial parks in Mexico, AMPIP
Industrial parks in Mexico, AMPIPIndustrial parks in Mexico, AMPIP
Industrial parks in Mexico, AMPIP
 
Fairfax County Virginia Profile - Harnessing the Power of Ideas
Fairfax County Virginia Profile - Harnessing the Power of IdeasFairfax County Virginia Profile - Harnessing the Power of Ideas
Fairfax County Virginia Profile - Harnessing the Power of Ideas
 
Fairfax County Area Profile: Richmond Highway
Fairfax County Area Profile: Richmond HighwayFairfax County Area Profile: Richmond Highway
Fairfax County Area Profile: Richmond Highway
 
Overview of ASU Skysong & Jim Cook Role
Overview of ASU Skysong & Jim Cook RoleOverview of ASU Skysong & Jim Cook Role
Overview of ASU Skysong & Jim Cook Role
 
Fairfax County Area Profile: Herndon
Fairfax County Area Profile: HerndonFairfax County Area Profile: Herndon
Fairfax County Area Profile: Herndon
 
doc
docdoc
doc
 
Qwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docx
Qwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docxQwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docx
Qwerrrqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqqq.docx
 
Midwest Mega-Commerce Center Document
Midwest Mega-Commerce Center DocumentMidwest Mega-Commerce Center Document
Midwest Mega-Commerce Center Document
 
Essay Sentence Outline
Essay Sentence OutlineEssay Sentence Outline
Essay Sentence Outline
 
Northern New Mexico Workforce Integration Network (WIN)
Northern New Mexico Workforce Integration Network (WIN)Northern New Mexico Workforce Integration Network (WIN)
Northern New Mexico Workforce Integration Network (WIN)
 
Fairfax County Area Profile: Chantilly-Dulles-Centreville
Fairfax County Area Profile: Chantilly-Dulles-CentrevilleFairfax County Area Profile: Chantilly-Dulles-Centreville
Fairfax County Area Profile: Chantilly-Dulles-Centreville
 
Final presentation March 13 2012
Final presentation March 13 2012Final presentation March 13 2012
Final presentation March 13 2012
 
WealthTrust-Arizona - An Update on the State of the Arizona Economy
WealthTrust-Arizona - An Update on the State of the Arizona EconomyWealthTrust-Arizona - An Update on the State of the Arizona Economy
WealthTrust-Arizona - An Update on the State of the Arizona Economy
 
High School Dropout Essay.pdf
High School Dropout Essay.pdfHigh School Dropout Essay.pdf
High School Dropout Essay.pdf
 
Best US location for Technology businesses
Best US location for Technology businessesBest US location for Technology businesses
Best US location for Technology businesses
 
Top trends in Texas retail 2016
Top trends in Texas retail 2016Top trends in Texas retail 2016
Top trends in Texas retail 2016
 
Top Trends in Texas Retail
Top Trends in Texas RetailTop Trends in Texas Retail
Top Trends in Texas Retail
 

Mehr von Alain Romero TOP LINKED, LION (10K+) (6)

How to find and fund your real estate project for profit!
How to find and fund your real estate project for profit!How to find and fund your real estate project for profit!
How to find and fund your real estate project for profit!
 
Assisted Living JV Proposal
Assisted Living JV ProposalAssisted Living JV Proposal
Assisted Living JV Proposal
 
Excellence Commercial Secrets to Success
Excellence Commercial Secrets to SuccessExcellence Commercial Secrets to Success
Excellence Commercial Secrets to Success
 
Napoleon Hill Science of Success
Napoleon Hill Science of SuccessNapoleon Hill Science of Success
Napoleon Hill Science of Success
 
Prosperity Mountan From Book
Prosperity Mountan From BookProsperity Mountan From Book
Prosperity Mountan From Book
 
Business Valuation Report Template
Business Valuation Report TemplateBusiness Valuation Report Template
Business Valuation Report Template
 

KĂĽrzlich hochgeladen

Partner With the Golden Life Community for Single Women Over 55
Partner With the Golden Life Community for Single Women Over 55Partner With the Golden Life Community for Single Women Over 55
Partner With the Golden Life Community for Single Women Over 55Ron Surz
 
Sobha Aranya Sector 80 Gurgaon E- Brochure.pdf
Sobha Aranya Sector 80 Gurgaon E- Brochure.pdfSobha Aranya Sector 80 Gurgaon E- Brochure.pdf
Sobha Aranya Sector 80 Gurgaon E- Brochure.pdffaheemali990101
 
Call Girls in Khan Market 9654467111 ESCORTS SERVICE
Call Girls in Khan Market 9654467111 ESCORTS SERVICECall Girls in Khan Market 9654467111 ESCORTS SERVICE
Call Girls in Khan Market 9654467111 ESCORTS SERVICESapana Sha
 
Managed Farmland Brochures to get more in
Managed Farmland Brochures to get more inManaged Farmland Brochures to get more in
Managed Farmland Brochures to get more inknoxdigital1
 
Kumar Fireworks Hadapsar Link Road Pune Brochure.pdf
Kumar Fireworks Hadapsar Link Road Pune Brochure.pdfKumar Fireworks Hadapsar Link Road Pune Brochure.pdf
Kumar Fireworks Hadapsar Link Road Pune Brochure.pdfBabyrudram
 
call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Covid 19 and Market Impact during the Pandemic
Covid 19 and Market Impact during the PandemicCovid 19 and Market Impact during the Pandemic
Covid 19 and Market Impact during the PandemicTim Wilmath
 
Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝soniya singh
 
Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857
Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857
Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857delhimodel235
 
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdfShapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdfashiyadav24
 
MADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdf
MADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdfMADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdf
MADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdfknoxdigital1
 
The Omaxe State Dwarka Delhi-broucher.pdf.pdf
The Omaxe State Dwarka Delhi-broucher.pdf.pdfThe Omaxe State Dwarka Delhi-broucher.pdf.pdf
The Omaxe State Dwarka Delhi-broucher.pdf.pdfkratirudram
 
Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝soniya singh
 
Call Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCR
Call Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCRCall Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCR
Call Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCRasmaqueen5
 
Brigade Neopolis Kokapet, Hyderabad E- Brochure
Brigade Neopolis Kokapet, Hyderabad E- BrochureBrigade Neopolis Kokapet, Hyderabad E- Brochure
Brigade Neopolis Kokapet, Hyderabad E- Brochurefaheemali990101
 
Low Rate Call Girls in Triveni Complex Delhi Call 9990771857
Low Rate Call Girls in Triveni Complex Delhi Call 9990771857Low Rate Call Girls in Triveni Complex Delhi Call 9990771857
Low Rate Call Girls in Triveni Complex Delhi Call 9990771857delhimodel235
 
8 Key Elements for Comfortable Farmland Living
8 Key Elements for Comfortable Farmland Living 8 Key Elements for Comfortable Farmland Living
8 Key Elements for Comfortable Farmland Living Farmland Bazaar
 
SSPL The Strand Abodes Kharadi Pune Brochure.pdf
SSPL The Strand Abodes Kharadi Pune Brochure.pdfSSPL The Strand Abodes Kharadi Pune Brochure.pdf
SSPL The Strand Abodes Kharadi Pune Brochure.pdfabbu831446
 

KĂĽrzlich hochgeladen (20)

9953056974 Low Rate Call Girls In Saket, Delhi NCR
9953056974 Low Rate Call Girls In Saket, Delhi NCR9953056974 Low Rate Call Girls In Saket, Delhi NCR
9953056974 Low Rate Call Girls In Saket, Delhi NCR
 
Partner With the Golden Life Community for Single Women Over 55
Partner With the Golden Life Community for Single Women Over 55Partner With the Golden Life Community for Single Women Over 55
Partner With the Golden Life Community for Single Women Over 55
 
Sobha Aranya Sector 80 Gurgaon E- Brochure.pdf
Sobha Aranya Sector 80 Gurgaon E- Brochure.pdfSobha Aranya Sector 80 Gurgaon E- Brochure.pdf
Sobha Aranya Sector 80 Gurgaon E- Brochure.pdf
 
Call Girls in Khan Market 9654467111 ESCORTS SERVICE
Call Girls in Khan Market 9654467111 ESCORTS SERVICECall Girls in Khan Market 9654467111 ESCORTS SERVICE
Call Girls in Khan Market 9654467111 ESCORTS SERVICE
 
Managed Farmland Brochures to get more in
Managed Farmland Brochures to get more inManaged Farmland Brochures to get more in
Managed Farmland Brochures to get more in
 
Kumar Fireworks Hadapsar Link Road Pune Brochure.pdf
Kumar Fireworks Hadapsar Link Road Pune Brochure.pdfKumar Fireworks Hadapsar Link Road Pune Brochure.pdf
Kumar Fireworks Hadapsar Link Road Pune Brochure.pdf
 
young call girls in Lajpat Nagar,🔝 9953056974 🔝 escort Service
young call girls in Lajpat Nagar,🔝 9953056974 🔝 escort Serviceyoung call girls in Lajpat Nagar,🔝 9953056974 🔝 escort Service
young call girls in Lajpat Nagar,🔝 9953056974 🔝 escort Service
 
call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
call girls in Shahdara (DELHI) 🔝 >༒9953330565🔝 genuine Escort Service 🔝✔️✔️
 
Covid 19 and Market Impact during the Pandemic
Covid 19 and Market Impact during the PandemicCovid 19 and Market Impact during the Pandemic
Covid 19 and Market Impact during the Pandemic
 
Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Inderpuri Delhi 💯Call Us 🔝8264348440🔝
 
Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857
Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857
Low Rate Call Girls in Lajpat Nagar Delhi Call 9990771857
 
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdfShapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
Shapoorji Pallonji Parkwest Sequoia Tower Bangalore.pdf
 
MADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdf
MADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdfMADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdf
MADHUGIRI FARM LAND BROCHURES (11)_compressed (1).pdf
 
The Omaxe State Dwarka Delhi-broucher.pdf.pdf
The Omaxe State Dwarka Delhi-broucher.pdf.pdfThe Omaxe State Dwarka Delhi-broucher.pdf.pdf
The Omaxe State Dwarka Delhi-broucher.pdf.pdf
 
Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝
Call Girls in Pitampura Delhi 💯Call Us 🔝8264348440🔝
 
Call Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCR
Call Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCRCall Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCR
Call Girls In Peeragarhi, Delhi↫8447779280↬Call Girls in Peeragarhi Delhi NCR
 
Brigade Neopolis Kokapet, Hyderabad E- Brochure
Brigade Neopolis Kokapet, Hyderabad E- BrochureBrigade Neopolis Kokapet, Hyderabad E- Brochure
Brigade Neopolis Kokapet, Hyderabad E- Brochure
 
Low Rate Call Girls in Triveni Complex Delhi Call 9990771857
Low Rate Call Girls in Triveni Complex Delhi Call 9990771857Low Rate Call Girls in Triveni Complex Delhi Call 9990771857
Low Rate Call Girls in Triveni Complex Delhi Call 9990771857
 
8 Key Elements for Comfortable Farmland Living
8 Key Elements for Comfortable Farmland Living 8 Key Elements for Comfortable Farmland Living
8 Key Elements for Comfortable Farmland Living
 
SSPL The Strand Abodes Kharadi Pune Brochure.pdf
SSPL The Strand Abodes Kharadi Pune Brochure.pdfSSPL The Strand Abodes Kharadi Pune Brochure.pdf
SSPL The Strand Abodes Kharadi Pune Brochure.pdf
 

Investment 67 Units in AZ

  • 2. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 2 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Property Information Package Table of Contents Contents Regarding This Property Information Packet .........................3 Executive Summary ..........................................................4 Area Overview..................................................................5 Major Employers & Employer Trends ...................................7 Market Overview...............................................................9 Demographics ................................................................10 Community Profile...........................................................11 Phoenix Financial Standing...............................................12 Phoenix Apartment Forecast.............................................13 Single Family Market Trends.............................................14 Rent Comparables...........................................................15 Financials.......................................................................17 Pro Forma Cash Flow Analysis ..........................................17 Solidus Team .................................................................18 Contact Information ........................................................20
  • 3. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 3 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Regarding This Property Information Packet This is not a public offering or offer or invitation to sell securities or make an investment. Securities may only be offered or sold in the state or states where they are registered or under an exempt offering. This information is provided to the best of our knowledge. We make no warranties or representations of the information contained herein. Each individual shall conduct their own due diligence and independent investigation. Any estimates of market rents and/or projected rents that may be provided do not necessarily mean that rents can be established at or increased to that level. Legal and tax questions should be discussed with the appropriate professionals. Questions or inquiries can be directed to: Solidus Capital Management, LLC c/o Ginger Macias Cell: (714) 585-2185 Office: (213) 330-2722 x 700 Email: ginger@solidusteam.com
  • 4. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 4 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Executive Summary • Excellent Unit Mix: 37 1 Bed/1 Bath & 30 2 Beds/1 Bath • Built in 1983 • Rentable SF: 50,825 • Number of Buildings: 3 • Lot Size: 1.48 Acres • Parking: 92 Spaces • Swimming Pool & BBQ Area • Purchase Price is below replacement costs • In the pathway of development of Metro Light Rail in the North Mountain Village Core • Stable Market o Employment Strength o Strong Rental Market • Only 5 hour drive or 40 minute flight from Los Angeles • Construction – wood with pitched composition shingle roofs. • The property is individually metered for electricity; water, sewer and trash are provided at the expense of the owner • Community Features - Heated pool & BBQ area. Onsite laundry • Unit Amenities – Walk-in closets & high speed internet access Property Description El Descanso is an under-performing apartment complex in Phoenix, AZ. It has 67 units and a management office. There is some deferred maintenance & rents are currently below market rates. The property is situated along the I-17 corridor & adjacent to the expanding Metro Light Rail. It's very close to shopping centers, transportation, and schools. This is an opportunity to increase occupancy & increase rents to market value. Property Highlights Purchase Price: $2,550,000 $38,059/Unit Rents (Pro Forma): #Units Rent Current Rent Market 1 Bd/1 Bth 37 $350 $12,950 $650 $24,050 2 Bds/1 Bth 30 $450 $13,500 $795 $23,850 Totals $26,450 $47,900 Value after Stabilization (Year 3) NOI: $301,137 Cap Rate: 6% Stabilized Value: $5,018,957 ($74,910/Unit) Quick Analysis
  • 5. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 5 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Area Overview El Descanso is located at 2726 West Augusta Avenue. The property is situated just south of Northern on 27th Avenue, a major north-south thoroughfare running through Phoenix, Arizona. There are numerous retail centers as well as Rio Salado College one-half mile south of the subject property. El Descanso is also convenient to public transportation, with bus service provided along Northern Avenue. The area immediately surrounding El Descanso contains a variety of schools, single-family residential properties, and retail centers. Several neighborhood shopping centers, parks, churches, and public facilities are located within one mile of the property. Residents with children are close to numerous schools near El Descanso, including Washington High School, which received an “Excelling” rating from the Arizona Leading Education Board. Just a short drive from the property is the Phoenix Spectrum Mall and the Westcor Metrocenter Regional Mall, which gives shoppers the choice of over 135 combined retail stores, including Target, Walmart, Macy’s, Sears and Dilliards Clearance Center, two Harkin’s theatres and endless restaurant dining. The Interstate 17 corridor to the north is a significant source of employment, with numerous office and industrial complexes located on both sides of the highway. The I-17 is located one-half mile to the east of El Descanso. Source: Colliers International – El Descanso Marketing Brochure
  • 6. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 6 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051
  • 7. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 7 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Major Employers & Employer Trends Nearly 100 private companies have headcounts of 1,000 employees or more in the Phoenix metro area, providing a significant source of stable employment in the region. Collectively, these companies employ roughly 400,000 workers in the Phoenix metro; these companies employ nearly one-in-four workers in the Phoenix metro area. These companies are also a source of recent and future employment gains. These businesses recorded average local employment growth of nearly 4 percent from year-end 2009 to year- end 2010, compared to a minimal 0.3 percent increase in the metro area’s total nonfarm employment during the same timeframe. These companies have announced future staffing additions in the years to come: PayPal is adding 2,000 workers, Intel will add 1,000 positions, First Solar will hire at least 600 employees, USAA will grow by 500 representatives, and Freeport McMoRan and The Vanguard Group will each add 300 positions. The largest private employers in the state represent a diverse mix of industries. Major retailers, including Walmart, McDonald’s, Target and Home Depot are all among the top employers in the metro. In addition, high-tech businesses such as Honeywell, Intel and General Dynamics all employ more than 5,000 workers each in the Phoenix area. Healthcare accounts for a significant share of the local workforce and should be one of the fastest-growing segments going forward. Healthcare providers account for nearly 20 percent of the Phoenix area’s 30 largest employers, and this industry will continue to expand, particularly as the region’s population growth significantly outpaces the national average. The Phoenix metro area serves as the headquarters for seven companies on the 2011 Fortune 500 list, up from just four companies on the same list from 2006. The seven businesses combine to employ nearly 35,000 workers in the metro area. The Apollo Group—parent company of the University of Phoenix—is the largest local employer in this group, with approximately 12,000 workers in 2012. While the company has announced closures and staff cuts nationally, operations in the Greater Phoenix area should be largely unaffected. In addition to serving as the headquarters for some of the country’s largest businesses, the Phoenix area is positioning itself to be home to some of the industries of the evolving economy going forward. Renewable energy will be a primary source of employment growth in the Phoenix area in the coming years. Renewable energy sources, particularly solar, will be a source of future growth in the area. In addition, the city of Phoenix is establishing the Phoenix Biomedical Campus, which will ultimately feature more than 6 million square feet of biomedical-related research, academic and clinical facilities. Source: Colliers International –Marketing Brochure Highlights • Recent and future employment growth • Major Employers Include: PayPal, Intel, First Solar, USAA, Freeport McMoRan, the Vanguard Group, Walmart, McDonald's, Target, Home Depot, Honeywell, General Dynamics • Healthcare workforce growing rapidly • 7 Fortune 500 companies are headquartered in Phoenix and employ a combination of 35,000 workers in the metro area. • City of Phoenix is establishing Phoenix Biomedical Campus
  • 8. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 8 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Source: Quickfacts.census.gov
  • 9. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 9 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Market Overview The Greater Phoenix metro area consists of Maricopa County and Pinal County, which together include approximately 4.2 million residents. Greater Phoenix is the 13th largest Metropolitan Statistical Area (MSA) in the United States and Phoenix is the fifth most populous city in the country. Major cities in the Phoenix MSA include: Phoenix (population 1.5 million), Mesa (population 448,000), Glendale (population 247,000), Chandler (population 241,000), Scottsdale (population 231,000), Gilbert (population 192,000) and Tempe (population 170,000). Primary employment sectors include Downtown Phoenix, the Camelback Corridor, the Southeast Valley cities (Tempe, Chandler, Mesa and Gilbert) and Scottsdale. Populations in the West Valley cities, including Buckeye, Avondale, Glendale and Surprise, are usually smaller than those to the north and the east, but are growing more rapidly than most established areas in the Phoenix MSA. Prior to the onset of the recession, the Phoenix market was routinely among the leaders for employment and population growth that was common for many Sunbelt markets. As the economy slowed throughout the country, growth slowed in Phoenix as well. As the national economy has been transitioning back into an expansionary phase, population and employment growth in Metro Phoenix has begun to significantly outpace national rates of growth, trends that are expected to continue in 2013 and 2014. Source: Colliers International –Marketing Brochure
  • 10. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 10 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Demographics Maricopa County Source: Quickfacts.census.gov
  • 11. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 11 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Community Profile Did you know... • Phoenix covers more than 519 square miles and has a population of more than 1.4 million, ranking it the sixth largest city in the country and the largest capital city in terms of population. • Phoenix is a premier destination, with more than 300 sun-filled days a year and average temperature of 74.2 degrees. • Greater Phoenix has consistently outpaced the U.S. population growth over the last 18 years. Projections show the region is expected to grow by nearly 60 percent by 2030, bringing the population to more than 6 million people. • The primary employment sectors and their share of total employment in the Phoenix metropolitan area consist of service industry (43%); trade (18%); government (14%); construction (5%); financial activities (8%); and manufacturing (6%). Major employers of the Phoenix metropolitan area include the state of Arizona, Wal-Mart Stores, Inc., Banner Health Systems, city of Phoenix, Wells Fargo and Company, Apollo Group, Inc., Maricopa County, Arizona State University, Bank of America, Intel Corporation, JP Morgan Chase and US Airways Group, Inc. • Greater Phoenix is a $181 billion marketplace that serves as a hub for innovation and entrepreneurs by providing international access for aerospace, high-technology, bioscience, advanced business services and sustainable technologies companies. Global companies such as Honeywell Aerospace, Freeport McMoran, Avnet, and Republic Services call Phoenix home, while companies such as American Express, USAA, SUMCO Phoenix Corporation, Charles Schwab, and Mayo Clinic have major operations here. • In January 2000, after a yearlong, in-depth study of management efficiency by the Maxwell School of Citizenship and Public Affairs at Syracuse University, Phoenix was the only city among the nation's 35 largest urban centers to earn an overall grade of “A.” Phoenix also was named the “Best Run City in the World” in 1993 by the Carl Bertelsmann Foundation and has earned numerous other awards for efficient government operations. Source: City of Phoenix Planning and Development Department City Incorporation 1881 Form of Government Council-Manager City Population * (As of July 1, 2012 - makes Phoenix the sixth-largest U.S. city) 1,464,405 Arizona Population * (Official as of April 1, 2010) 6,392,017 Area (in square miles) 519.1 (larger than Los Angeles) Elevation 1,124 feet (measured at the Phoenix Sky Harbor Airport) Median Household Income* $47,085 Average Annual Temperature 74.2 Fahrenheit Average Precipitation in Inches 7 Average Number of Days of Sunshine, Per Year 334 Moody's General Obligation Bond Rating Aa1 Standard and Poor's General Obligation Bond Rating AAA
  • 12. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 12 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Libraries Library Facilities 17 Library Books and Audio Visual Materials 1,600,000 Library Card Holders 902,237 Annual Circulation 14,300,000 Annual Visitors 5,167,958 Parks & Recreation The statistics below are as of July 2011. Acres of Developed City Parks 4,721 Acres of Desert Parks/Preserves 30,830 Acres of Desert Parks 7,693 Acres of Undeveloped Park Sites 1,165 Street Landscape Maintained 725 miles City Parks 188 City Playgrounds 145 City Basketball Courts 137 Municipally-Operated Golf Courses 8 City Swimming Pools 29 Neighborhood/Recreation Centers 17 Full Service Community Centers 13 Public Transit The statistics below are as of July 2011. Bus Fleet 515 Neighborhood Circulator Fleet 46 Bus and Circulator Service Miles Annually 18,772,193 Bus and Circulator Average Daily Ridership 129,983 Boardings Light Rail Average Daily Ridership (Phoenix) 24,645 Boardings Dial-a-Ride Vehicles 125 Dial-a-Ride Service Hours Annually 324,990 Reserve-a-Ride Transportation (Elderly and disabled clients served) 164,689 Source: Phoenix.gov Phoenix Financial Standing Total City Budget * $3.47 Billion Number of PLT Licenses* 66,000 Standard & Poor's General Obligation Bond Rating AAA Moody's Bond Rating Aa1 City Retail Sales Tax Rate 2.0% City Property Tax Rate (Per $100 of assessed valuation) $1.82 * Projected 2011-12 Fiscal Year Source: City of Phoenix Budget and Research Department
  • 13. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 13 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Phoenix Apartment Forecast Highlights • Demand for apartment buildings is strong and demand is outpacing available listings • Class A apartments – low to mid-5 percent Cap Rate • Class B apartments (our target after reposition) – close to 6 percent Cap Rate Source: Marcus & Millichap "Apartment Research Market Report" Phoenix Metro Area Third Quarter 2013 Vacancy, Rents, & Sale Trends Source: Marchus & Millichap Q3 2013 Report • Renters prefer newer units with modern amenities dropping the vacancy rates to approximately 6 percent • North Glendale submarket has the lowest vacancy at 5% • Vacancy Outlook: Greater renter demand will outpace the surge in inventory additions • Rents have increased over 3% and the # of units offering concessions has decreased from 33% to 15.6% • Rent Outlook: Increase occupancy will support increased rents • Sales jumped 33% over past 4 quarters • Sales Outlook: Quality inventory should attract large buyers such as REITs, especially in the Valley
  • 14. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 14 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Single Family Market Trends Highlights • 17,500 permits were issued for single-family homes, increasing 38% over last 4 quarters of 2013 though it remains well below pre-recession levels. • Home prices are rising as inventory decreases. • Median home price is $174,300, a 19% increase since last year • The monthly mortgage payment for a median-price home in Phoenix, including taxes and insurance, is $33 less than the average rent on an apartment built after 2000. This will limit the amount that operators in some more affordable neighborhoods can raise rents.
  • 15. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 15 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Rent Comparables NOTE: El Descanso will be repositioned to a B property More comps available per request. This is a short list of properties One Bed + One Bath Property Name # of Units (1 Bed) Size (SF) Rent Rent/SF Yr Built Prop. Rank Accolade 240 720 $625 $0.87 1984 92 Bell Tower 16 470 $579 $1.23 1986 88 Bell Tower 40 583 $589 $1.01 1986 88 Bell Tower 24 592 $605 $1.02 1986 88 Desert Wind 88 530 $600 $1.13 1987 91 Desert Wind 40 635 $627 $0.99 1987 91 Eagle Crest 96 537 $565 $1.05 1986 96 Eagle Crest 70 563 $585 $1.04 1986 96 Eagle Crest 74 627 $639 $1.02 1986 96 Glenridge 75 640 $625 $0.98 1985 90 NW Gardens 67 600 $649 $1.08 1984 95 Oak Ridge 112 625 $569 $0.91 1984 91 Oak Ridge 60 640 $609 $1.08 1984 91 Paradise Falls 8 564 $460 $0.82 1985 95 Paradise Falls 108 694 $565 $0.81 1985 95 Rancho Santa Fe 60 640 $625 $0.98 1985 96 Rancho Santa Fe 60 690 $655 $0.95 1985 96 Valle Cita Gardens 40 620 $695 $1.12 1985 93 AVERAGE 655 $648 $0.99 Two Beds + One Bath Property Name # of Units (2 Beds) Size (SF) Rent Rent/SF Yr Built Prop. Rank Accolade 136 840 $740 $0.94 1984 92 Bell Tower 40 790 $740 $0.94 1986 88 Desert Wind 56 715 $709 $0.99 1987 91 Eagle Crest 74 783 $725 $0.93 1986 96 Glenridge 12 819 $675 $0.82 1985 90 NW Gardens 64 840 $769 $0.92 1984 95 Oak Ridge 24 850 $729 $0.86 1984 91 Paradise Falls 28 946 $649 $0.69 1985 95 Rancho Santa Fe 28 790 $695 $0.88 1985 96 Valle Cita Gardens 64 810 $745 $0.92 1985 93 Vaseo 128 865 $847 $0.98 1987 103 Vaseo 112 977 $872 $0.89 1987 103 Villa Encanto 40 818 $745 $0.91 1984 103 Westcreek 36 842 $700 $0.71 1983 88 AVERAGE 846 $742 $0.88 Source: RealData, Inc - 3Q 2013
  • 16. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 16 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051
  • 17. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 17 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Financials Pro Forma Cash Flow Analysis Unit Type No. of Beds Current Rent Total Current Rent Stabilized Rent Total Stabilized Rent 1 Bed / 1 Bath 37 $350 $12,950 $650 $24,050 2 Beds / 1 Bath 30 $450 $13,500 $795 $23,850 TOTALS 67 $26,450 $47,900 Year 1 Year 2 Year 3 Year 4 Year 5 INCOME Rents $317,400 $330,096 $574,800 $597,792 $621,704 Auxillary $8,040 $8,362 $8,696 $9,044 $9,406 Vacancy ($97,632) ($33,846) ($43,762) ($45,513) ($47,333) Gross Operating Income $227,808 $304,612 $539,734 $561,323 $583,776 EXPENSES $3,351/unit $204,800 $210,944 $217,272 $223,790 $230,504 Reserves: $300/unit $20,100 $20,703 $21,324 $21,964 $22,623 Total Expense $224,900 $231,647 $238,596 $245,754 $253,127 Net Operating Expenses $2,908 $72,965 $301,137 $315,569 $330,649 Debt Service $140,400 $140,400 $260,088 $260,088 $260,088 CASH FLOW ($137,492) ($67,435) $41,049 $55,481 $70,561 Cumulative Cash Flow ($137,492) ($204,927) ($163,878) ($108,397) ($37,836) Cash Flow Assumptions 1) Vacancy: 30% (Year 1); 10% (Year 2); 7.5% (Years 3+) 2) Expense Increase: 3% per year 3) Income increase: 4% per year 4) Debt Service: (Year 1-2) 9% fixed interest on $1.56M 5) Debt Service: (Year 3+) 5.25% fixed interest on $3.97M 6) Auxiliary Fees: Application fees, utility reimbursements, late charges, etc ($120/unit)
  • 18. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 18 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Solidus Team Dan Carrillo Operations / Administration Mr. Carrillo is a principal in Solidus and manages the day to day operations. He also takes a role in the development and construction activities of all our ongoing projects. Dan Carrillo's 32-year career in the real estate and housing industry is filled with a broad range of experiences and leadership roles. In the residential and commercial brokerage community, Dan's experience with successful real estate firms as an executive, sales manager, trainer, business development expert and director of relocation and corporate services bring a unique mixture of talent and expertise to his current work as a consultant and principle owner of a residential and commercial brokerage here in Los Angeles. Dan lives in the foothills of Pasadena California with his wife Christine. Ginger Macias, MPH, MS Investor Relations Miss Macias is a principal at Solidus and is responsible investor relations. She handles all inquires and manages all communications and meetings with investors. Ginger also handles all SEC regulation compliance requirements. Some of her other responsibilities include acquisitions and marketing. Ginger is an active wholesaler, rehabber, landlord, and educator. She founded OCWholesalers.com in 2008 which has been supplying investment properties at a discount to rehabbers, landlords, and end-users. Ginger also is a popular mentor and speaker at local investment clubs where she teaches others how to get started in real estate. She owns www.RealEstateInsiders.co an online membership site dedicated to teaching real estate investment strategies online. Ginger has two Master degrees from the University of Southern California in Epidemiology and Biostatistics. Al Penaranda Development and Construction Mr. Penaranda is a principal at Solidus and oversees all the development and construction. This includes conducting all the due diligence/feasibility reports, entitlement processes, and complying with green building standards. Al Penaranda has been involved in real estate for 25 years. His background is in appraisal of commercial property. He received the MAI designation from the Appraisal Institute, which is considered the highest designation in the appraisal field. His training in appraisal is from the litigation side and for 10 years served as an expert witness in court. Appraisal work and experience include analysis of virtually every product type, both existing and proposed. Property types include: commercial, industrial hotel/hospitality, recreational, residential care facilities, mixed use, golf courses, and special purpose properties and developments for a diversified client base. Mr. Penaranda was CEO and owner of North by Northwest Commercial, a commercial appraisal firm located in Old Pasadena. Mr. Penaranda attended California State Long Beach and Los Angeles. He received a Bachelor of Science degree, majoring in Real Estate.
  • 19. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 19 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Alain Romero Asset Acquisition and Sales Mr. Romero is principal at Solidus and oversees the acquisition and deposition of assets. This includes deal evaluation, contract negotiations, and business development. He also supports investor relations within the company. Alain Romero is also the broker of record and a managing partner at North By Northwest Capital, a boutique commercial real estate firm and has been practicing real estate for close to 10 years both on the transaction as well as the financing ends of the business. In addition, his core expertise is in the area of valuation and viability assessment, and financial modeling. He holds a master’s degree in applied economics & finance, a bachelor’s degree in economics from University of California, and is a graduate of the Pepperdine University, The Graziadio School of Business with Executive Business Management Certificate. Mr. Romero is a former board member of NHREP-LA and a Founder/President of The Society Of Latino Professionals.
  • 20. Offices: 555 W. 5 th St, 31 st Floor | Los Angeles, CA 90015 P a g e | 20 www.SolidusTeam.com El Descanso Apartments – 67 Units 2726 W. Augusta Ave, Phoenix, AZ 85051 Contact Information If you are interested in learning about this or other opportunities feel free to contact us. Website: www.SolidusTeam.com Email: support@SolidusTeam.com Phone: (213) 330-2722 Mailing Address: 3579 E Foothill Blvd, #237 Pasadena, CA 91107 Offices: 555 West 5th Street, 31st Floor Los Angeles, CA 90013