exclusive listing - microsoftprod1.blob.core.windows.net/app72361/225 e 82nd st-new.pdf ·...

EXCLUSIVE LISTING

225 E 82nd ST, New York, NY 10028

303 EAST 56TH STREET

NEW YORK, NY 10022

1

Com

pa

ny O

verv

iew

T

ab

le o

f Con

ten

ts

2

Company Overview 3 The Opportunity Investment Summary 4

Key Points 5 Property Overview 6 Property Description 7

Financials

Financial Overview 8 Rent Roll 9 Floor Plan 10

Market Dynamics Multifamily 12 Comparable Multifamily Sales 13 Residential Sales 14 Comparable Residential Sales 15

Retail 16 Office 17

Upper East Lifestyle

Neighborhood Overview 19 Transportation 20 Renowned Restaurants & Eateries 21 Notable Retailers 22

Confidentiality Agreement 23

Com

pa

ny O

verv

iew

C

om

pa

ny O

verv

iew

EPIC Commercial Realty represent clients from around the world, focusing on investment sales in the bustling New York metropolitan area. We provide the highest level of professionalism, comprehensive and innovative real estate solutions to investors, property owners, and corporations world-wide, and ensure our clients optimum, fast, and smooth transactions. Based in Soho, NY our clients include storefront owners, retail chains, institutional landlords and real estate developers. EPIC is dedicated to continuously developing dynamic relationships resulting in increased capital beyond the expectation of our clients. Through such principles as integrity and hard work, we strive to develop into an esteemed commercial investment resource for property owners, investors, and corporations worldwide. The measure of our successes is determined by the quality of business relationships we forge. A multi-tier approach allows every aspect of our service to manage transactions for each client with specialized attention to maintaining our focus on timing and the market place. Collectively, EPIC professionals bring nearly 70 years of commercial real estate experience to your portfolio. Not surprisingly, such teamwork produces results beyond expectations as we incessantly deliver full consultation services based on detailed research and evaluation. Every indication demonstrates our talented and accomplished professionals are performing well beyond the industry standard for commercial real estate firms producing with excellence for clients in a global arena. EPIC continues to expand its management of commercial real estate investments throughout the Greater New York Metropolitan Area, including New York State and New Jersey.

3

Com

pa

ny O

verv

iew

In

vestm

en

t Su

mm

ary

This Value-add opportunity is located in the nucleus of the emerging Upper-East Side region bound by 2nd & 3rd Avenue. Progressive zoning, coupled with the highly anticipated launch of the 2nd Avenue Subway line, has rewritten the script of the Upper-Eastside corridors, East of Lexington Avenue. The region has long failed to experience the abundance of luxury retailers, residential developments, and rich history witnessed by the neighboring region defined as the Upper-East Side Historic District. Favorable market fundamentals have greatly altered the scope of development projects which have long failed to break ground along 2nd Avenue & 3rd Avenue in the Upper-Eastside. Today, the global economy’s uncertainty has resulted in an influx of yield-seeking global capital into NYC real estate market, which investors have identified as a desirable alternative investment, with evidently strong market fundamentals. Market dynamics in the Upper Eastside submarket(s), east of Lexington Avenue are extremely appealing, leading a range of institutional groups to deploy capital dedicated toward development projects, opportunistic retail investments and yield driven – value add investments, in the region which characterizes the Upper East Side Corridor(s), East of Lexington Avenue. These numerous development projects, alongside the anticipated completion of reliable transportation infrastructure, have led investors to believe that retail and residential metrics in the region will greatly flourish, launching the region’s 2nd Avenue & 3rd Avenue corridor(s) into the upper echelon of New York City’s most dynamic and desirable corridors. The range of progressive market indicators suggest that 225 E 82nd St is ripe for investment; 225 E 82nd St stands as limited opportunity for groups seeking residential buildings in the region, to capitalize on the unequivocal, impending reallocation of value which is prone to have an accretive impact.

4

Com

pa

ny O

verv

iew

K

ey P

oin

ts

The Six-Story, Residential Building is situated on E 82nd St between 2nd & 3rd Avenue(s) The building comprises of 27 Residential; 21 units are FM & 6 units are RS

The building is built to 11,849 Sf and serves as a fundamentally strong investment opportunity with impending value-add potential

Located within walking distance to Lexington Avenue/ 86th St 4,5,6 Train(s) and the 2nd Avenue/E 86th St Q Train (Scheduled to open on 12/2016)

5

6

Pro

perty

Overv

iew

225 E 82nd St

Com

pa

ny O

verv

iew

P

rop

erty

Descrip

tion

Property Description 225 East 82nd St

Lot Dimensions 25.83’ X 102.17’

Lot SF 2,639 SF

Building Dimensions 25’ X 84’

Building SF 11,849 SF

FAR 4.49

Max FAR 4

Zoning R8B

Assessment $1,227,780

Taxes (15/16) $158,175

7

Com

pa

ny O

verv

iew

F

ina

ncia

l Overv

iew

8

INCOME Gross Residential Rent $639,822

Laundry $2,700 Effective Gross Income $642,522

EXPENSES Property Taxes (15/16) $158,175 Water and Sewer $12,500 Insurance $7,500 Fuel $12,000 Utilities $6,002 Payroll 5,000 Elevator 2,500 Supplies/Misc 4,500 Repairs and Maintenance $4,000 Total Expenses $213,677

Net Operating Income $428,845

INCOME BREAKDOWN

Total Number of Residential Units 27

Total Number of Rooms 60

Usable SF 11,849

Cap Rate 3.3%

RESIDENTIAL UNIT BREAKDOWN

Total FM Units 21

Total RS Units 6

Total RC Units 0

Asking Price: $12,500,000

Com

pa

ny O

verv

iew

R

en

t Roll

9

1066 2ND Avenue

Residential

Other

TENANT LXP RENT/MONTH RENT/YEAR Laundry 7/31/19 $225 $2,700

UNIT # ROOMS TENANT STATUS LXP RENT/MONTH RENT/YEAR 1A 2 Free Market 6/30/2016 $1,650 $19,800 1B 2 Free Market 5/31/016 $2,100 $25,200 1C 2 Free Market 7/31/2015 $2,140 $25,680 2A 3 Free Market 5/31/2016 $2,475 $29,700 2B 2 Free Market 6/30/2016 $2,000 $24,000 2C 2 Free Market 7/31/2015 $2,060 $24,720 2D 2 Free Market 5/31/2015 $2,080 $24,960 3A 3 Free Market 7/31/2015 $2,470 $29,640 3B 2 Free Market 9/30/2015 $2,060 $24,720 3C 2 Free Market 1/31/2016 $2,025 $24,300 3D 2 Rent Stabilized 2/29/2016 $924 $11,083 4A 3 Rent Stabilized 1/31/2016 $1,455 $17,462 4B 2 Rent Stabilized 2/29/2016 $1,569 $18,823 4C 2 Free Market 7/31/2015 $2,110 $25,320 4D 2 Free Market 7/31/2015 $2,110 $25,320 5A 3 Rent Stabilized 1/31/2016 $1,214 $14,568 5B 2 Free Market 5/31/2016 $1,985 $23,820 5C 2 Rent Stabilized 3/31/2018 $987 $11,846 5D 2 Rent Stabilized 3/31/2016 $1,777 $21,320 6A 3 Free Market 7/31/2015 $2,625 $31,500 6B 2 Free Market 5/31/2016 $2,100 $25,200 6C 2 Free Market 10/31/2015 $2,180 $26,160 6D 2 Free Market 7/1/2016 $2,100 $25,200 7A 3 Free Market 7/31/2015 $2,675 $32,100 7B 2 Free Market 8/31/2015 $2,110 $25,320 7C 2 Free Market 7/31/2015 $2,160 $25,920 7D 2 Free Market 7/31/2015 $2,160 $25,920

Total $53,544 $642,522

10

Flo

or P

lan

10

11

Ma

rket D

yn

am

ics

11

Com

pa

ny O

verv

iew

M

ultifa

mily

12

Manhattan Multifamily Sales Market is growing at an exponential pace. The growth is derived from a strong local economy, consistent job market, and favorable demographics, which have resulted in a robust rental market with limited vacancy rates. A trio of factors—the strong underlying fundamentals of the Manhattan rental market, an environment of low interest rates spurred by expansionary global monetary policy, and inconsistent global economic growth—has pushed traditional and non-traditional investment groups to pursue acquisitions of Mixed-Use buildings throughout New York City. Growth in the multifamily segment is evident throughout the sales market, and transaction and dollar volumes have reached new highs. Global economic volatility, increasing demand for housing in NYC fueled by dynamic job growth in the local market and the low-interest-rate/low-yield environment suggest that investment in the multifamily market will continue to yield relatively high dividends for investors.

Com

pa

ny O

verv

iew

M

ultifa

mily

Sa

les

13

Address Gross SF Price per SF Price/FAR Sale price Bldg dimensions Com units Res. units Zoning

1. 266-268 E 78 St 22,761 $909 $2,069,053 $20,690,536 33 ft x 75 ft 1 17 C1-9

2. 328-330 E 78 St 16,440 $936 $3,850,000 $15,400,000 40 ft x 87 ft 2 28 R8B

3. 244 E 75 St 12,882 $1,065 $1,372,869 $13,728,697 28 ft x 76 ft n/a 24 C1-9

4. 228 E 81 St 10,060 $1,203 $3,027,112 $12,108,449 25 ft x 77 ft n/a 28 R8B

5. 312 E 85 St 11,760 $887 $2,608,920 $10,435,682 28 ft x 70 ft n/a 25 R8B

6. 1485 1 Ave 16,100 $878 $1,414,168 $14,141,682 25 ft x 75 ft 1 19 C2-8

7. 227 E 89 St 10,465 $1,194 $3,125,000 $12,500,000 25 ft x 80 ft n/a 20 R8B

Com

pa

ny O

verv

iew

R

esid

en

tial S

ale

s

14

Progressive growth in the dynamic residential sales market in New York City is rooted in 2013 economics. Improving economic indicators in the U.S., combined with a politico-economic troika (uncertain state of the global economy, geopolitical turbulence, and record low interest rates fueled by expansionary monetary policy), ignited the rapid expansion of the residential sales market in New York City. Co-op and condo sales have experienced rapid price appreciation at healthy transaction levels, with the luxury segment and new developments propelling a majority of growth in average sales price. Average sales price for residential condominiums and co-ops in Manhattan as of 3Q-2015 stand at $1,684,729, $1,270 PSF, a 12.8% average PSF increase from 3Q-2014. Although, average PPSF has increased across most segments of the residential sales market, the transaction volume has failed to correspond. The market will hold its strength, and continue to break-through price resistance as we anticipate a divergence between the U.S and global monetary policy. Underlying strength in the local economy, healthy gains in the U.S stock market, and consistent demand for secure investments from foreign investors, despite the abnormal excess supply driven by new development which expected to hit the market over with the next 24 months, will continue to support price levels present in the existing residential sales market. *Data derived from Elliman Report 3Q 2015 – Manhattan Sales

Com

pa

ny O

verv

iew

R

esid

en

tial S

ale

s

15

ADDRESS BEDS BATHS SQ SF SALE PRICE PRICE PER SF

200 East 94th Street 2 beds 2 baths 975 $ 1,624,278 1,666$

150 East 85th Street 1 bed 1 bath 605 $ 793,000 1,311$

200 East 94th Street 2 beds 2 baths 1,048 $ 1,440,823 1,375$

245 East 93rd Street 2 beds 2.5 baths 1,356 $ 1,737,500 1,281$




350 East 82nd Street 1 bed 1 bath 718 $ 775,000 1,079$

166 East 63rd Street 3 beds 3 baths 1,615 $ 2,902,012 1,797$

1438 Third Avenue 1 bed 1.5 baths 773 $ 990,000 1,281$

422 East 72nd Street 3 beds 2.5 baths 1,880 $ 2,700,000 1,436$


188 East 78th Street 5 beds 4.5 baths 2,874 $ 6,300,000 2,192$


225 East 81st Street 3 beds 2.5 baths 1,766 $ 3,563,875 2,018$

510 East 80th Street 1 bed 2 baths 950 $ 903,000 951$



40 East 78th Street 2 beds 2 baths 909 $ 2,450,000 2,695$

340 East 64th Street 1 bed 1.5 baths 1,052 $ 1,025,000 974$



1110 Park Avenue 5 beds 5.5 baths 5,702 $ 18,583,062 3,259$

1110 Park Avenue 3 beds 3.5 baths 2,851 $ 8,655,125 3,036$

350 East 62nd Street 1 bath 465 $ 500,000 1,075$


422 East 72nd Street 2 beds 2 baths 1,586 $ 1,715,000 1,081$

515 East 72nd Street 3 beds 3 baths 2,214 $ 4,123,912 1,863$


40 East 62nd Street 3 beds 2.5 baths 2,064 $ 4,717,500 2,286$



1623 Third Avenue 2 beds 2 baths 1,162 $ 1,350,000 1,162$

Residential Condo Sales

Com

pa

ny O

verv

iew

R

eta

il

16

Forward-looking economic indicators, improving demographics, a series of ground-up residential development projects, and strong office fundamentals have further strengthened the robust retail segment in Manhattan. Although Madison Avenue in the Upper-Eastside has long served as the focal point for luxury retailers all around the globe, the corridors east of Madison Avenue in the region have remained mellow. The lack of established retailers is evident throughout these corridors; however new ground-up development projects with a heavy emphasis on luxury residential market, combined with existing transportation infrastructure, especially the highly anticipated launch of the 2nd Avenue Subway line, will effectively reallocate value along the Midtown East Corridors.

Com

pa

ny O

verv

iew

O

ffice

17

The Manhattan office market has long been distinguished as the premier office destination for the most reputable financial services and media companies. Progressive growth in the U.S. economy has stimulated tremendous demand for office space in the Midtown markets, driving Class A office rents to reach new heights while maintaining demand and consistent absorption levels. Class A asking rents in the neighboring Midtown market stand at $85 PSF, with an average occupancy rate of 9.9%. The Midtown office market and submarkets display tremendous strength, and the markets will persist to experience gradual growth as the job market strengthens (NYC average unemployment rate is 6.4%). The underlying strength will further drive the demand for residential rental and sales market in the Upper East Side, consequently bringing vibrancy to the existing retail market in the region. *Data derived from DTZ Office Market Report

18

Up

per E

astsid

e L

ifesty

le

18

About the Neighborhood The Upper East Side is Home to some of the City's premier museums, restaurants and shops, as well as the stately mansions and townhouses where New York's elite have lived for generations, the Upper East Side exudes elegance on every block. Museum Mile—which runs along Fifth Avenue between East 82nd and East 105th Streets—boasts eight world-class cultural institutions, while Madison Avenue teems with the biggest names in haute couture, both in designer boutiques and at resale shops that sell high-end brands at nearly half-price. When hunger strikes, choose from down-home diners, posh sushi spots and nearly every other conceivable option you might imagine. Have a sweet tooth? There are few things better than enjoying one of the City's best ice cream sundaes after a day surrounded by exotic wildlife at Manhattan's only zoo. Elegant, historic and occasionally cutting edge, the Upper East Side is a neighborhood that offers something for everyone.

Com

pa

ny O

verv

iew

N

eig

hb

orh

ood

Overv

iew

19

Midtown East

Geography The Upper East Side is bound by Central Park/Fifth Avenue, 59th Street, the East River, and 96th Street. Some of New York’s most prestigious landmarks call this this neighborhood home and the convenience of easy transportation makes it a premier neighborhood.

Transit The following trains and stops have served as the main source of transportation for the Upper East Side: Lexington Ave & 68th St: 6 Lexington Ave & 77th St: 6 Lexington Ave & 86th St: 4, 5, 6 Lexington Ave & 96th St: 6 Phase 1 of the long awaited 2nd Avenue Subway line is expected to open in December 2016

Com

pa

ny O

verv

iew

T

ran

sporta

tion

20

The Second Avenue Subway will be NYC’s first major expansion in over fifty years, with phase 1 expected open during the month of December 2016. Phase 1 will include stations at 2nd Avenue & E 72nd St, E 86th St, E 89th St. The totality of the proposed project is planned to stretch 8.5 miles long, running alongside Manhattan’s East Side. The line will start at 125th Street in Harlem down to Hanover Square in Lower Manhattan. There will be an additional track connection to the existing 63rd Street and Broadway lines, providing direct service from East Harlem and the Upper East Side to West Midtown. When complete, the line will boast 16 new stations, including a station for Midtown East. All stations are planned to have elevator and escalator access for the disabled and featured climate control for customer support.

Second Avenue Subway Line

Com

pa

ny O

verv

iew

N

ota

ble

Resta

ura

nts

21

Attractions Address

1. Toloache 166 E 82nd St, New York, NY 10028

2. Flex Mussels 174 E 82nd St, New York, NY 10028

3. Om 1593 2nd Avenue, New York, NY 10028

4. Bondurants 303 E 85th St, New York, NY 10028

5. Heidi's House 308 E 78th St, New York, NY 10075

6. Uva 1486 2nd Avenue, New York, NY 10075

7. Vella Wine Bar + Kitchen 1480 2nd Avenue, New York, NY 10075

8. Boqueria 1460 2nd Avenue, New York, NY 10075

Com

pa

ny O

verv

iew

L

oca

l Attra

ction

s

22

Attractions Address

1. Central Park

2. The Metropolitan Museum of Art 1000 5th Avenue, New York, NY 10028

3. Solomon R. Guggenheim Meuseum 1071 5th Avenue, New York, NY 10128

4. The Frick Collection 1 E 70th St, New York, NY 10021

5. Gracie Mansion 88th St and East End Avenue, New York, NY 10028

6. 92nd St Y 1395 Lexington Avenue, New York, NY 10128

Com

pa

ny O

verv

iew

C

on

fiden

tiality

Agre

em

en

t

23

Confidential Agreement

This Offering Memorandum has been prepared exclusively by EPIC Commercial Realty on behalf of

Ownership, the (“Owner”), regarding the potential purchase of the properties described herein at 225 E

82nd St New York, NY 10028 (“Property”). The materials and information contained in this Offering

Memorandum do not purport to be all-inclusive or to contain all of the information which prospective

investors may need or desire. All materials have been developed by EPIC Commercial Realty , the

Owners and other sources and are subject to variation.

No representation is made by EPIC Commercial Realty or the Owners as to the accuracy or

completeness of the information contained herein and nothing contained herein is or shall be relied on

as a promise or representation as to the future performance of the property. Although the information

contained herein is believed to be correct, EPIC Commercial Realty and the Owners and their

employees disclaim any responsibility for inaccuracies and expect prospective purchasers to exercise

independent due diligence in verifying all such information.

Further, EPIC Commercial Realty the Owners and their employees disclaim any and all liability for

representations and warranties, expressed and implied, contained in or omitted from the Offering

Memorandum or any other written or oral communication transmitted or made available to the

recipient. The Offering Memorandum does not constitute a representation that there has been no

change in the business or affairs of the Property or the Owners since the date of preparation of the

Offering Memorandum. Analysis and verification of the information contained in the Offering

Memorandum is solely the responsibility of the prospective purchaser. Additional information and an

opportunity to inspect the Property will be made available upon request to interested and qualified

investors.

The Owners and EPIC Commercial Realty each expressly reserve the right, in their sole discretion, to reject

any and all expressions of interest or offer regarding the Property and/or terminate discussions with any

entity at any time with or without notice. The Owners shall have no legal commitment or obligation to

any entity reviewing the Offering Memorandum or making an offer to purchase the Property unless and

until a written agreement for the purchase of the properties has been fully executed, delivered and

approved by the Owners and its legal counsel and any conditions to the Owners’ obligations there under

have been satisfied or waived. EPIC Commercial Realty is not authorized to make any representations or

agreements on behalf of the Owners.

This Offering Memorandum and its contents, except such information which is a matter of public record

or is provided in sources available to the public (such contents as so limited herein called the “Contents”)

are of a confidential nature. By accepting the Offering Memorandum, you agree (i) to hold and treat it

in the strictest confidence, (ii) not to photocopy or duplicate it, (iii) not to disclose the Offering

Memorandum or any of its contents to any other entity (except to outside advisors retained by you, if

necessary, for your determination of whether or not to make a proposal and from whom you have

obtained an agreement of confidentiality) without the prior written authorization of the Owners or EPIC

Commercial Realty , (iv) not to use the Offering Memorandum or any of its contents in any fashion or

manner detrimental to the interest of EPIC Commercial Realty, and (v) to return it to EPIC Commercial Realty immediately upon request of EPIC Commercial Realty or the Owners.

If you have no further interest in the Property, please return the Offering Memorandum forthwith. No

inspections of the Property are permitted unless accompanied by the Owners or a representative from EPIC Commercial Realty

Epic Commercial Realty

580 Broadway, Suite 1107

New York, NY 10012

Tel: (212) 226-9000

Yona Edelkopf CEO

(646) 278-4614 [email protected]

Baruch Edelkopf Investment Sales Associate

(646) 278-4678 [email protected]

exclusive listing - microsoftprod1.blob.core.windows.net/app72361/225 e 82nd st-new.pdf ·...

Documents