EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter...

37
30 UNITS BUILT: 1920'S EXCLUSIVE MULTIFAMILY OFFERING PORTER HOUSE 209 E MAIN ST BELOIT, KS 67420 a Berkshire Hathaway and Jefferies Financial Group company

Transcript of EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter...

Page 1: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

30 UNITS

BUILT: 1920'S

E X C L U S I V E M U LT I F A M I LY

O F F E R I N G

PORTER HOUSE 2 0 9 E M A I N S T

B E L O I T, K S 6 74 2 0

a Berkshire Hathaway and

Jefferies Financial Group company

Page 2: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

OFFICE LOCATION

INVESTMENT ADVISORS

TIMOTHY BRACKEN DIRECTOR – AFFORDABLE HOUSING 303.689.8336 [email protected]

ALEX BLAGOJEVICH SENIOR MANAGING DIRECTOR 312.845.3088 [email protected]

BRETT MEINZER DIRECTOR 816.759.0366 [email protected]

JEREMIAH JARMIN DIRECTOR – AFFORDABLE HOUSING 404.654.2609 [email protected]

MICHAEL SULLIVAN SENIOR DIRECTOR 816.759.0369 [email protected]

DOMINIC MARTINEZ ASSOCIATE DIRECTOR 816.759.0368 [email protected]

DENVER OFFICE 1331 17TH STREET, SUITE 550 DENVER, CO 80202 303.607.0025 | FAX: 303.607.9024

ATLANTA OFFICE 3550 LENOX RD NE, STE 2600 ATLANTA, GA 30326 404.445.1066 | FAX: 404.445.1065

KANSAS CITY OFFICE 4800 MAIN STREET, SUITE 500 KANSAS CITY, MISSOURI 64112 816.531.5103 | 816.531.2884

Page 3: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

TABLE OFCONTENTS

THE PROPERTY 4

THE LOCATION 9

FINANCIALS 13

MARKETING POSITION 19

TEAMS AND SERVICES 31

Page 4: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

4

ThE PrOPErT y

Page 5: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

5

Page 6: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

The Property BErKADIA6

TH

E P

RO

PE

RT

Y

LOCATION

Property Porter House

Address 209 Main St

City, State Beloit, KS 67420

County Mitchell

BUILDING

Units 30

Built 1920’s

Stories 4

Buildings 1

Style Midrise

Net Rentable SF 16,260

Framing Brick

Roofs Flat

Foundation Concrete

AMENITIES

Outdoor Patio Ground Floor Retail

Onsite Laundry Elevator

REGULATORY

Development Type 4% & 9%

% Units Affordable 100%

State Agency KHRC

Year Placed in Service 2004

End of Initial Compliance 2019

End of Extended Use 2034

Qualified Contract Eligible Yes

Section 8 No

Located in QCT No

Located in Opportunity Zone No

Qualified Contract Approved Yes, LURA removed in 2020

National Historic Register Yes

PROPERTY DESCRIPTION

Porter House Apartments is a 30-unit affordable community in Beloit, KS. Located on Main Street in downtown Beloit, the 4-story building is the restored Porter Hotel, which was placed on the National Register of Historic Places in 2004.

Later in 2004, the property was rehabbed and placed into service utilizing both the Section 42 LIHTC and the Historic Tax Credit programs, with 50% and 60% AMI set asides on all units. The LURA originally stipulated elderly and disabled occupancy, though these restrictions have since been removed and management now leases to family tenancy. Mitchell County’s area median income for 2019 is $66,100, and has grown 2.6% annually since 1999.

The initial compliance period expires in December 2019, while the extended-use period expires in 2034. In 2019, ownership initiated the qualified contract process with Kansas Housing Resources Corporation. As such, the LURA will be removed in January 2020, and the property will begin the 3-year decontrol period towards market-rate tenancy.

The property includes a 567-square foot commercial suite on the ground-floor that is leased to the Beloit Chamber of Commerce. The 5-year lease was executed in January 2017, and the tenant has an additional 5-year option upon lease expiration.

Property management services are provided by Weigand Omega, a Wichita-based management company. The onsite manager currently lives in the building.

A S S E T S U M M A ry

Page 7: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

I N V E S T M E NT h I G h L I G hT S• Opportunity to acquire 30 multifamily units in a

National Historic Register building

• 100% LIHTC/Historic Tax Credit property that will be

removed from the Section 42 LIHTC program via the

qualified contract process in January 2020

• Immediate ability to lease units to market-rate

tenants

• Immediate ability to reduce

$8,000+ of annual affordability-related expenses

• Ground-floor commercial suite with long-term lease

with the city’s chamber of commerce

• Located on Main Street in Beloit’s downtown

corridor

Page 8: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

The Property BErKADIA8

TH

E P

RO

PE

RT

Y

A E r I A L

Page 9: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

9

ThE LOCATION

Page 10: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

10

Page 11: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

The Location BErKADIA 11

TH

E L

OC

AT

ION

PORTER HOUSE NEIGHBORHOOD QUICK FACTS

BELOIT, KSDEMAND DRIVER

Mitchell County Hospital Health System

FROM THE PROPERTY1.0mi

JOBS SUPPORTED270HOSPITAL BEDS77

CITYWIDE SHOPPING

Ace Hardware | Solmon Valley Home Center | Dairy Queen

SHOPS AND SERVICES20RESTAURANTS15

BeloitRetail

NEIGHBORHOOD CONVENIENCES

Within a two-mile radius of the property

JOBS SUPPORTED

SFPLANT

500 300k

DEMAND DRIVER

Sunflower Manufacturing Co.

FROM THE PROPERTY1.3mi

PRIMARY EDUCATION

Beloit ES (K-6) | Beloit JR-SR HS (7-12)

STUDENTS SERVED830SCHOOLS AND CENTERS2

DEMAND DRIVER

NCK Technical College – Beloit Campus

FROM THE PROPERTY1.8mi

STUDENTSENROLLED540ACRECAMPUS40

$93.1kMedian Housing Unit Value

(Within Three Miles)

$42.3kMedian Household Income

(Within Three Miles)

2.6%County Unemployment Rate

(June 2019)

3.7kPopulation

(Within Three Miles)

28%Renter Occupied Housing Units

(Within Three Miles)

P r O P E rT y N E I G h B O r h O O D D E S C r I P T I O N

Page 12: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

The Location BErKADIA12

TH

E L

OC

AT

ION

P O I NT S O F I NT E r E S T

Page 13: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

13

FINANCIALS

Page 14: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

14

Page 15: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Financials BErKADIA 15

FIN

AN

CIA

LS

Type # Phys Occ Sq FtAMI Set Asides Effective Rent $/psf

Max LIHTC Rent (Gross)

Utility Allowance

Max LIHTC Rent (Net)

Discount to Net Max

1 BR A 6 100% 518 50% $330 $0.64 $644 $65 $579 43.0%1 BR A 15 60% 518 60% $330 $0.64 $773 $65 $708 53.4%1 BR B 6 67% 563 60% $340 $0.60 $773 $65 $708 52.0%2 BR 3 100% 672 60% $365 $0.54 $928 $86 $842 56.7%

TOTALS 30 73.3% 16,272 $120,780 $274,572 $24,156 $250,416 51.8%AVERAGE 542 $336 $0.62 $763 $696

BY BEDROOM BY SET ASIDE

# % # %27 90% 6 20%3 10% 24 80%

30 100% 30 100%

1 BR 50%2 BR 60%

1 BR

2 BR

50%

60%

U N IT M I X

Page 16: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Financials BErKADIA16

FIN

AN

CIA

LS

Mitchell County ‐‐ Kansas

Source: Novogradac

A r E A M E D I A N I N C O M E

Page 17: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Financials BErKADIA 17

FIN

AN

CIA

LS

Unit Mix & Rent Schedule

TypeUnit Type

Count AMISquare

FootageEffective

Rent $/psfMax LIHTC

Rent(Gross)Utility

AllowanceMax LIHTC Rent (Net)

Discount to Max Net

Current Mkt Rents

1 BR 50% 6 50% 518 $330 $0.64 $644 $65 $579 43% $4301 BR 60% A 15 60% 518 $330 $0.64 $773 $65 $708 53% $4301 BR 60% B 6 60% 563 $340 $0.60 $773 $65 $708 52% $4302 BR 60% 3 60% 672 $365 $0.54 $928 $86 $842 57% $490

Totals 30 16,272 $120,780 $0.62 $274,572 $24,156 $250,416 52% $156,960Average 542 $336 $763 $67 $696 $436

IncomeBerkadia

Pro FormaJune 2019

T-3 Ann.June 2019

T-6 Ann.June 2019

T-12

Scheduled Market Rent $156,960 $120,780 $120,780 $120,780 Less: Loss to Lease 4.00% ($6,278) ($132) ($600) ($685)Less: Vacancy 7.00% ($10,987) ($29,424) ($28,138) ($25,294)Less: Concessions 1.00% ($1,570) ($2,320) ($1,640) ($1,300)Less: Non-Revenue Units & Bad Debt 2.55% ($4,000) ($4,080) ($4,080) ($4,080)Plus: Year-One Rent Growth 1.00% $1,570 $0 $0 $0

Net Rental Income $135,694 $84,824 $86,322 $89,421

Plus: Fee Income $478 $464 ($2,466) ($1,820)Plus: RUBS Income $0 $0 $0 $0 Plus: Other Income $12,957 $12,580 $13,809 $13,755

Total Operating Income (EGI) $149,129 $97,868 $97,665 $101,356

Expenses Per UnitBerkadia

Pro FormaBerkadia

Pro FormaJune 2019

T-12June 2019

T-12

Administrative $150 $4,500 $4,500 $27,225 $27,225 Advertising & Promotion $50 $1,500 $1,500 $12,372 $12,372 Payroll $700 $21,000 $21,000 $21,216 $21,216 Repairs & Maintenance/Turnover $500 $15,000 $15,000 $25,148 $25,148 Management Fee 6.00% $298 $8,948 $8,948 $7,462 $7,462 Utilities-Electric/Gas $713 $21,391 $21,391 $20,768 $20,768 Utilities-Water/Sewer $210 $6,313 $6,313 $6,130 $6,130 Contracted Services $50 $1,500 $1,500 $1,911 $1,911 Real Estate Taxes $323 $9,691 $9,691 $8,810 $8,810 Insurance $200 $6,000 $6,000 $12,637 $12,637 Replacement Reserves $0 $0 $0 $0 $0

Total Expenses $95,843 $95,843 $143,733 $143,733

Per Unit: $3,195 $3,195 $4,791 $4,791 Per SF: $5.89 $5.89 $8.83 $8.83

Net Operating Income $53,286 $2,024 ($46,068) ($42,377)

IMPORTANT INFORMATION & DISCLAIMER: The information contained herein is assumed to be correct and market-supported. Output produced from this model should not be considered an appraisal. Projections are forecasts and are not to be considered fact. The information contained in this file is privileged and confidential; it is intended only for use by Berkadia® and their clients. This file may not be reproduced physically or in electronic format without the expressed written consent of Berkadia. CAUTION: Security codes have been included into this file and unauthorized use may render this file useless. Berkadia® employees, affiliates, and contractors are instructed to hard-code this model for reproduction and distribution. Not responsible for errors and omissions.

© 2019 Berkadia Real Estate Advisors Inc. Berkadia® is a trademark of Berkadia Proprietary Holding LLC. Investment sales and real estate brokerage businesses are conducted exclusively by Berkadia Real Estate Advisors LLC and Berkadia Real Estate Advisors Inc. In California, Berkadia Real Estate Advisors Inc. conducts business under CA Real Estate Broker License #01931050; Vincent B. Norris, CA BRE Lic. # 843890. Berkadia Commercial Mortgage LLC conducts business under CA Finance Lender & Broker Lic. #988-0701; and Berkadia Commercial Mortgage Inc. under CA Real Estate Broker Lic. #01874116. For state licensing details visit: http://www.berkadia.com/legal/licensing.aspx

All Rights Reserved. DRAFT REPORT: Privileged & Confidential, For Discussion Purposes Only.

P r O F O r M A I N C O M E A N D E X P E N S E S

Page 18: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Financials BErKADIA18

FIN

AN

CIA

LS

▪ Scheduled Market Rent in the pro forma scenario utilizes average rents from a market-rate comp survey

▪ Year-1 rent growth forecasted at 1% in coordination with an estimated inflation factor

▪ The commercial suite rental income of $500 monthly is captured in Other Income

▪ Existing administrative expenses include many compliance-related costs (audit, licensing fees, etc.) that will be eliminated once the property is removed from the Section 42 program

▪ Utilities were increased 3% over in-place levels

▪ Property taxes were increased by 10% over in-place levels

P r O F O r M A A S S U M P T I O N S

Page 19: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

19

MArK E TING POSITION

Page 20: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

20

Page 21: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

SUBJECT: PORTER HOUSE 209 E MAIN ST BELOIT, KS 67420

1. BELOIT CENTER APARTMENTS600 N BELL ST BELOIT, KS 67420

2. BELLA VIST APARTMENTS 520 N WESTERN AVEBELOIT, KS 67420

3. MAVERICK APARTMETNS3068 US-24BELOIT, KS 67420

4. HERITAGE HIGH APARTMENTS 104 E ALLEN ST GLEN ELDER, KS 67446

5. ACORN VILLAGE APARTMENTS 918 E 7TH ST CONCORDIA, KS 66901

6. SAVANNAH PARK APARTMENTS 807 MATTHEW STCONCORDIA, KS 66901

C O M PA r A B L E r E NTA L P r O P E rT I E S M A P

Page 22: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

SUBJECT: PORTER HOUSE 209 E MAIN ST BELOIT, KS 67420Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �30 Occupancy: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �%

1. BELOIT CENTER APARTMENTS600 N BELL ST BELOIT, KS 67420

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 12Occupancy: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � N/ADistance: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 0�5 Miles

UNITS TYPE UNIT SFMARKET

RENTRENT /

SF21 1/1 518 $330 $0.646 1/1 563 $340 $0.603 2/1 672 $365 $0.54

30 Weighted Average 542 $336 $0.62

UNITS TYPEMARKET

RENT12 1/1 $525 12 Weighted Average $525

UNIT MIX

UNIT MIX

n 1 Bedroom / 1 Bath – 90%n 2 Bedroom / 1 Bath – 10%

n 1 Bedroom / 1 Bath – 100%0+0+100+0++0+H

0+0+90+10++0+HC O M PA r A B L E r E NTA L P r O P E rT I E S

Page 23: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

4. HERITAGE HIGH APARTMENTS 104 E ALLEN ST GLEN ELDER, KS 67446

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �24 Occupancy: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 100%Distance: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 12�9 Miles

5. ACORN VILLAGE APARTMENTS 918 E 7TH ST CONCORDIA, KS 66901

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �24Occupancy: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 79%Distance: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �32 Miles

UNITS TYPEMARKET

RENT12 1/1 $330 12 2/1 $360 24 Weighted Average $345

UNITS TYPEMARKET

RENT24 2/1 $440 24 Weighted Average $440

UNIT MIX

UNIT MIX

n 1 Bedroom / 1 Bath – 50%n 2 Bedroom / 1 Bath – 50%

n 2 Bedroom / 1 Bath – 100%0+0+0+100++0+H

0+0+50+50++0+HC O M PA r A B L E r E NTA L P r O P E rT I E S

Page 24: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

THE PALMS AT CASSELBERRY

2. BELLA VISTA APARTMENTS 520 N WESTERN AVEBELOIT, KS 67420

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 12 Occupancy: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 66%Distance::� � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 1�3 Miles

3. MAVERICK APARTMETNS3068 US-24BELOIT, KS 67420

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 12 Occupancy: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � N/ADistance: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 1�7 Miles

UNITS TYPEMARKET

RENT12 2/1 $602 12 Weighted Average $602

UNITS TYPEMARKET

RENT12 1/1 $39912 Weighted Average $399

UNIT MIX

UNIT MIX

n 1 Bedroom / 1 Bath – 100%

n 2 Bedroom / 1 Bath – 100%0+0+0+0+100+0+H

0+0+100+0+0+0+H

C O M PA r A B L E r E NTA L P r O P E rT I E S

Page 25: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

THE PALMS AT CASSELBERRY

6. SAVANNAH PARK APARTMENTS 807 MATTHEW STCONCORDIA, KS 66901

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � �24 Occupancy: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 92%Distance::� � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 32�6 Miles

UNITS TYPEMARKET

RENT12 1/1 $465 12 2/1 $61024 Weighted Average $538

UNIT MIX

n 1 Bedroom / 1 Bath – 50%n 2 Bedroom / 1 Bath – 50%0+0+50+50++0+H

C O M PA r A B L E r E NTA L P r O P E rT I E S

Page 26: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Marketing Position BErKADIA26

MA

RK

ET

ING

PO

SIT

ION

$525 

$465 

$430 

$399 

$340 

$330 

Beloit Center Apartments

Savannah Park Apartments

Average

Maverick Apartments

Porter House

Heritage High Apartments

1 BEDROOM

C O M PA r A B L E r E NTA L P r O P E rT I E S

Page 27: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Marketing Position BErKADIA 27

MA

RK

ET

ING

PO

SIT

ION

$610 

$602

$490 

$440

$365 

$360

Savannah Park Apartments

Bella Vista Apartments

Average

Acorn Village Apartments

Porter House

Heritage High Apartments

2 BEDROOM

C O M PA r A B L E r E NTA L P r O P E rT I E S

Page 28: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

SUBJECT: PORTER HOUSE209 E MAIN ST BELOIT, KS 67420

1. ACORN VILLAGEAPARTMENTS918 E 7TH ST CONCORDIA, KS 66901

4. ALLEGRO ON BELL1500 BRENTRIDGE DRANTIOCH, TN 37013

C O M PA r A B L E S A L E P r O P E rT I E S M A P

Page 29: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

SUBJECT: PORTER HOUSE209 E MAIN ST BELOIT, KS 67420

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 30 Price / Unit: � � � � � � � � � � � � � � � � � � � � � $17,833 Price / SF:� � � � � � � � � � � � � � � � � � � � � � � � $32�88 Avg SF: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 542

1. ACORN VILLAGEAPARTMENTS918 E 7TH ST CONCORDIA, KS 66901

Units: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 24Price / Unit: � � � � � � � � � � � � � � � � � � � � �$52,083Price / SF:� � � � � � � � � � � � � � � � � � � � � � � � � � � N/AAvg SF: � � � � � � � � � � � � � � � � � � � � � � � � � � � � � 725Sold for: � � � � � � � � � � � � � � � � � � � � � $1,250,000Closed: � � � � � � � � � � � � � � � � � � � ON MARKET

C O M PA r A B L E S A L E P r O P E rT I E S

Page 30: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Marketing Position BErKADIA30

MA

RK

ET

ING

PO

SIT

ION

Page 31: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

31

TE AMS AND SErVICES

Page 32: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

32

Page 33: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Teams and Services BErKADIA 33

TE

AM

S A

ND

SE

RV

ICE

S

JEREMIAH JARMIN, CCIMBerkadia Affordable Housing Director 404.654.2609 [email protected]

Three Alliance Center 3550 Lenox Rd NE, Ste 2600 Atlanta, GA 30326 Phone: 404.654.2609 Fax: 404.445.1065

Jeremiah Jarmin is the Director for the Berkadia Affordable Housing Team responsible for the brokerage of Section 42 and Project-Based Section 8 housing nationally. Prior to joining Berkadia, Jeremiah brokered multi-family properties out of Atlanta, Georgia at his previous firm where he was ranked as one of the top 10 producers and a candidate for the Atlanta Commercial Board of Realtors Million Dollar Club. In a former life, Jeremiah was a practicing attorney in the State of Georgia primarily handling commercial real estate transactions before making his way into real estate advisory. In addition to holding a license to practice law, Jeremiah is a Certified Commercial Investment Member (CCIM) designee.

Since joining Berkadia shortly three years ago, Jeremiah has closed over 4,400 units which involved some of the largest affordable housing operators in the country such as Glick Company, Alden Torch Financial and The Hallmark Companies.

Certified Commercial Investment Member (CCIM), 2016 Georgia Bar Member (inactive), 2007

Wagner College, B.S., FinanceAtlanta’s John Marshall Law School

AFFILIATIONS

EDUCATION

RECENT SELECTED TRANSACTIONS

PROPERTY NAME TYPE OF DEAL UNITS SALES PRICE

$30,000,000197 Units

$13,285,000

85 Units$5,877,000

162 Units

334 Units

603 Units

360 Units129 Units189 Units

Historic Tax Credit

LIHTC

Historic Tax Credit

LIHTC

LIHTC

Section 8

Section 8

Section 8

LIHTC

LIHTC

Section 8

182 Units

238 Units

$25,500,000

$32,500,000

$13,500,000

$6,700,000

$5,100,000

$42,150,000

Listing

West Village Lofts Lakes at Indian Creek Lofts of Greenville Johnston Mill Lofts The Park at Hairston RendantAshland Manor Tropical Manor Baymeadows Apartments River Walk Apartments Detroit Portfolio

$10,000,000 152 Units

A DV I S O r P r O F I L E - J E r E M I A h JA r M I N

Page 34: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

Teams and Services BErKADIA34

TE

AM

S A

ND

SE

RV

ICE

S

TIMOTHY BRACKENBerkadia Affordable Housing Director [email protected]

1331 17th Street, Suite 550Denver, Colorado 80202Phone: 303.689.8336Fax: 303.607.9024

Timothy Bracken joined Berkadia in 2018 to co-found the firm’s national affordable housing investment sales specialty group.He brings 15 years of commercial real estate experience in institutional equity and debt across dispositions, acquisitions, financing and asset management functions, with a focus on multifamily. During his career on the principal side, he acquired 22properties with 2,300 units for $141 million and disposed of 24 properties with 4,200 units for $199 million.

PROFESSIONAL EXPERIENCE

EDUCATION

Berkadia Real Estate Advisors – DirectorCo-founded the firm's national affordable housing group, focused on multifamilyinvestment sales and advisory of LIHTC and HUD properties.

2018-present

Alden Torch Financial – Vice PresidentPerformed dispositions, acquisitions, financing and asset management for thenation’s largest affordable housing investor. Executed the sale of 17 LIHTCproperties with 2,700 units for $99 million. Co-led a 16-property HUDrefinance using FHA 223(f) debt with total loan proceeds of $150 million.

2016-2018

JCR Capital – Director & Head of Asset ManagementFounded the firm’s asset management platform, overseeing 100+ preferred equityinvestments and bridge loans with AUM of $550 million. Executed the sale of sevenconventional multifamily properties with 1,500 units for $101 million.

2012-2016

Aviv REIT – DirectorPerformed acquisitions and asset management of senior healthcare properties.Executed the acquisition of 22 skilled nursing and assisted living facilities with2,300 beds for $141 million.

2007-2011

University of Colorado Boulder – M.B.A. 2009 - 2011

University of Illinois at Urbana-Champaign – B.S. Finance 1999 - 2003

A DV I S O r P r O F I L E - T I M OT hy B r A C K E N

Page 35: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

OFFICE LOCATION

INVESTMENT ADVISORS

TIMOTHY BRACKEN DIRECTOR – AFFORDABLE HOUSING 303.689.8336 [email protected]

ALEX BLAGOJEVICH SENIOR MANAGING DIRECTOR 312.845.3088 [email protected]

BRETT MEINZER DIRECTOR 816.759.0366 [email protected]

JEREMIAH JARMIN DIRECTOR – AFFORDABLE HOUSING 404.654.2609 [email protected]

MICHAEL SULLIVAN SENIOR DIRECTOR 816.759.0369 [email protected]

DOMINIC MARTINEZ ASSOCIATE DIRECTOR 816.759.0368 [email protected]

DENVER OFFICE 1331 17TH STREET, SUITE 550 DENVER, CO 80202 303.607.0025 | FAX: 303.607.9024

ATLANTA OFFICE 3550 LENOX RD NE, STE 2600 ATLANTA, GA 30326 404.445.1066 | FAX: 404.445.1065

KANSAS CITY OFFICE 4800 MAIN STREET, SUITE 500 KANSAS CITY, MISSOURI 64112 816.531.5103 | 816.531.2884

Page 36: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

The material contained in this document is confidential, furnished solely for the purpose of considering investment in the property described therein and is not to be copied and/or used for any purpose or made available to any other person without the express written consent of Berkadia Real Estate Advisors LLC and Berkadia Real Estate Advisors Inc. In accepting this, the recipient agrees to keep all material contained herein confidential.

This information package has been prepared to provide summary information to prospective purchasers and to establish a preliminary level of interest in the property described herein. It does not, however, purport to present all material information regarding the subject property, and it is not a substitute for a thorough due diligence investigation. In particular, Berkadia Real Estate Advisors LLC, Berkadia Real Estate Advisors Inc. and Seller have not made any investigation of the actual property, the tenants, the operating history, financial reports, leases, square footage, age or any other aspect of the property, including but not limited to any potential environmental problems that may exist and make no warranty or representation whatsoever concerning these issues. The information contained in this information package has been obtained from sources we believe to be reliable; however, Berkadia Real Estate Advisors LLC, Berkadia Real Estate Advisors Inc. and Seller have not conducted any investigation regarding these matters and make no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. Any pro formas, projections, opinions, assumptions or estimates used are for example only and do not necessarily represent the current or future performance of the property.

Berkadia Real Estate Advisors LLC and Berkadia Real Estate Advisors Inc. and Seller strongly recommend that prospective purchasers conduct an in-depth investigation of every physical and financial aspect of the property to determine if the property meets their needs and expectations. We also recommend that prospective purchasers consult with their tax, financial and legal advisors on any matter that may affect their decision to purchase the property and the subsequent consequences of ownership.

All parties are advised that in any property the presence of certain kinds of molds, funguses, or other organisms may adversely affect the property and the health of some individuals. Berkadia Real Estate Advisors LLC and Berkadia Real Estate Advisors Inc. recommend, if prospective buyers have questions or concerns regarding this issue, that prospective buyers conduct further inspections by a qualified professional.

The Seller retains the right to withdraw, modify or cancel this offer to sell at any time and without any notice or obligation. Any sale is subject to the sole and unrestricted approval of Seller, and Seller shall be under no obligation to any party until such time as Seller and any other necessary parties have executed a contract of sale containing terms and conditions acceptable to Seller and such obligations of Seller shall only be those in such contract of sale.

For more information on these and other Berkadia® exclusive listings, please visit our website at www.Berkadia.com

Berkadia®, a joint venture of Berkshire Hathaway and Jefferies Financial Group, is an industry leading commercial real estate company providing comprehensive capital solutions and investment sales advisory and research services for multifamily and commercial properties. Berkadia® is amongst the largest, highest rated and most respected primary, master and special servicers in the industry.

© 2019 Berkadia Real Estate Advisors Inc.

Berkadia® is a trademark of Berkadia Proprietary Holding LLC

Investment sales and real estate brokerage businesses are conducted exclusively by Berkadia Real Estate Advisors LLC and Berkadia Real Estate Advisors Inc. In California, Berkadia Real Estate Advisors Inc. conducts business under CA Real Estate Broker License #01931050; Vincent B. Norris, CA BRE Lic. # 843890. Berkadia Commercial Mortgage LLC conducts business under CA Finance Lender & Broker Lic. #988-0701; and Berkadia Commercial Mortgage Inc. under CA Real Estate Broker Lic. #01874116.

DISCLAIMER AND CONFIDENTIALITY AGREEMENT

Page 37: EXCLUSIVE MULTIFAMILY OFFERING...6 The Property BErKADIA T HE P ROPERTY LOCATION Property Porter House Address 209 Main St City, State Beloit, KS 67420 County Mitchell BUILDING Units

a Berkshire Hathaway and Jefferies Financial Group company

ALBUQUERQUE, NM

AMBLER, PA

ATLANTA, GA

AUSTIN, TX

BATON ROUGE, LA

BIRMINGHAM, AL

BOCA RATON, FL

BOSTON, MA

CAMAS, WA

CHARLESTON, SC

CHATTANOOGA, TN

CHICAGO, IL

CLEVELAND, OH

COLORADO SPRINGS, CO

DALLAS, TX

DC METRO

DENVER, CO

DETROIT, MI

EL SEGUNDO, CA

FRESNO, CA

HOUSTON, TX

IRVINE, CA

JACKSONVILLE, FL

KANSAS CITY, MO

LAS VEGAS, NV

LEXINGTON, KY

LOS ANGELES, CA

MARBLEHEAD, MA

MEMPHIS, TN

MIAMI, FL

MIDVALE, UT

MURRIETA, CA

NASHVILLE, TN

NEW YORK, NY

NEWPORT NEWS, VA

ORLANDO, FL

PASADENA, CA

PHILADELPHIA, PA

PHOENIX, AZ

PORTLAND, OR

RALEIGH, NC

RICHMOND, VA

SALT LAKE CITY, UT

SAN ANTONIO, TX

SAN DIEGO, CA

SAN FRANCISCO, CA

SEATTLE, WA

SHREWSBURY, NJ

ST. LOUIS, MO

TAMPA, FL

TEMPE, AZ

TUCSON, AZ

WOODLAND HILLS, CA

HYDERABAD - INDIA