monserrate apartments package

JOSEPH ZICHELLE

3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M1

3 5 I N C O M E P R O D U C I N G U N I T SM I A M I F L | W E S T B R I C K E L L

Sotheby’s International Realty and the Sotheby’s International Realty logo are registered (or unregistered) service marks used with permission. Sotheby’s International Realty Affiliates, LLC supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each office is independently owned and operated. If your property is listed with a real estate broker, please disregard. It is not our intention to solicit the

MONSERRATE APARTMENTSO F F E R E D A T

6 .95 MILLIONWWW.MONSERRATEAPARTMENTS.COM

JOSEPH ZICHELLE


O V E R V I E W

3 5 U N I T S | S I X S T O R I E S | B U I L T I N 2 0 1 1 | 1 8 , 0 0 0 L O T S I Z E

� � Ac t u a l R e n t a l � , Q F R P H � � � 7 3 � 3 � � �

� � Hi s t o r i c a l l y L o w V a c a n c y

� � Up s i d e P o t e n t i a l

� � � � 6 T � ) W �

� � � � � � � O c c u p i e d

� � Ne w l \ � % X L O W � � � � � � � � , P S H F F D E O H � C o n d i t i o n

O V E R V I E W

JOSEPH ZICHELLE


C E N T R A L L O C A T I O NL I T T L E H A V A N A | W E S T B R I C K E L L

� � ( D V \ � D F F H V V � W R � , � � � � D Q G � ' R O S K L Q � ( [ S U H V V Z D \ � � � � � �

� � � � 0 L Q X W H V � W R � W K H � % U L F N H O O � ) L Q D Q F L D O � ' L V W U L F W

� � � � � 0 L Q X W H V � W R � ' R Z Q W R Z Q � 0 L D P L

� � � � � 0 L Q X W H V � W R � - D F N V R Q � 0 H P R U L D O � + R V S L W D O � D Q G � 8 0 � 0 H G L F D O � & D P S X V

� � � � � 0 L Q X W H V � W R � 0 L D P L � ' D G H � : R O I V R Q � D Q G � , Q W H U � $ P H U L F D Q � & D P S X V

4 3 5 S W 1 2 T H A V E&ORVH�WR�&DOOH�2FKR

JOSEPH ZICHELLE


U N I T M I X2 0 ( 1 ) B E D R O O M S | 1 5 (2 ) B A T H R O O M S

• 2 0 | 1 B E D / 1 B A T H

• 5 | 2 B E D / 1 B A T H

• 5 | 2 B E D / 1 . 5 B A T H

• 5 | 2 B E D / 2 B A T H

• 1 B E D R O O M ( S ) - S T A R T I N G A T 6 5 0 S Q F T

• 2 B E D R O O M ( S ) - S T A R T I N G A T 8 5 0 S Q F T

$ O O � X Q L W V � Z L W K � S U L Y D W H � E D O F R Q L H V � R U � R Y H U V L ] H G � W H U U D F H V �

) O R R U � 3 O D Q V � D Y D L O D E O H �

U N I T M I X

JOSEPH ZICHELLE


A M P L E P A R K I N GG A T E D & S E C U R E D

3 6 P A R K I N G S P A C E S | 1 4 P A R K I N G L I F T S | E A S Y A C C E S S 2 H A N D I C A P S P A C E S | C O V E R E D , S E C U R E D , G A T E D

JOSEPH ZICHELLE

3 1 0 . 6 2 3 . 7 0 1 7 | 3 0 5 . 5 0 5 . 7 9 9 5 J Z I C H E L L E @ O N E S O T H E B Y S R E A L T Y . C O M

C U R R E N T R E N T R O L L

A C T U A L I N C O M EUNIT ACTUAL RENT201 9/1/2013 8/31/2014 $1,160202 5/1/2013 4/30/2014 $1,200203 3/1/2014 2/28/2015 $1,000204 5/1/2014 4/30/2015 $950205 9/1/2013 8/31/2014 $1,000206 6/1/2013 5/31/2014 $1,250207 8/1/2013 7/31/2014 $1,300301 2/28/2015 $1,125302 $1,350303 3/1/2014 2/28/2014 $1,000304 $1,150305 8/1/2013 7/31/2014 $1,000306 3/1/2014 2/28/2015 $1,250307 10/1/2013 9/30/2014 $1,290401 1/1/2014 12/31/2014 $1,125402 4/1/2014 3/31/2015 $1,100403 3/1/2014 2/28/2015 $950404 9/1/2013 8/31/2014 $950405 5/1/2013 4/30/2014 $950406 5/1/2013 4/30/2014 $1,300407 6/1/2013 5/31/2014 $1,195


3/1/2014

LEASE START LEASE END

6/1/2014 5/31/2015

JOSEPH ZICHELLE



A C T U A L I N C O M E

501 8/1/2013 7/31/2014 $1,125502 2/1/2014 1/31/2015 $1,150503 $1,250504 2/1/2014 1/31/2015 $950505 3/1/2014 2/28/2015 $1000506 5/1/2014 4/30/2015 $1,300507 1/1/2014 12/31/2014 $1,300601 4/1/2014 3/31/2015 $1,125602 2/1/2014 1/31/2015 $1,150603 3/1/2014 2/28/2015 $950604 8/1/2013 7/31/2014 $950605 5/1/2013 4/30/2015 $1,000606 3/1/2014 2/28/2015 $1,250607 $1,350

$39,4452/28/20153/1/2014

UNIT ACTUAL RENTLEASE START LEASE END

JOSEPH ZICHELLE


I N C O M E S T A T E M E N TC U R R E N T E X P E N S E S & P R O F I T

R E N T A L I N C O M E

L A U N D R Y I N C O M E

T O T A L I N C O M E 4 8 3 , 1 4 0 . 0 0

E X P E N S E ( S )M a i n t e n a n c e , U t i l i t i e s , A l a r m M o n i t o r i n g , G e n e r a l L a b i l i t y , Li c e n s e s a n d P e r m i t s , W a s t e ,E l e v a t o r s , D S L , P e s t C o n t r o l , W a t e r , a n d L a n d s c a p i n g

6 6 , 3 2 0 . 0 0

I N S U R A N C ET A X E S ( O N T H E B U I L D I N G )

3 0 , 6 2 0 . 0 0 5 8 , 6 0 0 . 0 0

N E T I N C O M E 327 ,600 . 00

O T H E R I N C O M E( A P P & L A T E F E E S )

4 7 3 , 3 4 0 . 0 0

8 , 0 0 0 . 0 0

1 , 8 0 0 . 0 0

JOSEPH ZICHELLE


7 9 1 1 % 6 = � 3 * � ) < 4 ) 2 7 ) 7

E X P E N S E ( S )

I N S U R A N C E 30,620

T A X E S ( O N T H E B U I L D I N G ) 5 8 , 6 0 0

T O T A L E X P E N S E S $ 1 5 5 , 5 4 0

Uti l i t iesAlarm Monitoring

Licenses, Permits & Inspections Waste

ElevatorsPhone

Pest ControlParking Li ft Maitenance

WaterLandscaping

1 7 , 2 4 03 , 2 5 01 , 5 5 0

3 , 0 0 0

7 , 2 0 0

1 , 3 0 0

3 , 0 0 0

5 , 8 0 0

7 , 6 0 08 4 0

M A I N T E N A N C E 15,540

JOSEPH ZICHELLE


R E N T A L I N C O M E

L A U N D R Y I N C O M E

T O T A L I N C O M E 5 5 7 , 0 0 0 . 0 0

I N S U R A N C ET A X E S ( O N T H E B U I L D I N G )

3 0 , 6 2 0 . 0 0 5 8 , 6 0 0 . 0 0

N E T I N C O M E 401 ,460 . 00

O T H E R I N C O M E( A P P & L A T E F E E S )

5 4 7 , 2 0 0 . 0 0

8 , 0 0 0 . 0 0

1 , 8 0 0 . 0 0

P O T E N T I A L I N C O M E & R E T U R N SI N C R E A S E D C A S H F L O W

6 6 , 3 2 0 . 0 0E X P E N S E ( S )M a i n t e n a n c e , U t i l i t i e s , A l a r m M o n i t o r i n g , G e n e r a l L a b i l i t y , Li c e n s e s a n d P e r m i t s , W a s t e ,E l e v a t o r s , D S L , P e s t C o n t r o l , W a t e r , a n d L a n d s c a p i n g

JOSEPH ZICHELLE


K E Y I N V E S T M E N T H I G H L I G H T SG O L D E N O P P O R T U N I T Y

7 8 ) %( = � ' % 4 � 6 % 8 )

132 ) = � 1% / - 2+ �3 4 436 892 - 8 =

� � � 92 - 8 7 � ` � � 0 � 32 ) � & ) ( 6331 7 � ` � � 5 � 8;3 � & )( 6331 7

89 62 � / ) = � & 9 - 0 ( - 2+ �; - 8 , � ) < - 7 8 - 2+ � 6 ) 8 9 62 7� 43 8 )2 8 - % 0 � * 3 6 � - 2 ' 6 ) % 7 )( � ' % 7, � * 03; � � - 2 '31 )

Sotheby’s International Realty and the Sotheby’s International Realty logo are registered (or unregistered) service marks used with permission. Sotheby’s International Realty Affiliates, LLC supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each office is independently owned and operated. If your property is listed with a real estate broker, please disregard. It is not our intention to solicit the offerings of other real estate brokers. We are happy to work with them and cooperate fully. Information presented in this email is believe to be reliable, but is not guaranteed.

JOSEPH [email protected] | 305.505.7995

* 0336 �4 0%27

KEY FLOOR PL AN AND INDIVIDUAL FLOOR PL ANM U L T I - F A M I L Y | M I A M I , F L

WWW.MONSERRATEAPARTMENTS.COM

132 7 ) 6 6 % 8 ) � % 4 % 6 8 1 ) 2 8 7

U N I T 12 N D F L O O R

S Q U A R E F E E T 6 8 51 BEDROOM | 1 BATHROOM

12T

H A

VE

Pricing and availability are subject to change. Rents shown are exclusive of specials, if any. Sq. Ft. listed is an approximate value for each apartment.

LIVINGROOM

DININGROOM

KITCHEN

BEDROOM

5 T H S T R E E T


S Q U A R E F E E T 8 2 52 BEDROOMS | 1 BATHROOM

12T

H A

VE

DININGROOM

BEDROOM

5 T H S T R E E T

BEDROOM

LIVINGROOM KITCHEN




12T

H A

VE

DININGROOM

5 T H S T R E E T

BEDROOM LIVINGROOM

KITCHEN




12T

H A

VE

DININGROOM

BEDROOM

5 T H S T R E E T

KITCHEN

LIVINGROOM




12T

H A

VE

DININGROOM

5 T H S T R E E T

BEDROOMLIVINGROOM

KITCHEN



S Q U A R E F E E T 8 5 02 BEDROOMS | 1 .5 BATHROOMS

12T

H A

VE

DININGROOM

BEDROOMBEDROOM

5 T H S T R E E T

KITCHEN

LIVINGROOM



S Q U A R E F E E T 9 4 02 BEDROOMS | 2 BATHROOMS

12T

H A

VE

DININGROOM

BEDROOMBEDROOMLIVINGROOM

KITCHEN

5 T H S T R E E T


U N I T 13 R D T O 6 T H F L O O R


12T

H A

VE

5 T H S T R E E T

DININGROOM

BEDROOMLIVINGROOM

KITCHEN



S Q U A R E F E E T 8 2 52 BEDROOMS | 1 BATHROOM

12T

H A

VE

5 T H S T R E E T

DININGROOM

BEDROOM

BEDROOM

LIVINGROOM

KITCHEN



S Q U A R E F E E T 8 5 02 BEDROOMS | 1 .5 BATHROOMS

12T

H A

VE

5 T H S T R E E T

DININGROOM

BEDROOMBEDROOM

LIVINGROOM

KITCHEN



S Q U A R E F E E T 9 4 02 BEDROOMS | 2 BATHROOMS

12T

H A

VE

5 T H S T R E E T

DININGROOM

BEDROOMBEDROOM LIVINGROOM

KITCHEN


2 N D F L O O R

5 T H S T R E E T

02

01

03 04 05

0607

12T

H A

VE

3 R D T O 6 T H F L O O R

02

01

03 04 05

0607

5 T H S T R E E T

12T

H A

VE

JOSEPH ZICHELLE


132 7 ) 6 6 % 8 ) � % 4 % 6 8 1 ) 2 8 7� �� 7; � � � 8, �%: )29) � ` � 3 * * ) 6 )( � % 8 � � � �1

Sotheby’s International Realty and the Sotheby’s International Realty logo are registered (or unregistered) service marks used with permission. Sotheby’s International Realty Affiliates, LLC supports the principles of the Fair Housing Act and the Equal Opportunity Act. Each office is independently owned and operated. If your property is listed with a real estate broker, please disregard. It is not our intention to solicit the offerings of other real estate brokers. We are happy to work with them and cooperate fully. Information presented in this email is believe to be reliable, but is not guaranteed.

JOSEPH [email protected] | 305.505.7995

monserrate apartments package

Documents

t h r o o

c e s c o v e r e d

b e d r o o

o n e s o t h e b y

s s t

s i d e p o t e n t

t e d s e c u r e d3

s t o r i c