Post on 03-Jun-2018
8/12/2019 Urbane Final - High Quality
1/48
8/12/2019 Urbane Final - High Quality
2/48
2
Urbane: Characterized by Elegance or Sophistication.
8/12/2019 Urbane Final - High Quality
3/48
3
Market Analysis ................................................................................................. 4
Introduction ....................................................................................................... 5
User Prole ......................................................................................................... 7
Location - Art District ........................................................................................
Development Opportunity ................................................................................. 9
Background + Settings- Existing Facility .......................................................... 11
Background + Settings - Transportation ........................................................... 12
Background + Settings - Culver City Zip Code 90232 ...................................... 13
Demographics - Culver City ............................................................................
Upcoming Multi-Family Housing Supply ......................................................... 21
Comparable Study .......................................................................................... 23
Precedent Study .............................................................................................. 27
Summary + Conclusion .................................................................................... 29
Program + Parking ........................................................................................... 32
Design - Plans + 3D View ................................................................................. 33
Feasibility Analysis - For Rent Apartment Scenario .......................................... 40
Conclusion ....................................................................................................... 48
Content
18
8
8/12/2019 Urbane Final - High Quality
4/48
4
Market Analysis
8/12/2019 Urbane Final - High Quality
5/48
5
Introduction
The Heart of Screenland - Anonymous
As you walk along the tree lined streets you can feel the light breeze and warmth of the sunshine. In the air you smell fresh baked bread or perhaps a barbeque.You can hear the chatter and the sound of glasses clinking together in cheers. You look right as you hear the sounds of children playing in the fountains. Then yousmile as you look down and you are holding the hand of the one you love. Welcome to Culver City.
Culver City has an ecclectic blend of small town charm with big city amenities. This makes the area of about 39,000 residents a highly desirable place to live, workand play. With the recent addition of the Culver City Expo stop and the further expansion west to Santa Monica, Culver City is positioned perfectly on the path of
progress, expansion and positive growth.
The development being presented looks at Culver City and all it has to offer as a community now and into the future. As well, we did thorough research to establisha user prole in order to determine the market demand for the product type. Being a community that cares about the people that reside here as well as the qualityof life, our proposed development taps into each of these areas. With 20 Architectural spaces providing a mix of live / work, studio, one, two and three bedroomspaces, we are catering to the needs of the growing community and the young professional Urban dwellers that are creating an impact and looking for more than
just a place to live. Through the use of Architecture, space, light and nature our intent is to create an Urban courtyard living community that will be the envy of thecity. A place that is more than an apartment, but rather a place to live, a place to work and a place to play. At the base of the units rests 8,580 sf of retail and com-mercial space. The perfect setting for a gallery, restaurant, small retail and creative shops to ll the need and support the community that is mixed within.
The development is located along the path of growth. Downtown Culver City is already thriving. In a statement about Culver City and the recession a broker states, I never saw rents dip because demand always exceeded supply . Mix that demand with an Architectural Gem, not just a place to reside, but a place to live
and grow into and you create a formula for success. As the market research shows, growth is eminent and the Art District is in the direction of the growth. With20 for rent Architectural spaces and 8,580 square feet of retail commercial space a value of over 20% is being added to the project. The projected Project IRR isrounding in at 40% while the Investor IRR is nearing 30% with a prot potential if sold in year 5 of almost $9,000,000. With limited risk due to demand and a highreturn, now is the time for action.
8/12/2019 Urbane Final - High Quality
6/48
6
Introduction
All roads lead to Culver City - Harry Culver
Since the early 1920s Culver City has been the center for motion pictures and television production. The former home to MGM studios, Helms Bakery and theHughes Aircraft Company, Culver City is now home to the National Public Radio West, Sony Pictures, the NFL network and numerous creative company headquar-ters.
Culver City has also become a premiere dining destination with its own restaurant row, centered within the historic downtown core of the city. The City offers aselection of casual and award winning restaurants, American gastropubs, bars, local coffee shops, bakeries and specialty ice cream shops. This is the perfect
setting for a night out or a stroll with the family through the tree lined streets.
A short distance from the downtown core is the converted Helms Bakery building. Herein lies another distinct community within Culver City. Continuing the theme
from the downtown core, there are restaurants and gastropubs to support the urban lifestyle. In addition there are creative studios, furniture show rooms and apedestrian only walking area with water features that surround the restaurants and pubs.
Just East of Helms are the Galleries of Culver City that make up the Art District. Culver City is known for having a thriving Art Scene and the make up and qualityof galleries prove this to be true. Much like Helms, the Art District, is starting to see an inux of Creative studios and companies, restaurants and upscale housing.The Art District, coupled with Helms Bakery and the Downtown core make Culver City the pedestrian friendly, upscale community that it is and will continue to be
in the years to come.
With the addition of the recently completed Expo line adjacent to Helms and a short distance from the Art District and the Downtown core, Culver City is poised for
growth as more companies relocate nearby, restaurants and gastropubs are added and housing options and quality are increased. This is a true destination for thenew consumer and the urban lifestyle that is sought after in Los Angeles. Culver City truly provides the small town charm with the big city amenities.
8/12/2019 Urbane Final - High Quality
7/487
User Prole
A holistic quality of life is important - Anonymous
The greatest percent of the population of Culver City is the 25 - 44 year old range with a percentage of 31.1%. This is largely the target demographic, while alsomixing in the 45 - 64 year old range at 28.2%. This age range will be made up of mostly the young to mid level professionals. They are starting to dene their life,theirs beliefs and starting families or starting new careers as entrepreneurs. They care about the community they are living in, the environment for their children,
their social status and social life as well as their economic outlook for the future. They are not as concerned with the material things in life as they are with theirown well being. However, they do have expensive taste for high quality space, good food and quality goods, they no longer believe in abundance. Simple qualitymight sum it up.
The majority of Culver City at 50.4% has a Bachelor Degree or higher. Although this does not guarantee a high paying job, the likelihood is there. The averageincome within Culver City is $71,504 with 47.7% of the population making $75,000+. This income level, with a projected amount of income spent on rent of 39.3%+,will support a monthly rent of $2,340. The owner renter occupied housing mix is almost an even split at owner occupied being 54.3% and renter occupied being45.7%. This shows there is a mix but still a strong demand for rental housing. With the newly completed Expo and redevelopment of Culver City the demand willonly increase therefore placing a greater demand for quality housing to accommodate the User Prole of the area.
In studying the household types for the area, the two highest types are married couples with families at 40.7% and people living alone at 33.7%. This shows that agood mix of units will need to exist in order to accommodate the wide range of needs for families as well as the upper middle class lifestyle.
As for the spatial needs and amenities, their is a large demand for outdoor living or the indoor / outdoor lifestyle. This user group is big on friends and family aswell as health and living a sustainable lifestyle. Their connection with nature is important. They do yoga, shop at Farmers Markets and do their best to enjoy their
life through eating, exercise and moderation of the abundant lifestyle the city has to offer.
8/12/2019 Urbane Final - High Quality
8/488
Location - Art District
A nascent Chelsea - New York Times
The subject property is located in the Art District community of Culver City. Here there is a cluster of more than 30 contemporary art galleries. As you will see fromthe gallery maps that follow, the property is located directly adjacent to these galleries. This provides many opportunities for the site, from housing its own galleryspace to bringing in local artists to create murals or art for the development.
Facing Washington Boulevard, which is the Main Street through Culver City, the live / work units as well as the commercial spaces will have street frontage on themain Boulevard through the city. This street frontage is lined with trees, galleries, newly open restaurants, gastropubs and creative work spaces.
Situated between the 10 Freeway and the 405 Freeway and adjacent to the newly constructed Expo line, the Art District provides easy access for the commuter aswell as the weekend getaway. This easy access is there if you need it, but can be easily bypassed if you do not. With the location to major bus lines and the Expo,
the development is ideally situated for the urban professional who chooses a better quality of life.
As stated earlier, All roads lead to Culver City. Access to and from the area is done with ease. Culver Citys Art District is situated in the heart of the Westsidemaking this a commuters paradise and a pleasant environment to raise a family. The best of both worlds are really at your ngertips here.
8/12/2019 Urbane Final - High Quality
9/48
9
Development Opportunity
Opportunity
The opportunity is to be part of a
Triple Top Line development. Thistype of development factors in theeconomic, environmental and social
assets of the development in orderto be an advocate for change to cre-ate a better built environment. With
20 Urban Courtyard for rent apart-ments, the development is help-ing to shape the built environment
through Architecture that creates asense of community and longevityin an area that is known for its so-
phistication, upscale amenities andSouthern California lifestyle.
Location
The development is centrally locat-
ed on the Westside of Los Ange-les, 5 miles from the Ocean and acouple hours drive to the mountains.
Located within the growing Art Dis-trict of Culver City this property willbe a pleasant addition to the thriving
community. Being walking distanceto the newly constructed Expo lineprovides an alternate opportunity for
travel. With a walk score of 88, thesurrounding area is full of life withrestaurants, bars, ice cream shops,
retail shopping and gallery space.An added benet is being tuckedaway a bit into the small town charm
that Culver City has to offer. You re-ally feel you are part of somethingspecial here.
Approvals
The site is currently zoned Com-
mercial General in the East Wash-ington Overlay Zone. This will allowfor Commercial, Retail Mixed Use
Apartments and Live / Work units.The approval process is such thatthe project will be required to go
through a planning review commis-sion in order to obtain nal approval.In speaking with the city, they were
favorable for a development of thistype, however the process will stillapply. Major building could trigger
an EIR, which is why our develop-ment is leaning toward a develop-ment that will benet all involved aswell as the community affected bythe development. We feel that thecare that is taken by the planningcommission will only benet our goalof creating a Triple Top Line devel-opment.
Study
The study focuses on nding mar-
ket demand and supporting thatdemand by creating an Architecturethat reects the needs of the usersproled. Demographics for housing,population, income were all studiedto understand the market, the needsand the potential for growth and de-
mand. Existing and upcoming hous-ing was also studied as were Archi-tecture precedents that pertained to
the type of development being pro-posed.
Triple Top Line Location,
Location,
Location
Commercial,
Retail Mixed Use,
Residential,Live / Work
Urban
Courtyard
Housing
8/12/2019 Urbane Final - High Quality
10/48
10
Development Opportunity
Site
Located in the growing Art District
of Culver City, the development isprime for creative professionals andurban dwellers alike. The scale issmall to t into the charm and char-acter of the Culver City communityand surrounding areas.
Building
The Building consists of 20 apart-
ments and 3+ commercial spaces.Live / Work units are mixed in withretail, restaurant, ofce and apart-ments to create a community thatis both diverse and ever changing.At the small scale this provides the
charm that a family will seek as wellas the urban opportunites soughtafter by young professionals just
starting out. The amenities areintended to be few, as this is not aone stop self contained complex,
but rather a living, breathing com-munity that explores the urbanlifestyle and walks in nature to bring
a sense of calm to the noise that thecity is so fond of providing.
Financials
Land Cost =
$2,000,000
Hard Cost =$5,750,200
Soft Cost =$690,024
Effective Gross Income =$1,504,800 / year
NOI =
$1,061,280 / year
Value @ 5.5% Cap =$19,296,000
IRR @ 5.5% =
40%
Conclusion
Based on thorough market research
and nancial analysis, there doesnot seem to be a better time to buildfor the future. Interest rates are low,consumer condence is growingand there is a growing market forthe urban lifestyle that is being sup-ported through this development.
The property is in the path of growthand we want you to join us in beingon the front end of that path.
The Art District Live / Work, Retail, Restaurant
20Apartments
3+Commercial Spaces
IRR @ 5.5% Cap Rate
40%
The time is Now!
8/12/2019 Urbane Final - High Quality
11/48
11
Background + Settings - Existing Facility
The existing property has a site area of 17,850 sf.
Already existing on the site is a class B ofce building estimated at about 9,000 sf total.
The site contains 20 surface parking spaces.
Currently the site is owner / user occupied with a retail store and ofce space.
The property is currently listed at $4,200,000.
This existing building will likely have to be removed to accomodate the new development.If upon further inspection any portion of the building can remain, this will be considered.
8/12/2019 Urbane Final - High Quality
12/48
12
Background + Settings - Transportation
Culver City Expo Station, One stop on the way to progress- Anonymous
Construction began in 2006 on the rst phase of the Expo line, a light rail line from Downtown Los Angeles to a terminal station at the Culver Junction near Veniceand Robertson Boulevard in Culver City. The Expo station opened in June 2012. The link is currently being extended westward to Santa Monica. The completionof the Expo line will provide increases in population along the rail line as well as increased living opportunities for the urban environment.
The Expo line is located within a mile of the Art District allowing people to leave their car and walk to their preferred method of transportation.
Culver City is situated along a number of bus lines and provides for easy access within the city as well as for commuters to Downtown Los Angeles or the Beach
Cities. The site is within a block of Bus lines for easy access to key points with the city.
To create an incentive to not be a lone driver, there are numerous carpool lanes open to 2 or more people only. This and the easy access to the freeways provides
a good alternative to public transportation on days you need to drive.
Along with the Expo Line, Buses, Carpool lanes, etc., The Los Angeles International Airport is located just 7 miles south west of Culver City.
With many options at your disposal, Culver City and the Art District in particular provides a walkable urban lifestyle to support the growing demand for such anenvironment. In fact, the project site (Culver City) received a walk score of 88 or very walkable from walkscore.com, which provides data for how walkable your
location is in relation to amenities.
8/12/2019 Urbane Final - High Quality
13/48
13
Background + Settings - Culver City Zip Code 90232
Transportation
Santa Monica Freeway (I-10)
San Diego Freeway (I-405)
Metro Expo Line
Metro Expo Line - Culver City Station
Culver City Bus
Site
Helms Bakery
Downtown Culver City
8/12/2019 Urbane Final - High Quality
14/48
14
Background + Settings - Culver City Zip Code 90232
Galleries
1 International Art Objects
2 Francois Ghebaly
3 Honor Fraser
4 LA>
8/12/2019 Urbane Final - High Quality
15/48
15
Ofces
1 Morphosis Architects
2 Clive Wilkinson Architects
3 AHBE Landscape Architects
4 Sony Pictures Studios5 SPF:architects
6 Michael Hong Architects
7 wHY Architecture
8 Eric Owen Moss Architects
9 LETTER FOUR
10 XTEN Architecture
11 Steven Ehrlich Architects
12 Shubin & Donaldson Architects
13 Abramson Teiger Architects
14 HOK Architects
15 Vitra
1
92
3
4
5
6
7
8
10
11
1213
14
15
Background + Settings - Culver City Zip Code 90232
Site
8/12/2019 Urbane Final - High Quality
16/48
16
Background + Settings - Culver City Zip Code 90232
Restaurants
1 City Tavern
2 Meet
3 S & W Country Diner
4 Akasha Restaurant5 Fords Filing Station
6 Honeys Kettle Fried Chicken
7 Rush Street Restaurant
8 LYFE Kitchen
9 Tender Greens
10 Ugo An Italian Cafe
11 Public School
12 Bottlerock
13 Novecento Pasta & Grill
14 Kabab Bistro
15 Libra Brazilian BBQ
16 Novecento Pasta & Grill
17 Native Foods Cafe
18 Kays n Daves
19 K-Zo
20 La Dijonaise
21 Lukshon
22 Fathers Ofce
23 Muddy Leek
Site
1-3
4-17
18
19-23
24
8/12/2019 Urbane Final - High Quality
17/48
17
Public Parks
1 Syd Kronenthal Park
2 Blair Hills Park
3 Culver City Park
4 Media Park5 Dr Paul Carlson Memorial Park
6 Tellefson Park
Background + Settings - Culver City Zip Code 90232
Site
Public Parks
8/12/2019 Urbane Final - High Quality
18/48
18
Demographics - Culver City
Total Population
38,883 people in Culver City
Age Distribution
Under 1818.8% (7,312)
18-247.0% (2,711)
25-4431.1% (12,098)
45-6428.2% (10,956)
65 and over14.9% (5,806)
Median Age
40.5 years
Education Attainment
Less than High School Diploma8.9% (2,566)
High School Graduate or Equivalent12.0% (3,457)
Some College, No Degree21.3% (6,155)
Associates Degree7.5% (2,159)
Bachelors Degree30.3% (8,740)
Graduate or Professional Degree
20.1% (5,789)
Commuting to Work
Car, truck, or van -- drove alone78.5% (15,788)
Car, truck, or van -- carpooled7.3% (1,471)
Public transportation3.4% (674)
Walked1.7% (333)
Other means2.2% (442)
Worked at home
7.0% (1,405)
Mean travel time (minutes)
25
Workers 16 years and over
20,113
Source: U.S. Census 2010 and American Community Survey 2007-2011
People
38,883
Median age
40.5
Bachelor degree +
50.4%
Minutes to work
25
8/12/2019 Urbane Final - High Quality
19/48
19
Demographics - Culver City
Household Types
Married Couple Families40.7% (6,826)
Non-Married Families15.0% (2,518)
Non-Family10.6% (1,786)
People Living Alone33.7% (5,649)
Average household size
2.3 persons
Household Income
Less than $10,0005.9% (956)
$10,000 to $29,99913.7% (2,223)
$30,000 to $49,99915.4% (2,484)
$50,000 to $74,99917.4% (2,818)
$75,000 to $124,99923.6% (3,810)
$125,000 to $199,999
16.7% (2,696)
$200,000 or more7.4% (1,198)
Median household income
$71,504
Housing Occupancy
Total housing units100% (17,491)
Occupied housing units95.9% (16,779)
Vacant housing units4.1% (712)
Vacant for rent1.9% (333)
Homeowner vacancy rate
0.7%
Rental vacancy rate
4.1%
Housing Tenure
Occupied housing units100% (16,779)
Owner-occupied housing units54.3% (9,111)
Renter-occupied housing units45.7% (7,668)
Source: U.S. Census 2010
Persons per household
2.3
Median income
$71,504
Occupied units
95.9%
Renter occupied
45.7%
8/12/2019 Urbane Final - High Quality
20/48
Climate Data - Culver City, CA
Average High (F)73.8
Average Low (F)
54.0
Precipitation (Inches)
13.32
20
Demographics - Culver City
The addition of the climate data is to show that Culver City provides a year round indoor / outdoor living environment.
The beach is a 5 -10 minute drive and ski resorts and mountain ranges are within a 1.5 - 5 hour drive, depending on your
preference. You can go from surf / sand to ski / snow in the same day and be back home for time with family and friends.
With the Southern California weather and lifestyle you can ride your bike or walk to work, an arguably better way of life.
This data simply proves the need for living environments that can take advantage of the indoor / outdoor lifestyle andcapture the consumers who live, work and play in both.
8/12/2019 Urbane Final - High Quality
21/48
21
Upcoming Mixed-Use Developments
Project Name Developer # Units or Area (SF): Year1 NMS@Culver City NMS Properties 131 Units + 12,500 SF Retail 2014
2 The Platform The Runyon Group 40,000 SF Retail 2013
3 Legado Crossing Legado 115 Units + 31,000 SF Retail 2014
4 Parcel B Combined Properties/ /Hudson Pacic 115,000 SF Retail/Ofce
5 Washington/National Lowe Enterprises 5.2 AC Site (Residential/Ofce/Retail/Hotel)
6 Motor Avenue Apartments Frost Chaddock Developers 115 Units + Retail 2016
7 Westside Market Hall John Mehigan, VP Investments 1.5 AC Site (Retail) Regency Centers Acquisition LLC
8 Tilden Terrace (Affordable Housing) Los Angeles Housing Partnership 33 Units + 10,700 Retail 2013
Upcoming Multi-family Housing Supply
8/12/2019 Urbane Final - High Quality
22/48
22
1
1
NMS@Culver City
9901 Washington Blvd.131 Units + 12,500 SF Retail
3
2
Legado Crossing
8770 Washington Blvd.
115 Units + 31,000 SF Retail
Parcel B
9300 Culver Blvd.115,000 SF Retail/Ofce
4
2
The Platform
8810 Washington Blvd.40,000 SF Retail
34
Tilden Terrace
11042-11056 Washington Blvd.33 Units + 10,700 SF Retail
8
Washington/National
Washington Blvd./NationalResidential/Retail/Ofce/Hotel
5
5
8
6
Motor Avenue Apartments
3425 Motor Ave.115 Units + Retail
6
77
Upcoming Multi-family Housing Supply
Westside Market Hall
Washington/Centinela1.5 AC Site (Retail)
8/12/2019 Urbane Final - High Quality
23/48
23
MODAA (Museum of Design Art and Architecture) Lofts8609 Washington Blvd., Culver City, CA
Mixed-use development that comprises of 7 live/work lofts for creative neighbors; spacious design ofces, galleries, and a neighborhood restaurant.
Lot Size: 21,230 sfUnits: 7
Floor Plans No. of Units Size (SF) Bed Bath Asking Rent Rent/SF NotesLive/Work Loft (Owner occupied) 1 3,600 4 4 $10,000 $2.78 $100/mo per parking spaceLive/Work Lofts 6 1,800 2 2 $5,000 $2.78 $100/mo per parking space
Unit Amenities: Building Amenities:
Exposed wood truss ceilings Subterranean parkingSealed, unpolished concrete oors
Comparable Study - Existing
8/12/2019 Urbane Final - High Quality
24/48
24
Regent Lofts10000 Regent Street, Los Angeles CA 90034
The Regent Lofts is located just steps away from Culver Citys vibrant downtown district. Culver City, one of Los Angeless most stylish and creative neighbor-
hoods, is a magnet for lovers of the arts, good food, and culture. Culver City offers everything from innovative restaurants and happening bars, to cutting-edgeart galleries and unique boutiques.
Lot Size: .38 acUnits: 28
Floor Plans No. of Units Size (SF) Bed Bath Asking Rent Rent/SF NotesOpen Loft 1 Bedroom - 900 1 1 $2,295+ $2.55 10 feet ceilingsPenthouse Loft 1 Bedroom - 1,100 1 1 $2,850 - $3,200 $2.59 - $2.90 19 feet ceilings
Unit Amenities: Building Amenities:Expansive views, 10-19 feet ceilings, Floor to ceiling windows, Polished Gym, Gated covered parking, Outdoor Lounge
concrete oors, Large balconies, Custom designed kitchen & baths,Stainless steel appliances, Stone countertops, Walk-in closet, HydroSystem oversized soaking tub, In unit washer and dryer
Comparable Study - Existing
8/12/2019 Urbane Final - High Quality
25/48
25
Lot Size: 46,000 sfUnits: 131
Floor Plans No. of Units Size (SF) Bed Bath Asking Rent Rent/SF NotesStudio - 450 1 1 $2,000+ $4.44*1-Bedroom - 500 - 700 1 1 $2,000 - $3,000 $4.14*2-Bedroom - 900 - 1,100 2 2 $2,700 - $4,000 $3.32*3-Bedroom - 1,100 - 1,400 3 3 $3,000 - $4,700 $3.04*Retail - $ $
Unit Amenities: Building Amenities: Subterranean parking, Adjacent to Expo Line
Notes:* Estimated per comparable NMS Properties community
Comparable Study - New
NMS@Culver City9901 Washington Blvd., Culver City, CA
131 luxury apartment homes are currently under development and will be open in 2014 in the citys vibrant downtown neighborhood. Ultra-modern, ve-story
apartment community will feature one-, two- and three-bedroom dwellings, as well as studio apartments. The apartments will be situated above ground levelretail and two levels of subterranean parking.
8/12/2019 Urbane Final - High Quality
26/48
26
Lot Size: 36,140 sfUnits: 115
Floor Plans No. of Units Size (SF) Bed Bath Asking Rent Rent/SF Notes1-Bedroom - 700 1 1 $ $2-Bedroom - - 2 1 $ $3-Bedroom - 1,800 3 2 $ $Retail 31,000 $ $3.75
Unit Amenities: Building Amenities: Subterranean parking, Public plaza, Adjacent to Expo Line
Comparable Study - New
Legado CrossingWashington Blvd./Landmark St.
8770 Washington Blvd., Culver City, CA
A transit-oriented, mixed-use project adjacent to the newly built Exposition Line in Culver City. The project will contain 115 apartment units and approximately
31,000 square feet of street-level commercial/retail space along with a public plaza and park to serve the residents as well as the surrounding commerical, pro-fessional and residential communities rapidly developing around the new light-rail development. Completion is expected by rst quarter 2014.
8/12/2019 Urbane Final - High Quality
27/48
27
The Charmer1737 Chalmers Street, San Diego, CA
A 19-unit multifamily project in San Diegos Little Italy neighborhood. The Charmer takes the pedestrian-friendly planning of historic courtyard apartments and
combines it with restrained modern design, creating such an appealing place to live that the 2012 residential architect Design Awards judges selected it asProject of the Year.
Lot Size: .07 acUnits: 19
Floor Plans No. of Units Size (SF) Bed Bath Asking Rent Rent/SF Notes1-Bedroom Bungalow 6 360 1 1 $900 $2.50 1 Parking space2-Bedroom 10 1,050 2 1 $2,200 $2.10 2 Parking space3-Bedroom 3 1,200 3 2 $2,400 $2.00 2 Parking spaceCommercial 5,000
Unit Amenities: Building Amenities:Dishwasher, Washer and Dryer, Refrigerator and Freezer , Microwave Covered parkingStainless steel appliances, Stove/Oven, Air conditioning/Central heat
High/Vaulted ceiling
Notes:Construction Coist: $105/SFArchitect/Builder/Developer: Jonathan Segal, FAIA
Precedent Study - Design Concept
8/12/2019 Urbane Final - High Quality
28/48
28
The Union1945 B Street, San Diego CA
The Union is a 13 individual for rent sustainable town homes. It offers two-level interiors, modern kitchens, sizable outdoor spaces, large windows, and utilizes
innovative and minimum waste materials. The Union is constructed with a solar electric system using rooftop photovoltaic cells to generate the majority of theprojects electricity.
Lot Size: .46 AC (22,567 sf)Units: 15
Floor Plans No. of Units Size (SF) Bed Bath Asking Rent Rent/SF NotesStudio - 400 0 1 $1,100 $2.75 Loft w/ 16-0 ceilings; No pkgLive Work Lofts 2 - - - $ $3-Bedroom - 1,070 3 2 $2,200 $2.06 2 Parking spaceOfce 1 4,574
Unit Amenities: Building Amenities:Washer and Dryer, Refrigerator and Freezer, Central heat Covered parkingHigh/Vaulted ceiling, Skylights, Balcony, deck or patio
Notes:Construction Cost: $2,336,579; Town Homes $93/SF; Ofce - $52/SFArchitect/Builder/Developer: Jonathan Segal, FAIA
Precedent Study - Design Concept
8/12/2019 Urbane Final - High Quality
29/48
29
Summary + Conclusion
Rental Rates
Studio @ 450 sf(450 sf ave. = $ 2,000 / month)
1 Bedroom @ 500 - 700 sf(600 sf ave. = $2,450 / month)
2 Bedroom @ 900 - 1,100 sf(1,000 sf ave. = $3,300 / month)
3 Bedroom @ 1,100 -1,400 sf(1,250 sf ave. = $3,750 / month)
2 Bedroom Live Work @ 1,800 sf(1,800 sf ave. = $5,000 / month)
Median Household Income
$71,504
Gross Rent as a % of Income
Less than 15.0% spend 10%
15.0% - 19.9% spend 14.9%
20.0% - 24.9% spend 16.4%
25.0% - 29.9% spend 12.2%
30.0% - 34.9% spend 7.2%
35.0% or more spend 39.3%
Monthly Rent as a % of Income
39.3% of median income = $2,340
Source: 2008-2010 American Community
Survey 3-Year Estimates
Average rent
$3,300
Income spent on rent
39.3%
Rent rate at 39.3% of $71,504
$2,340 +
Median income
$71,504
8/12/2019 Urbane Final - High Quality
30/48
30
Summary + Conclusion
Apartments
20 Units @ 650 - 2,115 sfLevel 1 & Level 2
Commercial Space(Revenue)
8,580 sf / Level 1
Parking
17,850 sf / Level B1
Apartment Mix
Studio5 at 650 sf = 3,250 sf
1 Bedroom2 at 950 - 1,035 sf = 1,985 sf
2 Bedroom3 at 1,110 - 1,360 = 2,470 sf
3 Bedroom2 at 1,675 = 3,350 sf
Live / Work
8 at 1,340 - 2,115 sf = 12,005 sf
Apartment Total Rentable
24,420 sf
Assuming a 90% Efciency
Commercial Space (Revenue)
3 Suites at 2,860 sf = 8,580 sf
Commercial Total Rentable
8,580 sf
Assuming a 90% Efciency
Total Rentable Square Footage
Apartment Total Rentable
24,420 sfCommercial Total Rentable
8,580 sf
Total = 33,000 sf
Residential Units
20
Live / Work
8
Commercial Spaces
3+
Total Rentable sf
33,000
8/12/2019 Urbane Final - High Quality
31/48
31
Summary + Conclusion
Apartment Income
Lease Rate
$4.00 sf / month *
100% Occupancy
$4.00 x 24,420 sf = $97,680 / month
5% Vacancy
$4,884 / month
Apartment Total Rent
$92,796 / month
* Price per sf / month is based on compa-rable and upcoming properties in the Art
District and immediate surrounding areas.
Commercial Income
Lease Rate
$4.00 sf / month
100% Occupancy
$4.00 x 8,580 sf = $34,320 / month
5% Vacancy
$1,716 / month
Commercial Total Rent
$32,604 / month
Total Rental Income
Apartment Total Rent
$92,796 / month
Commercial Total Rent
$32,604 / month
Total = $125,400 / month
Gross Effective Rent
$125,400 / month$1,504,800 / year
Operating Expenses
Assume 28% Potential Gross$36,960 / month$443,520 / year
Valuation
$19,296,000 =5.5% Cap Rate @ 4% per year
Building Cost Assumptions
$5,750,200 Hard Cost$690,024 Soft Cost
Per month lease rate
$4.00
Vacancy
5%
Per month income
$125,400
Per year gross effective rent
$1,504,800
8/12/2019 Urbane Final - High Quality
32/48
32
Program + Parking
Unit Type Area
Parking
Unit Mix
Level 1
Level 2
Level 2 (2-story)
Total
% of Total
ST
0
5
0
5
25%
1BD-A
1
0
0
1
5%
1BD-B
0
1
0
1
5%
2 BD-A
1
0
0
1
5%
2 BD-B
2
0
0
2
10%
3BD
0
2
0
2
10%
L/W-A
0
0
6
6
30%
L/W-B
0
0
1
1
5%
L/W-C
0
0
1
1
5%
Total
4
8
8
20
100%
ST
1BD-A
1BD-B
2 BD-A
2 BD-B
3BD
L/W-A
L/W-B
L/W-C
Total
Level 1
0
950
0
1,110
2,720
0
0
0
0
4,780
Level 2
3,250
0
1,035
0
0
3,350
0
0
0
7,635
Level 2 (2-story)
0
0
0
0
0
0
8,040
1,850
2,115
12,005
Total
3,250
950
1,035
1,110
2,720
3,350
8,040
1,850
2,115
24,420
Avg SF
650
950
1,035
1,110
1,360
1,675
1,340
1,850
2,115
Commercial
Studio
1 Bedroom (> 900 SF)
2 Bedroom
3 Bedroom
Live/Work
Live/Work (>1500 SF)
Guest Parking
Total
Area or Units
8,580
5
2
3
2
6
2
12
Parking Required
1 per 350
1 per Unit
2 per Unit
2 per Unit
2 per Unit
3 per Unit
4 per Unit
1 per 4 Units
Total Required
25
5
4
6
4
18
8
3
73
Parking Provided
12*
5
4
6
4
18
8
3
60*
* Based on agreement with Culver City for retail street parking.
8/12/2019 Urbane Final - High Quality
33/48
33
Design - Site Plan
Site Plan
Washington Boulevard
McManusAvenue
FayAvenue
FayAvenu
e
McManusAvenue
8/12/2019 Urbane Final - High Quality
34/48
34
Design- Parking Floor Plan
Ramp up
to street
Below Grade Parking
60 spaces
Parking Floor Plan
8/12/2019 Urbane Final - High Quality
35/48
35
Design - Level 1 Floor Plan
Commercial
8,580 sf
2BD-A1,110 sf
1 BD-A950 sf
Level 1 Floor Plan
2BD-B1,360 sf
2BD-B1,360 sf
Ramp down
to parking
Commercial
8/12/2019 Urbane Final - High Quality
36/48
36
Design - Level 2 Floor Plan
L/W-C1,285 sf
1BD-B
1,035 sf
ST
650 sf
L/W-A
465 sf
3BD845 sf
3BD845 sf
L/W-B1,020 sf
Level 2 Floor Plan
L/W-A
465 sf
L/W-A
465 sf
L/W-A
465 sf
L/W-A
465 sf
L/W-A
465 sf
ST
650 sf
ST
650 sf
ST
650 sf
ST
650 sf
Outdoor Patio
8/12/2019 Urbane Final - High Quality
37/48
37
Design- Level 3 Floor Plan
L/W-A
875 sf
L/W-C
830 sf
3BD
830 sf
3BD
830 sf
L/W-B
830 sf
L/W-A
875 sfL/W-A
875 sfL/W-A
875 sfL/W-A
875 sfL/W-A
875 sf
Level 3 Floor Plan
8/12/2019 Urbane Final - High Quality
38/48
38
Design - Roof Plan
RooftopGardens
Rooftop
Gardens
Roof Plan
8/12/2019 Urbane Final - High Quality
39/48
39
Design- 3D View
View from Washington Boulevard
8/12/2019 Urbane Final - High Quality
40/48
40
Feasibility Analysis
8/12/2019 Urbane Final - High Quality
41/48
41
Feasibility Analysis
The following analysis outlines the nancial feasibility of creating a for rent mixed use community of 20 live / work, individual aparment units and retail spaces withinthe Art District of Culver City, California.
The pro forma for the project is meant to be conservative in regards to the location, the type of unit and the lifestyle benets of such a community.
With rents trending higher and quality space being limited, the conservative assumptions made should simply create a community that will prosper and stand thetest of time. Although additional units are being proposed within a close proximity, none have the character or charm that is reminiscent of Culver City. This is anadditional benet to creating a true urban living environment that is based on the needs of the community it will serve.
Thank You for your time and consideration. Please enjoy as you review the analysis.
8/12/2019 Urbane Final - High Quality
42/48
42
For Rent - Apartment Scenario
For Rent - Apartment Assumptions
Total Land Area = 17,850 gsf
Apartments : 20 units @ 24,420 rsf
Unit MixStudio5 at 650 sf = 3,250 sf
1 Bedroom2 at 950 - 1,035 sf = 1,985 sf
2 Bedroom
3 at 1,110 - 1,360 = 2,470 sf
3 Bedroom2 at 1,675 = 3,350 sf
Live / Work8 at 1,340 - 2,115 sf = 12,005 sf
Commercial8,580 rsf
Income
Apartment Rent
@ $4.00/rsf @ 24,420 rsf = $97,680Potential Apartment Gross Income of $97,680 / monthLess Vacancy of 5% = $4,884Total Apartment Project Gross Effective Income = $92,796 / month
Commercial Rent@ $4.00/rsf @ 8,580 rsf = $34,320Potential Apartment Gross Income of $34,320 / monthLess Vacancy of 5% = $1,716Total Commercial Gross Effective Income = $32,604 / month
Total ProjectTotal Apartment and Commercial Gross Effective Income = $125,400 / monthAnnualized = $1,504,800 / yearLess Operating Expenses @ 28% = $443,520 / year
Net Operating Income = $1,061,280 / year
Total Land Area =
17,850 gsf
Total Rentable sf =
24,420 sf- Apartments
8,580 sf- Commercial
NOI =
$1,061,280
Median rental rates in CulverCity than the California average.
15.7%greater
National average
74%greater
8/12/2019 Urbane Final - High Quality
43/48
43
For Rent - Apartment Scenario
Project Value
@ 6.50% CAP = $16,327,385
@ 6.00% CAP = $17,688,000
@ 5.50% CAP = $19,296,000
@ 5.00% CAP = $21,225,600
Value at 6.5% Cap Rate =
$16,327,385
Value at 6.0% Cap Rate =
$17,688,000
Value at 5.5% Cap Rate =
$19,296,000
Value at 5.00% Cap Rate =
$21,225,600
8/12/2019 Urbane Final - High Quality
44/48
44
For Rent - Apartment Scenario
Market Rate Residential Construction Cost Estimate Assumptions
Land
Cost @ $112.04/sf @ 17,850 sf = $2,000,000
Land Cost / Residential Unit = $100,000
Hard Costs
Above Grade Costs:
Residential @ $120/gsf @ 26,605 gsf = $3,192,600Commercial @120/gsf @ 8,580 gsf = $1,029,600Off-site Costs = $100,000 (Estimate)
Below Grade Costs:
Subterranean Garage @ 80/gsf @ 17,850 gsf = $1,428,000
Hard Costs Sub-Total = $5,750,2005% Contingency = $287,510
Soft Costs @ 12% of Hard Cost of Construction/Contingency
Engineering
Permits and Impact Fees
Title ClosingProfessional Fees
Inspecting EngineerFFE Set UpOperating DecitLoan CostsDeveloper FeeTI and Retail Leasing Commissions
Contingency
Soft Costs Sub-Total @ 12% of Hard Cost = $690,024
Land Cost (Assumed) =
$2,000,000
Land Cost / Unit at 20 units =
$100,000
Hard Costs =
$5,750,200
Soft costs =
$690,024
8/12/2019 Urbane Final - High Quality
45/48
45
For Rent - Apartment Scenario
Cash Flow Analysis
Residential Cost @ $120 =
$3,192,600
Commercial Cost @ $120 =
$1,029,600
Project IRR @ 5.5% Cap Rate
36%
For Sale Price =
$20,077,473
*Assumes 4% increase per year
Year
Effective Gross IncomeProject Value
Operating Expenses
Net Operating Income
Less:
Soft Costs
On (Dev. Cost ) /Off Site
Acquisition
Amenities (Landscape, etc)
Bank Loan Costs (60% @ 6% Interest Only)
Brokers Commission (3.75%)
Total Expenditure
Net Cash Flow
Internal Rate of Return (IRR)
0
$0$0
$0
$0
$0
$100,000
$100,000
$0
$303,848
$0
$503,848
-$503,848
40%
1
$0$0
$0
$0
$100,000
$1,500,000
$100,000
$0
$303,848
$0
$2,003,848
-$2,003,848
2
$1,504,800$0
-$443,520
$1,061,280
$300,000
$4,150,200
$300,000
$50,000
$303,848
$0
$5,104,048
-$4,042,768
3
$1,564,992$0
-$452,390
$1,112,602
$290,024
$0
$1,500,000
$0
$303,848
$0
$2,093,872
-$981,270
4
$1,627,592$0
-$461,438
$1,166,153
$0
$0
$0
$0
$303,848
$0
$303,848
$862,305
5
$1,692,695$21,705,376
-$470,667
$22,927,404
$0
$0
$0
$0
$0
$813,952
$813,952
$22,113,453
8/12/2019 Urbane Final - High Quality
46/48
46
Cash required =
$3,376,090
Total Prots =
90%of total prots
Investor IRR =
27%
Investor Cash Flow =
$7,456,903
For Rent - Apartment Scenario
* Investor to provide 40% of all cash needed in the project.* Investor to receive 90% of project prots.
Joint Venture Investor Cash Flow / IRR
Year
Net Cash FlowAcquisition Cost
Brokers Commission (3.75%)
Investor Cash Flow (@ 90%)
Joint Venture Partner Cash Flow (@10%)
Internal Rate of Return (IRR)
0
-$503,848$0
$0
-$3,376,090
$0
30%
1
-$2,003,848$0
$0
$0
$0
2
-$4,042,768$0
$0
$0
$0
3
-$981,270$0
$0
$0
$0
4
$862,305$0
$0
$776,075
$86,230.54
5
$22,113,453-$8,440,224
-$813,952
$11,573,349
$1,285,928
8/12/2019 Urbane Final - High Quality
47/48
8/12/2019 Urbane Final - High Quality
48/48
Conclusion
Urbane is looking to the future of lifestyle developments. This is a true Triple Top Line development opportunity providing economic, environmental and socialbenets to everyone involved. It is a true win - win.
The property is located in the direction of development and is poised to be a value generating Architectural gem.
Developing to the needs of the users and consumers along with supporting demographics, favorable nancing and low interest rates, the property at Urbane issure to be a desired development for investors and users alike.
We welcome your interest in being on the forefront of the path of development and this exciting opportunity.
Best Regards,
Jeremy L Tooke, AIA LEED AP310-367-8666jltooke@gmail.com