retail storefront property - jesse lee live oak ave arcadia ca-omp.pdfretail storefront property...
TRANSCRIPT
Retail Storefront Property30-40, 52-60, 108-112, 122-126 Live Oak Avenue
Arcadia, CA
For more information, please contact:
Matthew C. SullivanManaging Director, Principal
DRE License # 00848427
Lee & Associates® – Investment Services GroupA Member of the Lee & Associates Group of Companies
515 S. Flower Street, Suite 3600, Los Angeles, CA 90071Office 213.623.0800 Fax 213.623.1395
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group
Table of Contents
SECTION I - EXECUTIVE OVERVIEWExecutive Summary. . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4 Property Overview . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5
SECTION II - PROPERTY DESCRIPTIONProperty Photos . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . .7-8Plat Map . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9Aerial View . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10
SECTION III - FINANCIAL ANALYSISIncome & Expense . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12
SECTION IV - TENANT INFORMATIONRent Roll . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 14
SECTION V - AREA DESCRIPTION Area Map . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 16 Location Overview . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 17
SECTION VI - SALES/ON MARKET COMPARABLES Sales Comparables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 19 Land Sales Comparables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 20On Market Comparables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 21On Market Land Comparables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 22
SECTION VII - LEASE COMPARABLES Lease Comparables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 24
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 3
Section i
executive overview
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 4
THE PROPERTY: Retail Storefront Property 30-40, 56-60, 108-112 E Live Oak Ave 122-126 Live Oak Ave (2 Vacant Lots) Arcadia, CA 91006
PRICE: $ 6,200,000
LAND PRICE (122-126 E Live Oak): $ 800,000 ($ 46.03/sq. ft.)
RETAIL BUILDINGS PRICE: $ 5,400,000 ($ 160/sq. ft.)
CURRENT CURRENT OCCUPANCY: 100 %
CURRENT NET INCOME: $ 364,457
CURRENT CAP RATE: 6.75 %
ESTIMATED EXPENSES: $ 82,957
EXCESS VACANT LAND: +/- 17,380 square feet
PARCELS: 8573-023-004 8573-023-006 8573-023-009 8573-024-005 8573-024-006
Executive Summary
YEAR COMPLETED: 1950 / 1955 / 1960
BUILDING SIZE: +/- 30,000 net rentable square feet
LAND AREA: +/- 75,700 square feet (+/- 1.74 acres)
ZONING: C2 / CM / M1
TRAFFIC COUNTS: 32,685 ADT at E Live Oak Ave (at Greenfield Ave)
24,085 ADT at S Santa Anita Ave (at Bishop Ct)
DEMOGRAPHICS: 1-mile 3-miles 5-milesPOPULATION (2010): 21,469 219,981 566,999AVG. HH INC. (2010): $83,391 $69,779 $72,759
CURRENT TENANTS: Aerobic Fitness Consults Farmers Insurance Golden State Water Co. Valley Printing Moscow Music School
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 5
Subject properties are ±30,000 SF retail storefront buildings located in Arcadia, CA. The subject property consists of multiple retail buildings and two vacant lots along East Live Oak Avenue, with abundant restaurants and retail within walking distance. Subject property offers excellent street visibility. The buildings includes street parking with rear onsite parking also available. The property offers nearby access to the Foothill (210) Freeway, with the San Bernardino (10) and San Gabriel River (605) Freeways within minutes of the subject property. Neighboring national anchor tenants include Ralphs, Albertson’s, 7-Eleven, Citibank, Jack in the Box, Walgreens and Rite Aid.
Property Attributes
• ± 30,000 SF retail buildings and 2 vacant lots
• Excellent area demographics
• Excellent street visibility
• Neighboring national anchor tenants: Ralphs, Albertson’s, 7-Eleven, Citibank, Jack in the Box, Walgreens and Rite Aid
• Plenty of onsite parking
Property Overview
30-40 E Live Oaks Avenue
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 6
Section ii
ProPerty DeScriPtion
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 7
Property Photos
108-112 E Live Oaks Avenue
30-40 E Live Oaks Avenue - Parking Lot
52-60 E Live Oaks Avenue
122-126 E Live Oaks Avenue - Vacant Lots
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 8
Interior Property Photos
38 E Live Oaks Avenue
52 E Live Oaks Avenue
30 E Live Oaks Avenue
56 E Live Oaks Avenue
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 9
Stew
art Title
Prepared O
n : 03/09/2012 2012 C
oreLogic. All rights reserved
Stew
art Title
Prepared O
n : 03/09/2012 2012 C
oreLogic. All rights reserved
Plat Map
N
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 11
Financial analySiS
Section iii
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 12
Income & Expense
PRICING $6,200,000
Land Price (122-126 E Live Oak) $800,000
Retail Buildings $5,400,000
30,000
$180.00
100.00%
INCOME & EXPENSE Current
INCOMEBase Rent 400,752$ CAM Reimbursements 66,700$
Less: Vacancy (%) (20,038) (5%)
Effective Gross Revenue $447,414
ESTIMATED EXPENSES PSF
RE Taxes + Assessments 1.25150% 70,957$ 2.37
Insurance -$ 0.00
Estimated CAM Expenses -$ 0.00
Management Fee 3% 12,000$ 0.40
Total Expenses $82,957 2.77
TOTALSNet Operating Income $364,457
Cap Rate 6.75%
Price
Rentable Square Feet
Price/Rentable Square Feet
Current Physical Occupancy
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 13
tenant inFormation
Section iv
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 14
Rent Roll
Suite Tenant Rentable SF % Start Expire Total Rent/Mo Rent SF/Mo Lease Type Options Lease Escalations
30 Moscow Music School 2,000 6.7% 01/01/12 12/31/17 $2,000 $1.00 NNN 1 x 5 years Annual CPI
32 New Tenant 1,600 5.3% $1,800 $1.13 NNN
34A B&S Second Hand Shop 1,600 5.3% 05/01/11 04/30/14 $1,754 * $1.10 NNN Annual CPI
34B Meeker Family Partners 1,600 5.3% 07/01/12 06/30/13 $2,000 $1.25 NNN
36 Kumon Math & Reading 1,600 5.3% 07/01/12 06/30/15 $2,150 * $1.34 NNN Annual CPI
38 New Tenant 1,800 6.0% $2,000 $1.11 NNN
40 Aerobic Fitness Consults 1,800 6.0% 06/01/12 05/31/12 $1,839 $1.02 NNN Annual CPI
52 Broken Rhythm 2,800 9.3% 12/18/09 12/18/12 $3,500 * $1.25 NNN 1 x 3 years Annual CPI
54 Vegetarian Supply 1,200 4.0% 09/01/11 08/31/13 $1,300 $1.08 NNN 1 x 2 years Annual CPI
56 Golden Years Services 4,400 14.7% 08/01/08 07/31/13 $5,650 * $1.28 NNN Annual CPI
60 Golden Years Services 6,600 22.0% 08/01/08 07/31/13 $8,300 * $1.26 NNN Annual CPI
108 Farmers Insurance 1,200 4.0% 12/01/11 11/30/14 $1,100 $0.92 NNN 1 x 3 years Annual CPI
110 Golden State Water Co. 900 3.0% 05/01/12 04/30/13 $1,090 $1.21 Gross Annual CPI
112 Valley Printing 900 3.0% MTM MTM $997 $1.11 Gross Annual CPI
TOTAL 30,000 100.0% $35,480
Vacant - 0.0% #VALUE! $0
Occupied 30,000 100.0% $35,480
* Estimated Increase due
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 15
area DeScriPtion
Section v
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 17
Location Overview
The City of Arcadia is located in Los Angeles County, California and located approximately 13 miles northeast of downtown Los Angeles in the San Gabriel Valley and at the base of the San Gabriel Mountains. Arcadia is the site of the Santa Anita Park racetrack and home to the Los Angeles County Arboretum and Botanic Garden. Revenue from the Santa Anita Racetrack has long supported capital improvements for the City of Arcadia, resulting in the City having very little bonded indebtedness. Arcadia’s economy is driven by wholesale trade, retail trade, manufacturing, health care and social assistance,arts,entertainment,andrecreation.TheWestfieldSantaAnitamall(formerlytheSantaAnitaFashionPark)isamajor shopping center in the city. The city had a population of 56,364 at the 2010 census. In 2010, Bloomberg Businessweek named Arcadia as one of the “Best Places to Raise Your Kids: 2010” for the second year in a row.
Location Attributes
• LocatedconvenientlywithinSanGabrielValley• Locatednear10,210and605Freeways• “BestPlacestoRaiseYourKids”byBloomberg
Businessweek• Excellentingressandegress• AdjacenttoTempleCity,RosemeadandMonrovia
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 18
Section vi
SaleS/on market comParableS
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 19
Sales Comparables
Property Name / Location Price SF PSF Year Built CAP COE
Sub Live Oak & Santa Anita Arcadia, CA 91006 $5,400,000 30,000 $180.00
1950 1955 1960
7.19% N/A
1 706 W Las Tunas Drive San Gabriel, CA 91776 $5,550,000 19,536 $284.09 1964 4.1% 06/15/12
2 200 W Main St Alhambra, CA 91801 $1,850,000 11,155 $165.84 1924 N/A 02/12/10
3 1414 Baldwin St Arcadia, CA 91007 $2,110,000 8,000 $263.75 1967 N/A 11/18/11
4 222-238 E Main St Alhambra, CA 91801 $2,450,000 12,220 $200.49 1932 / 2004 6.5% 10/14/11
Average $2,990,000 12,728 $228.54
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 20
Land Sale Comparables
Site Location Price Land Area Cost/SF Proposed Use Zoning COE
Sub Live Oak & Santa Anita Arcadia, CA 91006 $800,000 17,380 $46.03 Commercial C2 N/A
1 324 E. Las Tunas Dr. San Gabriel, CA 91776 $1,350,000 34,848 $38.74 Commercial C1-R3 1/21/2011
2 120 S. San Gabriel Blvd. San Gabriel, CA 91776 $6,650,000 125,888 $52.82 Commercial C1 03/04/11
3 1133 E Main St Alhambra, CA 91801 $1,100,000 17,860 $61.59 Commercial ALCPD 4/18/2012
4 1307 E Main St Alhambra, CA 91801 $501,000 11,326 $44.23 Commercial CPD 03/26/10
Average $2,400,250 47,481 $49.35
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 21
On Market Comparables
Property Name / Location Price SF PSF Year Built CAP DOM
Sub Live Oak & Santa Anita Arcadia, CA 91006 $5,400,000 30,000 $180.00 1950 / 1955 /
1960 7.19% N/A
1 111 W Foothill Blvd Monrovia, CA 91016 $2,850,000 11,649 $244.66 1929 N/A 48
2 114 E Lemon Ave Monrovia, CA 91016 $1,695,000 9,521 $178.03 1922 N/A 397
3 2610-2614 E. Colorado BlvdPasadena, CA 91107 $859,000 3,640 $235.99 1923 5.6% 348
Average $1,801,333 8,270 $219.56
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 22
On Market Land Comparables
Site Location Price Land Area Cost/SF Proposed Use Zoning DOM
Sub Live Oak & Santa Anita Arcadia, CA 91006 $800,000 17,380 $46.03 Commercial C2 N/A
1 201 E Live Oak Ave Arcadia, CA 91006 $1,140,000 17,119 $66.59 Commercial C1 1,583
2 902 E Mission Road San Gabriel, CA 91776 $699,000 11,757 $59.45 Commercial C3 8
Average $919,500 14,438 $63.02
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 23
leaSe comParableS
Section vii
E Live Oak Avenue - Arcadia, CA
Lee & Associates® - Investment Services Group 24
Property Location Property SF Available SF Rent/SF Occupancy Lease Type
Sub Live Oak & Santa Anita Arcadia, CA 91006 30,000 0 $1.15 100.0% NNN
1 215 S. 1st Ave. Arcadia, CA 91006 2,600 2,600 $1.12 0.0% NNN
2 512 S. 1st Ave. Arcadia, CA 91006 1,215 600 $1.67 50.6% MG
3 1010 S. Balwin Ave. Arcadia, CA 91006 6,909 1,200 $2.58 82.6% NNN
4 11 W Huntington Dr. Arcadia, CA 91006 28,318 900 $1.80 96.8% NNN
5 288 E. Live Oak Ave. Arcadia, CA 91006 6,160 1,659 $1.95 73.1% MG
6 121-169 E. Foothill Blvd. Arcadia, CA 91006 175,903 2,800 $1.75 98.4% NNN
7 1410 S. Baldwin Arcadia, CA 91007 2,250 2,250 $1.85 0.0% MG
8 625 S. 1st Ave Arcadia, CA 91006 3,256 1,736 $1.56 46.7% NNN
Average $28,326 1,718 $1.79 56.0%
Lease Comparables
Matthew C. SullivanManaging Director, Principal
Lee & Associates® – Los Angeles - ISGCorp ID #: 01859073
A Member of the Lee & Associates® Group of Companies515 S. Flower Street, Suite 3600, Los Angeles, CA 90071
Office 213.623.0800 Fax 213.623.1395