blue door cottages · 2017-04-11 · indiana beach amusement park: indiana beach boardwalk resort...
TRANSCRIPT
MONTICELLO, IN
Blue Door Cottages
OFFERING MEMORANDUM
CONFIDENTIALITY AND DISCLAIMER
The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap and should not be made available to any other person or entity without the written consent of Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. Marcus & Millichap has not made any investigation, and makes no warranty or representation, with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCB's or asbestos, the compliance with State and Federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable; however, Marcus & Millichap has not verified, and will not verify, any of the information contained herein, nor has Marcus & Millichap conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein.
MONTICELLO, IN
Blue Door Cottages
Marcus & Millichap is not affiliated with, sponsored by, or endorsed by any commercial tenant or lessee identified in this marketing package. The presence of any corporation’s logo or name is not intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation of Marcus & Millichap, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of Marcus & Millichap, and is solely included for the purpose of providing tenant lessee information about this listing to prospective customers.
ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT YOUR
MARCUS & MILLICHAP AGENT FOR MORE DETAILS.
NON-ENDORSEMENT NOTICE
Section 1 PROPERTY DESCRIPTION
Section 2 PRICING AND FINANCIAL ANALYSIS
Section 3 DEMOGRAPHIC ANALYSIS
TABLE OF CONTENTS
Blue Door Cottages
Blue Door CottagesMONTICELLO, IN
PROPERTY DESCRIPTION
Marcus & Millichap is pleased to offer Blue Door Cottages. Blue Door Cottages are located in Monticello, Indiana with frontage along Lake Shafer, just three miles north of Indiana Beach Boardwalk Resort. The property consists of nine rental cottages and 13 rental units. Blue Door Cottages currently operates as a seasonal business from May to October with a heavy concentration of bookings between Memorial Day and Labor Day.
Blue Door Cottages can accommodate 65 guests, making it popular with the family reunion crowd. Guests enjoy the swimming pool, children’s playground, boat docks, on-site guest laundry facilities, quiet wooded surroundings, game andmovie rental, fire pits and boat rental. The property also has a nicely updated, separate two bedroom manager’s house that contains the leasing office; the laundry facilities are located in the basement. The cottages were completely renovated (including all new electric and plumbing) in 2008. They contain full kitchens or kitchenettes and are completely furnished. The property currently employs a seasonal manager as well as a part time cleaning staff which are paid hourly each season.
Monticello, Indiana is a premier vacation destination in the Midwest, welcoming over 750,000 visitors each year. Blue Door Cottages are on Lake Shafer, which offers public beaches, boating, fishing, dinner cruises and is home to Indiana Beach Boardwalk Resort, which was acquired by Apex Parks Group in 2016. The park was built in 1926 and has grown to include over 30 rides including six roller coasters and a water park.
According to Don Hurd, Apex's new marketing director, “We want to really polish up the jewel that we have here on the shores of Lake Shafer,” Since purchasing the Indiana Beach Boardwalk Resort, Apex has poured millions of dollars into restoring the 90 year old park.
A qualified new investor has the option of obtaining a new first mortgage with attractive loan terms through the current lender. Don't miss this opportunity to own the premier lakefront resort on Lake Shafer.
Investment Highlights
■ Lakefront Vacation Resort in Monticello, Indiana
■ Three Miles from Indiana Beach Boardwalk Resort, WhichWas Acquired by Apex Parks Group in 2016
■ Beautiful Pool/On-site Laundry Facilities/Fire Pits/BoatRentals
■ Lakefront Restaurant, Located Across the Street
■ Completely Renovated in 2008
■ 5% Rental Income Increase Every Two Years
■ Area Home to over 750,000 Visitors Annually
■ Millions of Dollars of Improvement to the Indiana BeachBoardwalk Resort Since 2016
1
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
INVESTMENT OVERVIEW
The Offering
Property Blue Door Cottages
Property Address 5312 Northwest Shafer Drive
Monticello, IN 47960
Assessor's Parcel Number 91-83-32-000-012.800
Zoning B2 - General Business District
Site Description
Number of Units 13
Number of Buildings 12
Number of Stories 1
Year Built/Renovated 1940 / 2008
Rentable Square Feet 14,377
Lot Size 1.63 Acres
Type of Ownership Fee Simple
Density 7.975 Units/Acre
Parking Adequate
Landscaping Lake Front
Utilities
Water Well Water
Phone Clubhouse Phone - Paid by Landlord
Electric Paid by Landlord
Gas In Main House, Furnace and Dryers
Construction
Foundation Concrete Slab
Framing Wood Frame
Exterior Vinyl Siding and Block Base
Roof Pitched - Asphalt Shingle
Mechanical
HVAC Cottages - Individual Wall Units
Wiring Clubhouse - Central A/C
2
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
PROPERTY SUMMARY
3
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
INDIANA BEACH BOARDWALK RESORT & MORE
[Investment Description:
INDIANA BEACH AMUSEMENT PARK:
Indiana Beach Boardwalk Resort is one of the oldest and most enjoyable amusement parks in the country. It is located just 3 miles south of Blue Door Cottages and has free parking. Close enough to enjoy being at the park, but far enough away from crowds and noise!
LAKE SHAFER:
Perfect vacation days are made on Lake Shafer. The lake was created in the 1920’s and is 1300 acres of pure recreational boating fun! The long narrow shore line make it especially great for boating, while all of the great bays and inlets are perfect for fishing.
BOATING- bring yours:
Bring your baby with you on vacation…your boat that is! There is a boat ramp about 1/4 mile south of Blue Door Cottages, and plenty of space on our grounds to park your boat trailer. There is no charge to use one of our boat docks.
BOATING- rent ours:
Rent our pontoon boat and take your family out on the lake for the day, or just long enough for a tour around Lake Shafer. It couldn’t be any easier to enjoy the lake lifestyle at Blue Door. For pricing and reservations - click here.
FISHING:
Bring your fishing boat, rent one, or fish from the docks! You may be able to spot bass, bluegills, wipers (a hybrid of white bass and striped bass), catfish, crappies, and carp. As one angler put it, “some days going up to Shafer during the week is like fishing from a stocked pond.”
CANOE TRIPS:
Take a half or a whole day canoe trip down the Tippecanoe River with Hodges Canoe Trips
HORSEBACK RIDING:
Fun for all ages, our past guests have loved it! Check out Crooked Creek Trails website for more information.
GOLFING:
In town…spend the day golfing at one of the area’s beautiful and challenging courses. Just 1 mile from Blue Door, the Tippecanoe Country Club is one of Indiana’s nicest courses. You’ll enjoy the view from some of the holes that are right on the lake. Or the Pine View Golf Course that is lit, and may be played day or night.
A short drive… For the true linxs enthusiasts that can’t get enough golf, take a short drive to West Lafayette to the Kampen Course at Purdue University. This Pete Dye-designed course is one of the toughest collegiate courses in the nation. This public course is a true test of golf abilities, and it has hosted numerous Big-Ten and NCAA championship tournaments. Or, visit the Coyote Crossing Golf Course, voted the #1 course in the state of Indiana and #7 nationally on the list of “Best New Affordable Public Courses.”
WINE TASTING:
Visit the charming Whyte Horse Winery located in a beautiful country setting just 15 minutes from the cottages. Enjoy nearly a dozen wines from their collection in the picturesque tasting room in a renovated 1886 farmhouse.
DRIVE IN MOVIE THEATER:
You will love taking in a movie at one of the country’s last operating drive-in theaters. Sit back and enjoy two movies under the stars. Check out what is playing at The Lakeshore Drive In Theater.
4
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
INDIANA BEACH BOARDWALK RESORT & MORE
5
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
Fire Pits (Five)
Outdoor Grills (Nine)
Outdoor Playground with Swingset and Slides
Guest Coin Laundry
Cleaning Staff Laundry Facility (Two Washers/Two Dryers)
Soda Vending Machine
Movie Library and Board Games
Outdoor Games (Beanbag Boards, etc.)
Boat Docks for Guests
Pontoon Boat for Rent
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
RESORT AMENITIES AND GROUNDS
6
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
Renovated Two Bedroom Ranch House (Available for Hired Manager or Snowbird Owner/Operator)
Leasing Office at Front Entrance
Resort's Laundry Facility, Staff Meeting Area in Basement with Separate Entrance
Guest Coin Laundry
Cleaning Staff Laundry Facility (Two Washers/Two Dryers)
Soda Vending Machine
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
MANAGER'S QUARTERS
7
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
Nine Full Kitchens
Four Kitchenettes (Everything but Range Oven)
Stocked with Glasses, Dishes, Utensils, Toasters, Coffee Makers, Outdoor Grills and TVs with DVD Players
Fully Furnished with IKEA Furniture and High End Linens
Various Cottage Sizes, Sleeping Two to 10 People
Units Between 320 Square Feet to 840 Square Feet
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
UNIT AMENITIES
8
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
SINGLE COTTAGE
640 Square Feet
Full Kitchen
Sleeper Sofa
One King Bed, Two Twin Beds
Sleeps Six
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
FLOOR PLANS
9
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
BIG CABANA
840 Square Feet
Full Kitchen
Large Screen TV Included (~48 Inch)
Two King Beds, Two Queen Beds
Sleeps Eight
FLOOR PLANS
10
BUNGALOW
420 Square Feet
Full Kitchen
Queen Bedroom, King Sleeping Alcove
Sleeper Sofa
Sleeps Four to Five
Both Sides Make Double Bungalow
840 Square Feet
Sleeps Eight to 10
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
FLOOR PLANS
11
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
STUDIO
320 Square Feet
Kitchenette
King Bed
Sleeps Two
Both Sides Make Double Studio
640 Square Feet
Sleeps Four
FLOOR PLANS
12
Th
isin
form
atio
nh
asb
een
secu
red
from
sou
rces
we
bel
ieve
tob
ere
liab
le,
bu
tw
em
ake
no
rep
rese
nta
tion
sor
war
ran
ties
,ex
pre
ssed
orim
pli
ed,
asto
the
accu
racy
ofth
ein
form
atio
n.
Ref
eren
ces
tosq
uar
efo
otag
eor
age
are
app
roxi
mat
e.B
uye
rm
ust
veri
fyth
ein
form
atio
nan
db
ears
all
risk
for
any
inac
cura
cies
.M
arcu
s&
Mil
lich
apis
atr
adem
ark
ofM
arcu
s&
Mil
lich
apR
eal
Est
ate
Inve
stm
ent
Serv
ices
ofC
hic
ago,
Inc.
©2
01
7Y
02
60
09
1M
arcu
s &
Mil
lich
ap.
All r
igh
ts r
eser
ved
.
Blu
e D
oor
Cot
tage
sM
ON
TIC
EL
LO
, IN
PR
OP
ER
TY
DE
SC
RIP
TIO
N
SIT
E P
LA
N
Local Map Regional Map
13
PROPERTY DESCRIPTION
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
AREA MAPS
14
Th
isin
form
atio
nh
asb
een
secu
red
from
sou
rces
we
bel
ieve
tob
ere
liab
le,
bu
tw
em
ake
no
rep
rese
nta
tion
sor
war
ran
ties
,ex
pre
ssed
orim
pli
ed,
asto
the
accu
racy
ofth
ein
form
atio
n.
Ref
eren
ces
tosq
uar
efo
otag
eor
age
are
app
roxi
mat
e.B
uye
rm
ust
veri
fyth
ein
form
atio
nan
db
ears
all
risk
for
any
inac
cura
cies
.M
arcu
s&
Mil
lich
apis
atr
adem
ark
ofM
arcu
s&
Mil
lich
apR
eal
Est
ate
Inve
stm
ent
Serv
ices
ofC
hic
ago,
Inc.
©2
01
7Y
02
60
09
1M
arcu
s &
Mil
lich
ap.
All r
igh
ts r
eser
ved
.
Blu
e D
oor
Cot
tage
sM
ON
TIC
EL
LO
, IN
PR
OP
ER
TY
DE
SC
RIP
TIO
N
AE
RIA
L P
HO
TO
15
Th
isin
form
atio
nh
asb
een
secu
red
from
sou
rces
we
bel
ieve
tob
ere
liab
le,
bu
tw
em
ake
no
rep
rese
nta
tion
sor
war
ran
ties
,ex
pre
ssed
orim
pli
ed,
asto
the
accu
racy
ofth
ein
form
atio
n.
Ref
eren
ces
tosq
uar
efo
otag
eor
age
are
app
roxi
mat
e.B
uye
rm
ust
veri
fyth
ein
form
atio
nan
db
ears
all
risk
for
any
inac
cura
cies
.M
arcu
s&
Mil
lich
apis
atr
adem
ark
ofM
arcu
s&
Mil
lich
apR
eal
Est
ate
Inve
stm
ent
Serv
ices
ofC
hic
ago,
Inc.
©2
01
7Y
02
60
09
1M
arcu
s &
Mil
lich
ap.
All r
igh
ts r
eser
ved
.
Blu
e D
oor
Cot
tage
sM
ON
TIC
EL
LO
, IN
PR
OP
ER
TY
DE
SC
RIP
TIO
N
AE
RIA
L P
HO
TO
Blue Door CottagesMONTICELLO, IN
PRICING AND FINANCIAL ANALYSIS
Price $845,000
Down Payment 25% / $211,250
Price/Unit $65,000
$58.77
Number of Units 13
Rentable Square Feet 14,377
Number of Buildings 12
Number of Stories 1
Year Built/Renovated 1940 / 2008
Lot Size 1.63 Acres
Vital Data
CAP Rate - Current 8.47%
GRM - Current 5.02
Net Operating Income - Current $71,573
Net Cash Flow After Debt Service - Current 10.1% / $21,383
Total Return - Current 22.8% / $48,269
CAP Rate - Proforma 9.28%
GRM - Proforma 4.78
Net Operating Income - Proforma $78,384
Net Cash Flow After Debt Service - Proforma 13.3% / $28,194
Total Return - Proforma 24.0% / $50,701
Unit Mix
No. of
Units
Unit
Type
Approx.
Square Feet
13 Various 320 - 840
13 Total 14,377
Major Employers
Company Local
Employees
Walmart 300
Indiana Univer White Memorial 287
Emerson 250
Ball Metal Beverage Cont Div 200
Alverno Clinical Labs Inc 141
Monticello Assistd Lvng & Hlth 135
Kroger 128
HEARTLAND EMPLOYMENT 125
Girtz Engineering 100
Northern Indiana Public Svc Co 100
County of White 70
Hardebeck Trucking LLC 69
Demographics
17
PRICING AND FINANCIAL ANALYSIS
Blue Door CottagesMONTICELLO, IN
1-Mile 3-Miles 5-Miles
2014 Total
Population
773 3,225 8,275
2019 Total
Population
772 3,234 8,282
2014 Total
Households
430 1,508 3,516
2019 Total
Households
434 1,529 3,547
Median HH Income $52,292 $46,861 $43,002
Per Capita Income
(based on Total
Population)
$34,344 $26,320 $22,768
Average (Mean) HH
Income
$60,195 $55,579 $52,773
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
OFFERING SUMMARY
Existing Financing
Loan Type Free and Clear
Proposed Financing
First Trust Deed
Loan Amount $633,750
Loan Type Proposed New
Interest Rate 5.0%
Amortization 20 Years
Debt Coverage Ratio 1.43
18
PRICING AND FINANCIAL ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
FINANCING
Various: 100%
No. of
Units
Unit
Type
Approx.
Square FeetCurrent Rents
Rent/
SF
Monthly
Income
Proforma
Rents
Rent/
SF
Monthly
Income
13 Various 320 - 840 $89 - $318 $0.31 $14,041 $93 - $334 $0.31 $14,743
13 TOTAL 14,377 $14,041 $14,743
Unit Mix Unit Rent & Rent/SF
$0.00
$0.03
$0.06
$0.09
$0.12
$0.15
$0.18
$0.21
$0.24
$0.27
$0.30
$0
$100
$200
$300
$400
$500
$600
$700
$800
$900
$1,000
$1,100
Various
19
PRICING AND FINANCIAL ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
UNIT MIX
Income Current Per Unit Proforma Per Unit
COLLECTED RENT $168,492 $12,961 $176,916 $13,609
Other Income
Ski/Pontoon Boat Rental $8,432 $649 $8,854 $681
Vending/Gift Shop/Fees $2,412 $186 $2,533 $195
Total Other Income $10,844 $834 $11,387 $876
EFFECTIVE GROSS INCOME $179,336 $13,795 $188,303 $14,485
Expenses
Real Estate Taxes $8,485 $653 $8,655 $666
Insurance $9,696 $746 $9,890 $761
Utilities $19,423 $1,494 $19,811 $1,524
Repairs & Maintenance/Supplies $14,980 $1,152 $15,280 $1,175
Marketing & Promotion $2,455 $189 $2,504 $193
License/Legal/Professional Fees $1,944 $150 $1,983 $153
Payroll/Management Fee 12.8% / $22,929 $1,764 12.4% / $23,388 $1,799
Merchant Credit Processing Fees $7,443 $573 $7,592 $584
State Sales Tax $10,530 $810 $10,741 $826
County Promotion $3,009 $231 $3,069 $236
Inn Keeper/Promotional Tax $4,513 $347 $4,603 $354
Employment Taxes $2,356 $181 $2,403 $185
TOTAL EXPENSES $107,763 $8,289 $109,919 $8,455
Expenses per SF $7.50 $7.65
% of EGI 60.1% 58.4%
NET OPERATING INCOME $71,573 $5,506 $78,384 $6,030
The current income and expenses are based on the actual income and expenses for the 2016 season.
The same current income and expenses are anticipated for the 2017 season.
The Proforma income reflects a 5% increase in rental rates, which the current owner increases 5% every two years.
The proforma expenses reflect a 2% anticipated increase in expenses.
Total Number of Units: 13
Total Rentable Area: 14,377 SF
20
PRICING AND FINANCIAL ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
INCOME & EXPENSES
No. of
Units
Unit
Type
Approx.
Square Feet
Current
Rents
Rent/
SF
Monthly
Income
Proforma
Rents
Rent/
SF
Monthly
Income
13 Various 320 - 840 $89 - $318 $0.31 $14,041 $93 - $334 $0.31 $14,743
13 Total/Wtd. Avg. 14,377 $14,041 $14,743
FIRST TRUST DEED
Loan Amount $633,750
Loan Type Proposed New
Interest Rate 5.0%
Amortization 20 Years
Annualized Operating Data
Income Current Proforma
Collected Rent $168,492 $176,916
Other Income $10,844 $11,387
Gross Potential Income $179,336 $188,303
Effective Gross Income $179,336 $188,303
Less: Expenses $107,763 $109,919
Net Operating Income $71,573 $78,384
Net Cash Flow Before Debt Service $71,573 $78,384
Debt Service $50,190 $50,190
Debt Coverage Ratio 1.43 1.56
Net Cash Flow After Debt Service 10.1% / $21,383 13.3% / $28,194
Principal Reduction $26,886 $22,507
Total Return 22.8% / $48,269 24.0% / $50,701
5312 Northwest Shafer Drive
Monticello, IN 47960
Price $845,000
Down Payment 25% / $211,250
Number of Units 13
Price/Unit $65,000
Rentable Square Feet 14,377
$58.77
CAP Rate - Current 8.47%
CAP Rate- Proforma 9.28%
GRM - Current 5.02
GRM- Proforma 4.78
Year Built/Renovated 1940 / 2008
Lot Size 1.63 Acres
Type of Ownership Fee Simple
Location
Financing
Expenses
Real Estate Taxes $8,485 $8,655
Insurance $9,696 $9,890
Utilities $19,423 $19,811
Repairs & $14,980 $15,280
Marketing & Promotion $2,455 $2,504
License/Legal/Professional $1,944 $1,983
Payroll/Management Fee $22,929 $23,388
Merchant Credit Processing $7,443 $7,592
State Sales Tax $10,530 $10,741
County Promotion $3,009 $3,069
Inn Keeper/Promotional Tax $4,513 $4,603
Employment Taxes $2,356 $2,403
Total Expenses $107,763 $109,919
Expenses/unit $8,289 $8,455
Expenses/SF $7.50 $7.65
% of EGI 60.09% 58.37%
Scheduled Income
Loan information is time sensitive and subject to
change. Contact your local Marcus & Millichap
Capital Corporation representative.
21
PRICING AND FINANCIAL ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
FINANCIAL OVERVIEW
Blue Door CottagesMONTICELLO, IN
DEMOGRAPHIC ANALYSIS
1 Mile 3 Miles 5 Miles
2000 Population 804 3,464 8,962
2010 Population 783 3,271 8,408
2014 Population 773 3,225 8,275
2019 Population 772 3,234 8,282
2000 Households 446 1,536 3,626
2010 Households 435 1,523 3,562
2014 Households 430 1,508 3,516
2019 Households 434 1,529 3,547
2014 Average Household Size 2.37 2.32 2.32
2014 Daytime Population 306 1,666 4,103
2000 Owner Occupied Housing Units 55.61% 49.41% 52.50%
2000 Renter Occupied Housing Units 9.36% 8.63% 17.44%
2000 Vacant 35.04% 41.96% 30.07%
2014 Owner Occupied Housing Units 83.28% 82.88% 74.09%
2014 Renter Occupied Housing Units 16.72% 17.12% 25.91%
2014 Vacant 41.72% 47.45% 36.98%
2019 Owner Occupied Housing Units 83.35% 82.91% 74.21%
2019 Renter Occupied Housing Units 16.65% 17.09% 25.79%
2019 Vacant 42.65% 48.27% 37.90%
$ 0 - $14,999 7.5% 9.7% 11.8%
$ 15,000 - $24,999 9.7% 12.4% 13.7%
$ 25,000 - $34,999 11.2% 12.7% 14.6%
$ 35,000 - $49,999 19.2% 19.3% 17.6%
$ 50,000 - $74,999 24.8% 22.0% 21.4%
$ 75,000 - $99,999 13.2% 12.0% 10.1%
$100,000 - $124,999 8.8% 7.3% 6.6%
$125,000 - $149,999 3.6% 2.9% 2.1%
$150,000 - $199,999 1.4% 1.2% 1.6%
$200,000 - $249,999 0.4% 0.3% 0.2%
$250,000 + 0.2% 0.3% 0.3%
2014 Median Household Income $52,292 $46,861 $43,002
2014 Per Capita Income $34,344 $26,320 $22,768
2014 Average Household Income $60,195 $55,579 $52,773
Demographic data © 2012 by Experian.
23
DEMOGRAPHIC ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
DEMOGRAPHIC REPORT
Geography: 5 miles
Population
In 2014, the population in your selected geography is 8,275. The population has changed by -7.66% since 2000. It is estimated that
the population in your area will be 8,282 five years from now, which represents a change of 0.08% from the current year. The current
population is 49.28% male and 50.71% female. The median age of the population in your area is 46.3, compare this to the Entire US
average which is 37.3. The population density in your area is 105.18 people per square mile.
Households
There are currently 3,515 households in your selected geography. The number of households has changed by -3.02% since 2000. It
is estimated that the number of households in your area will be 3,547 five years from now, which represents a change of 0.88% from
the current year. The average household size in your area is 2.31 persons.
Income
In 2014, the median household income for your selected geography is $43,001, compare this to the Entire US average which is
currently $51,972. The median household income for your area has changed by 9.24% since 2000. It is estimated that the median
household income in your area will be $52,186 five years from now, which represents a change of 21.35% from the current year.
The current year per capita income in your area is $22,767, compare this to the Entire US average, which is $28,599. The current
year average household income in your area is $52,772, compare this to the Entire US average which is $74,533.
Race & Ethnicity
The current year racial makeup of your selected area is as follows: 92.89% White, 0.71% Black, 0.05% Native American and 0.61%
Asian/Pacific Islander. Compare these to Entire US averages which are: 71.60% White, 12.70% Black, 0.18% Native American and
5.02% Asian/Pacific Islander.
People of Hispanic origin are counted independently of race. People of Hispanic origin make up 7.50% of the current year
population in your selected area. Compare this to the Entire US average of 17.13%.
Housing
In 2000, there were 2,721 owner occupied housing units in your area and there were 904 renter occupied housing units in your area.
The median rent at the time was $401.
Employment
In 2014, there are 4,103 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed
that 42.22% of employees are employed in white-collar occupations in this geography, and 57.88% are employed in blue-collar
occupations. In 2014, unemployment in this area is 9.61%. In 2000, the average time traveled to work was 25.3 minutes.
Demographic data © 2012 by Experian.
24
DEMOGRAPHIC ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
SUMMARY REPORT
Number of people living in a given area per square mile.
Demographic data © 2012 by Experian.
25
DEMOGRAPHIC ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
POPULATION DENSITY
The number of people employed in a given area per square mile.
Demographic data © 2012 by Experian.
26
DEMOGRAPHIC ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
EMPLOYMENT DENSITY
Average income of all the people 15 years and older occupying a
single housing unit.
Demographic data © 2012 by Experian.
27
DEMOGRAPHIC ANALYSIS
Blue Door CottagesMONTICELLO, IN
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services of Chicago, Inc. © 2017 Y0260091Marcus & Millichap. All rights reserved.
AVERAGE HOUSEHOLD INCOME
MONTICELLO, IN
OFFERING MEMORANDUM
Blue Door Cottages
Offices Throughout the U.S. and Canada
www.MarcusMillichap.com
Exclusively Listed By:
Damien YoderSenior Associate
Indianapolis OfficeLicense: IN: RB14050667
Tel: (317) 218-5314Fax: (317) 218-5310
[email protected]/DamienYoder