830 NE 24th Lane, Cape Coral, Florida 33909
This property is a 29,800 sq ft single building single-storey industrial flexible space building located on 2.12 acres in Cape Coral, Florida.
The building was constructed in circa 2002 and is presently configured into four separate tenant spaces. It is fully leased, although one unit is leased back to the seller on a short term lease.
The building is being acquired as a bank foreclosure at $30.20 per square foot, a significant reduction to replacement cost, which is expected to be approximated $60 per square foot ($1,788,000) for a building of this size and quality.
Disclaimer: Information provided about forecast annual net cash flow and cash on cash returns are derived from unaudited financial projections. Such forward-looking statements are not guarantees of future performance and involve known and unknown risks, uncertainties, assumptions and other important factors, many of which are beyond the control of the Responsible Entity. The Responsible Entity cannot and does not give any assurance that the results, performance or achievements expressed or implied by the forward-looking statements will actually occur and investors are cautioned not to place undue reliance on these forward-looking statements.
|Acquisition date||1 May 2014|
|Contract purchase price||$900,000|
|Original listed price||$949,000|
|Discount to listing price||$49,000|
|Independently appraised price||$925,000|
|Occupancy at purchase date||100%||Appraisal date and appraiser||27 March 2014
Diversified Appraisals, Inc.
|Finance terms||$300,000 @ 4.25% interest-only
for 7 years
|Gross Building Area||29,800 sq ft (2,768 sq mtrs)|
|Land size||92,347 sq ft (8,579 sq mtrs)|
|At purchase estimated net operating income||$73,717|
|At purchase estimated cap rate||8.01%|
|At purchase estimated cash on cash return||9.95%|
Currency: All numbers are shown in USD. Returns shown have not been translated into Australian dollars as the exchange rate varies. A AUD:USD exchange rate below AUD1:USD1 will increase the percentage return. A AUD:USD exchange rate in excess of AUD1:USD1 will decrease the return.
Management costs: Returns shown above include US management costs, but exclude the management fee charged by the Responsible Entity (1.98% per annum of Gross Assets).
Returns: Returns prior to the property being stabilized are expected to be lower than those forecast above as once off due diligence costs are absorbed, and as less income is received from vacancies as at purchase date. Unless otherwise noted, properties are expected to be stabilized within 12 months of acquisition.
More information on key terms:
|Net operating income:||Operating income – operating expenses|
|Capitalization rate:||(Net operating income ÷ Purchase price) × 100|
|Cash on Cash return:||(Annual cash back ÷ Cash down) × 100|
|At purchase capitalization rate:||Using unaudited management forecasts, the estimated capitalization rate at purchase date.|
|At purchase cash on cash return:||Using unaudited management forecasts, the estimated cash on cash return at purchase date.|