Upload
others
View
0
Download
0
Embed Size (px)
Citation preview
803 E VILLA STREETMULTIFAMILY INVESTMENT OPPORTUNITY
PASADENA, CALIFORNIA 91101
Real estate Investment sales t FInancIng t ReseaRch t advIsoRy seRvIces L O S A N G E L E S C O U N T Y M U L T I F A M I L Y
N O N - E N D O R S E M E N T & D I S C L A I M E R N O T I C E
C O N F I D E N T I A L I T Y & D I S C L A I M E RThe 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. Marcus & Millichap is a service mark
of Marcus & Millichap Real Estate Investment Services, Inc.
© 2020 Marcus & Millichap. All rights reserved.
N O N - E N D O R S E M E N T N O T I C EMarcus & 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.
Activity ID: XXXXXX
A L L P R O P E R T Y S H O W I N G S A R E B Y A P P O I N T M E N T O N L Y .P L E A S E C O N S U L T Y O U R M A R C U S & M I L L I C H A P A G E N T F O R M O R E D E T A I L S .
Exclusively Listed By:
A NATIONALLY RECOGNIZED APARTMENT BROKERAGE TEAM
L O S A N G E L E S C O U N T Y M U L T I F A M I L Y
OFFICES THROUGHOUT THE U.S. AND CANADAwww.marcusmillichap.com
Real estate Investment sales t FInancIng t ReseaRch t advIsoRy seRvIces
Rick E. RaymundoSenior Managing Director Investments
Executive Director, National Multi Housing Group
515 South Flower Street Suite 500Los Angeles, CA 90071
(213) 943-1855 Direct(818) 219-6146 Mobile
(213) 943-1961 [email protected]
www.RaymundoInvestments.com
Oscar DiazSenior Associate Member
National Multi Housing Group
515 South Flower Street Suite 500Los Angeles, CA 90071
(213) 943-1884 Direct(213) 999-2124 Mobile
(213) 943-1961 [email protected]
Lillian Lakes Associate Member
National Multi Housing Group
515 South Flower Street Suite 500Los Angeles, CA 90071
(213) 943-1854 Direct(404) 734-4044 Mobile
(213) 943-1961 [email protected]
Section 1 inveStment overview
Section 2 Pricing and Financial analySiS
Section 3 ProPerty deScriPtion
Section 4 recent SaleS
Section 5 rent comParableS
Section 6 demograPhic analySiS
Table of ConTenTs
803 E Villa StreetPasadena, CAlifornia 91101
INVESTMENT OVERVIEW803 e villa Street, PaSadena, ca 91101
Section 1
Marcus & Millichap is pleased to announce the sale of 803 E Villa Street, a 5-unit multifamily property on a spacious
13,221 square foot lot in Pasadena, CA. The Craftsman-style property sits just three blocks from the Pasadena
Playhouse District, and one mile from Old Town Pasadena, allowing tenants convenient access to some of the more
vibrant shopping and dining areas in the city. Current rents sit far below the market rates in the area, allowing a new
investor the potential to capitalize on the approximately 76% rent upside.
Originally constructed in 1905, the building features many of the character accents often associated with iconic
Pasadena Craftsman-style properties, including decorative windows, a covered front porch, overhanging eaves,
exposed beams, fireplaces, and a pitched roof. There is ample parking, including individual garages, and the building
is not on the seismic retrofit list (Buyer to verify).
Tenants are within easy walking distance of the Metro Gold Line, with the Lake Avenue station just one block away.
The Hat, known for its “World Famous Pastrami” sandwiches, is just three parcels east of the building, while retail
destinations along Lake Avenue and Colorado Boulevard are conveniently close. The Paseo, an outdoor shopping
center featuring Arclight Cinemas, West Elm, DSW, Yard House, and additional restaurants is a short drive from the
building.
inveStment overview
INVESTMENT OVERVIEW6
This Information has been secured from sources we believe to be reliable, but we make no representation or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. © 2020 Marcus & Millichap Activity ID: XXXXXXXX
803 E Villa Street, Pasadena, CA 91101
803 E Villa Street, Pasadena, CA 91101
7INVESTMENT OVERVIEW
This Information has been secured from sources we believe to be reliable, but we make no representation or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. © 2020 Marcus & Millichap Activity ID: XXXXXXXX
Higher Allowable Rent Increases
Significant Value-Add Potential – Current Rents are Approximately 76% Below Market Rates
Excellent Pasadena Location – One Mile to Old Town Pasadena, Three Blocks to Playhouse District
Attractive Price per Square Foot Compared to Similar Recent Sales
Average Single Family Home Sales Price Exceeds $1,267,000 in Pasadena in Past Year
Potential Development Opportunity – Large 13,221 Square Foot Lot.
One Block from Lake Avenue Metro Gold Line Station and the 210 Freeway
Not on Seismic Retrofit List (Buyer to Verify)
803 E Villa Street, Pasadena, CA 91101
inveStment highlightS
PRICE PER UNIT PRICE PRICE PER SQUARE FOOT
$300,000 $1,500,000 $446.43
oFFering highlightS
INVESTMENT OVERVIEW8
CAP RATE - CURRENT GIM - CURRENT
2.21% 22.91
THE OFFERING
Property Address803 E Villa Street
Pasadena, CA 91101Price $1,500,000
Down Payment 100% / $1,500,000
Price/Unit $300,000
Price/SF $446.43
Number of Units 5
Rentable Square Feet 3,360
Number of Buildings 1
Number of Stories 2
Year Built 1905
Lot Size 13,220
VITAL DATACAP Rate - Current 2.21%GIM - Current 22.91
Net Operating Income - Current $33,098
Total Return - Current 2.2% / $33,098
CAP Rate - Pro Forma 5.31%GIM - Pro Forma 12.99
Net Operating Income - Pro Forma $79,640
Total Return - Pro Forma 5.3% / $79,640
803 E Villa Street, Pasadena, CA 91101
9INVESTMENT OVERVIEW
UNIT MIXNO. OF UNITS
UNITTYPE
APPROX. SF
1 Studio 1 Bath 500
3 1 Bedroom 1 Bath 620
1 2 Bedroom 1.75 Bath 1,000
5 TOTAL 3,360
THE OFFERINGProperty Address: 803 E Villa Street
Pasadena, CA 91101Assessor’s Parcel Number: 5731-018-018
Zoning: PSR1
SITE DESCRIPTIONNumber of Units: 5
Number of Buildings: 1Number of Stories: 2
Year Built / Renovated: 1905Rentable Square Feet: 3,360
Lot Size: 13,220Type of Ownership: Fee Simple
UTILITIESElectric: Separately Metered
Gas: Separately Metered
CONSTRUCTIONFraming: Wood FrameExterior: Stucco
Parking Surface: ConcreteRoof: Pitched
ProPerty Summary
OFFERING PRICE:
$1,500,000
PROPERTY TOURS:Prospective purchasers are encouraged to drive by the subject property prior to submitting offers. Please do not contact the management company without prior approval. All property tours must be coordinated through the listing agents.
803 E Villa Street, Pasadena, CA 91101
location highlightS
87“Very Walkable”
Most errands can be accomplished on foot.
WALK SCORE
“Good TransiT”Many nearby public
transportation options.
66TRANSIT SCORE
“Very bikeable”Biking is convenient
for most trip.
87BIKE SCORE
INVESTMENT OVERVIEW10 803 E Villa Street, Pasadena, CA 91101
PRICING & FINANCIAL ANALYSISSection 2
803 e villa Street, PaSadena, ca 91101
PRICING & FINANCIAL ANALYSIS12
NO. OF UNITS
UNIT TYPE
APPROX. SF
CURRENT RENTS
RENT/SF
MONTHLY INCOME
PRO FORMA RENTS
RENT/SF
MONTHLY INCOME
1 Studio 1 Bath 500 $780 $1.56 $780 $1,595 $3.19 $1,595
3 1 Bedroom 1 Bath 620 $900 - $1,250 $1.73 $3,375 $1,900 $3.06 $5,700
1 2 Bedroom 1.75 Bath 1,000 $1,300 $1.30 $1,300 $2,325 $2.33 $2,325
5 TOTAL 3,360 $5,455 $9,620
Studio: 20%2B1.75B: 20%
1B1B: 60%
No. ofUnits
UnitType
Approx.Square Feet Current Rents Rent/
SFMonthlyIncome
Pro FormaRents
Rent/SF
MonthlyIncome
1 Studio 1 Bath 500 $780 $1.56 $780 $1,595 $3.19 $1,595
3 1 Bdr 1 Bath 620 $900 - $1,250 $1.73 $3,375 $1,900 $3.06 $5,700
1 2 Bdr 1.75 Bath 1,000 $1,300 $1.30 $1,300 $2,325 $2.33 $2,325
5 TOTAL 3,360 $5,455 $9,620
Unit Mix Unit Rent & Rent/SF
$0.00
$0.20
$0.40
$0.60
$0.80
$1.00
$1.20
$1.40
$1.60
$1.80
$0
$200
$400
$600
$800
$1,000
$1,200
Studio 1B1B 2B1.75B
3
PRICING AND FINANCIAL ANALYSIS803 E Villa StreetPASADENA, CA
This information has been secured from sources we believe to be reliable, but we make no representations or warranties,expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer mustverify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap RealEstate Investment Services, Inc. © 2020 Marcus & Millichap. All rights reserved.
UNIT MIX
UNIT MIX UNIT RENT & RENT/SF
1 Bedroom 1 Bath
Studio 1 Bath
20% Studio 1 Bath
60% 2 Bedroom
2 Bath
20% 2 Bedroom 1.75 Bath
2 Bedroom 1.75 Bath
803 E Villa Street, Pasadena, CA 91101
unit mix
INCOME CURRENT PER UNIT PRO FORMA PER UNIT
GROSS POTENTIAL INCOME $65,460 $13,092 $115,440 $23,088
Vacancy/Collection Allowance (GPR) 3.0% / $1,964 $393 3.0% / $3,463 $693
EFFECTIVE GROSS INCOME $63,496 $12,699 $111,977 $22,395
EXPENSES CURRENT PER UNIT PRO FORMA PER UNIT
Real Estate Taxes (1.0560%) $15,840 $3,168 $15,840 $3,168
Insurance $1,344 $269 $1,344 $269
Utilities $1,974 $395 $1,974 $395
Landscaping $1,200 $240 $1,200 $240
Repairs & Maintenance $2,500 $500 $2,500 $500
Unit Turnover $1,000 $200 $1,000 $200
Management Fee 4.0% / $2,540 $508 4.0% / $4,479 $896
Reserves & Replacements $1,000 $200 $1,000 $200
Trash $3,000 $600 $3,000 $600
TOTAL EXPENSES $30,398 $6,080 $32,337 $6,467
Expenses per SF $9.05 $9.62
% of EGI 47.9% 28.9%
NET OPERATING INCOME $33,098 $6,620 $79,640 $15,928
13PRICING & FINANCIAL ANALYSIS803 E Villa Street, Pasadena, CA 91101
income & exPenSeS
PRICING & FINANCIAL ANALYSIS14
UNIT NUMBER UNIT TYPE UNIT SF CURRENT RENT RENT/SF
1 2 Bdr 1.75 Bath 1,000 $1,300 $1.30
2 1 Bdr 1 Bath 620 $1,250 $2.02
3 1 Bdr 1 Bath 620 $1,225 $1.98
4 1 Bdr 1 Bath 620 $900 $1.45
5 Studio 1 Bath 500 $780 $1.56
TOTAL VACANT $0
5 TOTAL OCCUPIED 3,360 $5,455
5 TOTAL 3,360 $5,455
rent roll
803 E Villa Street, Pasadena, CA 91101
PROPERTY DETAILS
Location 803 E Villa StreetPasadena, CA 91101
Price $1,500,000
Down Payment 100% / $1,500,000
Number of Units 5
Price/Unit $300,000
Rentable Square Feet 3,360
Price/SF $446.43
CAP Rate - Current 2.21%
CAP Rate - Pro Forma 5.31%
GIM - Current 22.91
GIM - Pro Forma 12.99
Year Built 1905
Lot Size 13,220
Type of Ownership Fee Simple
Annualized Operating DataIncome CURRENT PRO FORMAGross Potential Rent $65,460 $115,440
Gross Potential Income $65,460 $115,440
Less: Vacancy / Deductions (GPR) 3.0% / $1,964 3.0% / $3,463
Effective Gross Income $63,496 $111,977
Less: Expenses $30,398 $32,337
Net Operating Income $33,098 $79,640
Net Cash Flow Before Debt Service $33,098 $79,640
Expenses CURRENT PRO FORMAReal Estate Taxes $15,840 $15,840
Insurance $1,344 $1,344
Utilities $1,974 $1,974
Landscaping $1,200 $1,200
Repairs & Maintenance $2,500 $2,500
Unit Turnover $1,000 $1,000
Management Fee $2,540 $4,479
Reserves & Replacements $1,000 $1,000
Trash $3,000 $3,000
Total Expenses $31,523 $33,462
Expenses / Unit $6,305 $6,692
Expenses / SF $9.38 $9.96
% of EGI 49.65% 29.88%
15PRICING & FINANCIAL ANALYSIS803 E Villa Street, Pasadena, CA 91101
Financial overview
PRICING & FINANCIAL ANALYSIS16
$300,000 $1,500,000 $446.43PRICE PER UNIT PRICE PRICE PER SQUARE FOOT
5 1905 3,360 13,220UNITS YEAR BUILT RENTABLE SQUARE FEET LOT SIZE
2.21% 22.91 5.31% 12.99CAP RATE - CURRENT GRM - CURRENT CAP RATE - PRO FORMA GRM - PRO FORMA
803 E Villa StrEEt, PaSadEna, Ca 91101
803 E Villa Street, Pasadena, CA 91101
PROPERTY DESCRIPTIONSection 3
803 e villa Street, PaSadena, ca 91101
PROPERTY DESCRIPTION18
803 E Villa Street
803 E Villa Street, Pasadena, CA 91101
regional maP
19PROPERTY DESCRIPTION
803 E Villa Street
803 E Villa Street, Pasadena, CA 91101
local maP
803 E Villa Street
803 E Villa Street, Pasadena, CA 91101
aerial Photo
PROPERTY DESCRIPTION20
THE OFFERING
Property Address803 E Villa Street
Pasadena, CA 91101Assessor’s Parcel Number 5731-018-018Zoning PSR1
SITE DESCRIPTIONNumber of Units 5Number of Buildings 1Number of Stories 2Year Built 1905Rentable Square Feet 3,360Lot Size 13,220Type of Ownership Fee Simple
UTILITIESElectric Separately MeteredGas Separately Metered
CONSTRUCTIONFraming Wood FrameExterior StuccoParking Surface ConcreteRoof Pitched
803 E Villa Street, Pasadena, CA 91101
ProPerty Summary
21PROPERTY DESCRIPTION
803 E Villa Street, Pasadena, CA 91101
ProPerty PhotoS
PROPERTY DESCRIPTION22
SALES COMPARABLESSection 4
803 e villa Street, PaSadena, ca 91101
727 E Orange Grove Boulevard
157 N Allen Avenue
4
803 E Villa Street
1
3
696 Mira Monte
84-88 N Catalina Avenue
2
803 E Villa Street, Pasadena, CA 91101
SaleS comParable maP
SALES COMPARABLES24
0.00
0.40
0.80
1.20
1.60
2.00
2.40
2.80
3.20
3.60
4.00
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
Average GRM
0.00
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00
18.00
20.00
22.00
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
Average Cap Rate
11
RECENT SALES803 E Villa StreetPASADENA, CA
This information has been secured from sources we believe to be reliable, but we make no representations or warranties,expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer mustverify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap RealEstate Investment Services, Inc. © 2020 Marcus & Millichap. All rights reserved.
CAP RATE AND GRM Average Price per Square Foot
Average Price per Unit
0.00
50.00
100.00
150.00
200.00
250.00
300.00
350.00
400.00
450.00
500.00
550.00
600.00
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
0
40,000
80,000
120,000
160,000
200,000
240,000
280,000
320,000
360,000
400,000
440,000
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
12
RECENT SALES803 E Villa StreetPASADENA, CA
This information has been secured from sources we believe to be reliable, but we make no representations or warranties,expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer mustverify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap RealEstate Investment Services, Inc. © 2020 Marcus & Millichap. All rights reserved.
PRICE PER SF AND PRICE PER UNIT
Average Price per Square Foot
Average Price per Unit
0.00
50.00
100.00
150.00
200.00
250.00
300.00
350.00
400.00
450.00
500.00
550.00
600.00
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
0
40,000
80,000
120,000
160,000
200,000
240,000
280,000
320,000
360,000
400,000
440,000
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
12
RECENT SALES803 E Villa StreetPASADENA, CA
This information has been secured from sources we believe to be reliable, but we make no representations or warranties,expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer mustverify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap RealEstate Investment Services, Inc. © 2020 Marcus & Millichap. All rights reserved.
PRICE PER SF AND PRICE PER UNIT
0.00
0.40
0.80
1.20
1.60
2.00
2.40
2.80
3.20
3.60
4.00
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
Average GRM
0.00
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00
18.00
20.00
22.00
Subject 727E
OrangeGrove
Boulevard
157N
AllenAvenue
696Mira
Monte
84-88N
CatalinaAvenue
Average Cap Rate
11
RECENT SALES803 E Villa StreetPASADENA, CA
This information has been secured from sources we believe to be reliable, but we make no representations or warranties,expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer mustverify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap RealEstate Investment Services, Inc. © 2020 Marcus & Millichap. All rights reserved.
CAP RATE AND GRM
average Price Per Square Foot
Subject
average caP rate
average grm average Price Per unit
Subject Subject
Subject
Avg 17.01 Avg $340,789
Avg 3.99%Avg $522.38
803 E Villa Street, Pasadena, CA 91101 25SALES COMPARABLES
727 E Orange Grove BoulevardPasadena, CA 91104
Close of Escrow: 11/25/2019Total No. of Units: 7
Year Built: 1949Rentable SF: 4,381
Lot Size: 16,553Sale Price: $2,050,000Price/Unit: $292,857
Price/SF: $467.93CAP Rate: 4.11%
GRM: 16.52
NO. OF UNITS UNIT TYPE
6 1 Bdr 1 Bath1 2 Bdr 2 Bath
1
803 E Villa StreetPasadena, CA 91101
Subject PropertyTotal No. of Units: 5
Year Built: 1905Rentable SF: 3,360
Lot Size: 13,220Sale Price: $1,500,000Price/Unit: $300,000
Price/SF: $446.43CAP Rate: 2.21%
GIM: 22.91
NO. OF UNITS UNIT TYPE
1 Studio 1 Bath3 1 Bdr 1 Bath1 2 Bdr 1.75 Bath
803 E Villa Street, Pasadena, CA 91101SALES COMPARABLES26
157 N Allen AvenuePasadena, CA 91106
Close of Escrow: 05/31/2019Total No. of Units: 7
Year Built: 1961Rentable SF: 3,965
Lot Size: 3,964Sale Price: $2,175,000Price/Unit: $310,714
Price/SF: $548.55CAP Rate: 4.26%
GRM: 16.08
NO. OF UNITS UNIT TYPE
6 Studio 1 Bath1 2 Bdr 2 Bath
2
696 Mira MontePasadena, CA 91101
Close of Escrow: 01/15/2020Total No. of Units: 8
Year Built: 1954Rentable SF: 4,601
Lot Size: 7,000Sale Price: $2,450,000Price/Unit: $306,250
Price/SF: $532.49CAP Rate: 3.60%
GRM: 16.98
NO. OF UNITS UNIT TYPE
8 1 Bdr 1 Bath
3
803 E Villa Street, Pasadena, CA 91101 27SALES COMPARABLES
84-88 N Catalina AvenuePasadena, CA 91106
Close of Escrow: 05/06/2019Total No. of Units: 6
Year Built: 1924Rentable SF: 5,032
Lot Size: 10,890Sale Price: $2,720,000Price/Unit: $453,333
Price/SF: $540.54CAP Rate: 3.98%
GRM: 18.46
NO. OF UNITS UNIT TYPE
5 1 Bdr 1 Bath1 2 Bdr 1 Bath
4
803 E Villa Street, Pasadena, CA 91101SALES COMPARABLES28
RENT COMPARABLESSection 5
803 e villa Street, PaSadena, ca 91101
148 N Catalina Avenue
95 N Michigan Avenue
570 N Los Robles Avenue
803 E Villa Street
1
4
2
135 N Holliston Avenue5
211 S El Molino Avenue
3
803 E Villa Street, Pasadena, CA 91101
rent comParable maP
RENT COMPARABLES30
1 Bdr Studio
0
300
600
900
1,200
1,500
1,800
Subject 211SEl
MolinoAvenue
95N
MichiganAvenue
135N
HollistonAvenue
570N
LosRoblesAvenue
Average Rents - Studio and 1 Bedroom
16
RENT COMPARABLES803 E Villa StreetPASADENA, CA
This information has been secured from sources we believe to be reliable, but we make no representations or warranties,expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer mustverify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap RealEstate Investment Services, Inc. © 2020 Marcus & Millichap. All rights reserved.
OCCUPANCY AND AVERAGE RENTS
0
200
400
600
800
1,000
1,200
1,400
1,600
1,800
2,000
2,200
2,400
Subject 570N
LosRoblesAvenue
148N
CatalinaAvenue
Average Rents - 2 Bedrooms
17
RENT COMPARABLES803 E Villa StreetPASADENA, CA
This information has been secured from sources we believe to be reliable, but we make no representations or warranties,expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer mustverify the information and bears all risk for any inaccuracies. Marcus & Millichap is a trademark of Marcus & Millichap RealEstate Investment Services, Inc. © 2020 Marcus & Millichap. All rights reserved.
AVERAGE RENTS
Subject
average rentS - Studio and 1 bedroom unitS
average rentS - 2 bedroom unitS
Subject
Avg $1,930
Avg $2,363
Avg $1,650
803 E Villa Street, Pasadena, CA 91101 RENT COMPARABLES 31
803 E Villa StreetPasadena, CA 91101
Total No. of Units: 5Year Built: 1905
1
211 S El Molino AvenuePasadena, CA 91101
Total No. of Units 12Year Built 1929
UNIT TYPE SF RENT RENT/SFStudio 1 Bath 550 $1,650 $3.00
TOTAL/WTD. AVG. $1,650
UNIT TYPE SF RENT RENT/SFStudio 1 Bath 500 $780 $1.561 Bdr 1 Bath 620 $900 - $1,250 $1.732 Bdr 1.75 Bath 1,000 $1,300 $1.30TOTAL/AVG. 3,360 $1,052 $1.62
803 E Villa Street, Pasadena, CA 91101RENT COMPARABLES32
95 N Michigan AvenuePasadena, CA 91106
Total No. of Units 16Year Built 1961
135 N Holliston AvenuePasadena, CA 91106
Total No. of Units: 10Year Built: 1953
2 3
UNIT TYPE SF RENT RENT/SF1 Bdr 1 Bath 650 $1,895 $2.92
TOTAL/WTD. AVG. $1,895
UNIT TYPE SF RENT RENT/SF1 Bdr 1 Bath 700 $1,995 $2.85
TOTAL/WTD. AVG. $1,995
803 E Villa Street, Pasadena, CA 91101 RENT COMPARABLES 33
570 N Los Robles AvenuePasadena, CA 91101
Total No. of Units 12Year Built 1963
148 N Catalina AvenuePasadena, CA 91106
Total No. of Units 9Year Built 1956
4 5
UNIT TYPE SF RENT RENT/SF2 Bdr 2 Bath 1,100 $2,400 $2.18
TOTAL/WTD. AVG. $2,400
UNIT TYPE SF RENT RENT/SF2 Bdr 1.75 Bath 1,000 $2,325 $2.331 Bdr 1 Bath 780 $1,900 $2.44
TOTAL/WTD. AVG. $2,112
803 E Villa Street, Pasadena, CA 91101RENT COMPARABLES34
DEMOGRAPHIC ANALYSISSection 6
803 e villa Street, PaSadena, ca 91101
DEMOGRAPHIC ANALYSIS36
Demographic data © by Experian.Demographic data © by Experian.Demographic data © by Experian.
POPULATION 1 MILE 3 MILES 5 MILES 2023 Owner Occupied Housing Units 21.9% 45.7% 49.2%2000 Population 43,565 176,347 438,795 2023 Renter Occupied Housing Units 78.1% 54.4% 50.8%2010 Population 42,982 180,010 442,446 2023 Vacant 5.3% 3.6% 3.0%2018 Population 45,116 188,361 459,6342023 Population 46,836 192,180 465,341 INCOME 1 MILE 3 MILES 5 MILES
$0 $14,999 17.2% 10.9% 10.0%
HOUSEHOLDS 1 MILE 3 MILES 5 MILES $15,000 $24,999 8.2% 6.7% 7.5%2000 Households 17,456 67,203 158,295 $25,000 $34,999 8.1% 6.0% 6.8%2010 Households 18,217 70,760 163,188 $35,000 $49,999 10.3% 8.8% 9.7%2018 Households 19,426 75,039 171,507 $50,000 $74,999 16.4% 15.0% 15.7%2023 Households 20,547 77,711 175,870 $75,000 $99,999 13.4% 12.7% 12.6%2018 Average HH Size 2.298400 2.446300 2.637000 $100,000 $124,999 8.6% 9.5% 9.8%
$125,000 $149,999 5.1% 7.0% 6.7%2018 Daytime Population 62,482 224,686 446,323 $150,000 $199,999 6.8% 9.5% 8.9%
$200,000 $249,999 2.1% 5.2% 4.7%2000 Median Contract Rent $633 $688 $680 $250,000 + 3.7% 8.8% 7.7%
2000 Owner Occupied Housing Units 22.6% 47.3% 49.6% Median HH Income $59,345 $79,723 $75,6142000 Renter Occupied Housing Units 73.1% 48.7% 46.7% Per Capita Income $36,369 $49,509 $43,6032000 Vacant 4.2% 4.1% 3.8% Average HH Income $83,842 $123,287 $116,060
2010 Owner Occupied Housing Units 25.1% 48.4% 51.6%2010 Renter Occupied Housing Units 74.9% 51.6% 48.4%2010 Vacant 8.7% 6.8% 5.9%
2018 Owner Occupied Housing Units 22.6% 46.4% 49.7%2018 Renter Occupied Housing Units 77.4% 53.6% 50.3%2018 Vacant 5.1% 3.6% 3.0% Demographic data © by Experian.
de m o g r a P h i c re P o r t
803 E Villa Street, Pasadena, CA 91101
37DEMOGRAPHIC ANALYSIS
Demographic data © by Experian.
radiuS: 5 mileS
POPULATIONIn 2018, the population in your selected geography is 459,634. The population has changed by 4.75% since 2000. It is estimated that the population in your area will be 465,341 five years from now, which represents a change of 1.24% from the current year.
The current population is 48.10% male and 51.90% female. The median age of the population in your area is 40.5, compare this to the Entire US average which is 38.0. The population density in your area is 5,851.24 people per square mile.
HOUSEHOLDSThere are currently 171,507 households in your selected geography. The number of households has changed by 8.35% since 2000. It is estimated that the number of households in your area will be 175,870 five years from now, which represents a change of 2.54% from the current year. The average household size in your area is 2.64 persons.
INCOMEIn 2018, the median household income for your selected geography is $75,614, compare this to the Entire US average which is currently $58,754. The median household income for your area has changed by 55.39% since 2000. It is estimated that the median household income in your area will be $89,741 five years from now, which represents a change of 18.68% from the current year.
The current year per capita income in your area is $43,603, compare this to the Entire US average, which is $32,356. The current year average household income in your area is $116,060, compare this to the Entire US average which is $84,609.
RACE & ETHNICITYThe current year racial makeup of your selected area is as follows: 46.51% White, 6.50% Black, 0.09% Native American and 27.67% Asian/Pacific Islander. Compare these to Entire US% averages which are: 70.20% White, 12.89% Black, 0.19% Native American and 5.59% Asian/Pacific Islander.
The current year per capita income in your area is $43,603, compare this to the Entire US average, which is $32,356. The current year average household income in your area is $116,060, compare this to the Entire US average which is $84,609.
HOUSINGIn 2000, there were 81,522 owner occupied housing units in your area and there were 76,772 renter occupied housing units in your area. The median rent at the time was $680.
EMPLOYMENTIn 2018, there are 196,687 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed that 71.87% of employees are employed in white-collar occupations in this geography, and 28.17% are employed in blue-collar occupations. In 2018, unemployment in this area is 4.17%. In 2000, the average time traveled to work was 31.4 minutes.
Demographic data © by Experian.
demograPhic Summary
803 E Villa Street, Pasadena, CA 91101
DEMOGRAPHIC ANALYSIS38
803 E villa StPasadena, CA
Copyright 2006-2012 TomTom. All rights reserved. This material is proprietary and the subject of copyright protection, database right protection and other intellectual property rights owned by TomTom or its suppliers. The use of this material is subject to the terms of a license agreement. Any unauthorized copying or disclosure of this material will lead to criminal and civil liabilities.
Geography CentroidTraffic Point
Street Cross Street Traffic Count Year Distance * Direction *E Villa St N Lake Ave 10,350 2003 0.02 SW
Santa Barbara St N Lake Ave 1,054 1997 0.08 NW
N Lake Ave Santa Barbara St 23,950 2003 0.09 NE
N Lake Ave E Villa St 35,773 2013 0.12 SE
E Villa St N Lake Ave 8,610 2003 0.13 E
803 E villa StPasadena, CA
Employment Density
Copyright 2006-2017 TomTom. All rights reserved. This material is proprietary and the subject of copyright protection, database right protection and other intellectual property rights owned by TomTom or its suppliers. The use of this material is subject to the terms of a license agreement. Any unauthorized copying or disclosure of this material will lead to criminal and civil liabilities.
Employment Density
Theme Low HighLow less than 45.5Below Average 45.5 295Average 295 1,925Above Average 1,925 12,375High 12,375 or more
803 E villa StPasadena, CA
Median Household Income
Copyright 2006-2017 TomTom. All rights reserved. This material is proprietary and the subject of copyright protection, database right protection and other intellectual property rights owned by TomTom or its suppliers. The use of this material is subject to the terms of a license agreement. Any unauthorized copying or disclosure of this material will lead to criminal and civil liabilities.
Median Household IncomeTheme Low HighLow less than $31,000Below Average $31,000 $52,000Average $52,000 $85,000Above Average $85,000 $142,500High $142,500 or more
803 E villa StPasadena, CA
Population Density
Copyright 2006-2017 TomTom. All rights reserved. This material is proprietary and the subject of copyright protection, database right protection and other intellectual property rights owned by TomTom or its suppliers. The use of this material is subject to the terms of a license agreement. Any unauthorized copying or disclosure of this material will lead to criminal and civil liabilities.
Population Density
Theme Low HighLow less than 385Below Average 385 2,050Average 2,050 10,875Above Average 10,875 58,000High 58,000 or more
Demographic data © by Experian.
PoPulation denSity
3823 Wisconsin StreetLos Angeles, Ca
Population Density
Copyright 2006-2017 TomTom. All rights reserved. This material is proprietary and the subject of copyright protection, database right protection and other intellectual property rights owned by TomTom or its suppliers. The use of this material is subject to the terms of a license agreement. Any unauthorized copying or disclosure of this material will lead to criminal and civil liabilities.
Population Density
Theme Low HighLow less than 385Below Average 385 2,050Average 2,050 10,875Above Average 10,875 58,000High 58,000 or more
319 E 53rd StreetLos Angeles, Ca
Employment Density
Copyright 2006-2017 TomTom. All rights reserved. This material is proprietary and the subject of copyright protection, database right protection and other intellectual property rights owned by TomTom or its suppliers. The use of this material is subject to the terms of a license agreement. Any unauthorized copying or disclosure of this material will lead to criminal and civil liabilities.
Employment Density
Theme Low HighLow less than 45.5Below Average 45.5 295Average 295 1,925Above Average 1,925 12,375High 12,375 or more
319 E 53rd StreetLos Angeles, Ca
Median Household Income
Copyright 2006-2017 TomTom. All rights reserved. This material is proprietary and the subject of copyright protection, database right protection and other intellectual property rights owned by TomTom or its suppliers. The use of this material is subject to the terms of a license agreement. Any unauthorized copying or disclosure of this material will lead to criminal and civil liabilities.
Median Household IncomeTheme Low HighLow less than $31,000Below Average $31,000 $52,000Average $52,000 $85,000Above Average $85,000 $142,500High $142,500 or more
average houSehold income
emPloyment denSity
traFFic countS
803 E Villa Street, Pasadena, CA 91101
L O S A N G E L E S C O U N T Y M U L T I F A M I L Y
OFFICES THROUGHOUT THE U.S. AND CANADAwww.marcusmillichap.com
Exclusively Listed By:
803 e villa Street, PaSadena, ca 91101
A NATIONALLY RECOGNIZED APARTMENT BROKERAGE TEAM
Oscar DiazSenior Associate Member
National Multi Housing Group
(213) 943-1884 Direct(213) 999-2124 Mobile
(213) 943-1961 [email protected]
Lillian Lakes Associate Member
National Multi Housing Group
(213) 943-1854 Direct(404) 734-4044 Mobile
(213) 943-1961 [email protected]
Rick E. RaymundoSenior Managing Director Investments
Executive Director, National Multi Housing Group
(213) 943-1855 Direct(818) 219-6146 Mobile
(213) 943-1961 [email protected]
www.RaymundoInvestments.com