price reduced! - loopnet · 2018-10-03 · 1984 +/-. the ground floor unit has 2 bedrooms plus 2...
Post on 29-May-2020
2 Views
Preview:
TRANSCRIPT
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex
• Includes Restaurant Equipment• Owner/User or Investor• On-Site Parking
Offering Summary
1625 Sir Francis Drake Blvd., Fairfax, CA
Asking Price: $1,950,000 $2,095,000Price Per Sq. Ft.: $ 336 psfProforma CAP Rate: 5.65%Total Building Sq. Ft.: 5,792 +/- sq. ft.
10/1/18
Price Reduced!
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
Building/Space Description:
This property includes a one-story commercial building, continually operated as a restaurant since the 1980s, and a separate 2-story, fully tenanted duplex at the rear of the property.
The restaurant building is 3,136 +/- sq. ft. and was designed to seat 125+ with additional seating at the bar. There is a fully equipped kitchen and a rear deck (333 +/- sq.ft.) for additional seating. Kitchen equipment includes a hood and a walk-in freezer. (See FF&E list for full list). A Liquor license is available separate from the sale. The duplex, 2,656 +/- sq. ft., was rebuilt, converted from a single-family home, from the ground up in 1984 +/-. The ground floor unit has 2 bedrooms plus 2 extra rooms and 1.5 bathrooms. The upstairs has 2 bedrooms and 2 bathrooms. Each unit has separate laundry facilities. The duplex offers additional income for an owner/user of the restaurant building.
Location Description:
This property is a corner location on the prime commercial corridor to and from Fairfax. Ideally situated across the street from a neighborhood center anchored by Good Earth Market, a popular organic grocer. The location is highly walkable, near businesses, restaurants, theaters, bars and shops.
Property Details:
Assessor’s Parcel #: 002-211-21Total Building Sq. ft.: 5,792 +/- sq. ft. Total Sq Ft of Land: 11,112 +/- sq ftYear Building Constructed: 1920s +/- (duplex remodeled to two stories in 1984 +/-)Parking: 14 spaces in rear parking lot (5 reserved for duplex)Stories: Two (2)Type of Construction: Wood Frame with StuccoRoof Type: Composite Shingle Zoning Designation: CC (Central Commercial)Fire Sprinklers: NoHeating & Air Conditioning: Yes in restaurant, heating only in duplexFlood Zone Designation: Zone X (An area that is determined to be outside the 100- and 500-year floodplains)
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
Sale Terms:
Price: $1,950,000.00 ($336.67/psf)Proforma CAP Rate: 5.65%Terms: Allcashorcashtonewfinancing.SBA10%down available also. Residentialtenantsareonshort-termleasesOwner/User: Therestaurantwillbedeliveredvacantatclose of escrow.
Restaurant Furniture, Fixtures and Equipment Included in the Sale:
• Double Door Walk-in Refrigerator/ Walk-In Freezer• Refrigerated Prep Station with Marble counter• Hood• Grill with 8 Burners• 2 Ovens • Additional Gas Burner• Deep Fryer• Open Wood/Char Grill with hood (sprinklered)• Full Bar Setup• Dish Washing Sprayer• ADA Elevator to Deck Entrance• Video security system• Furniture including set up tables, stools, banquets, chairs, light fixtures
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
Upstairs Unit
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
Downstairs Unit
Upstairs Unit Kitchen
For
Sal
e: R
esta
uran
t B
uild
ing
and
Dup
lex
1625
Sir
Fran
cis D
rake
Blvd
., Fa
irfax
, CA
939
30
No
war
rant
y or
repr
esen
tatio
n, e
xpre
ss o
r im
plie
d, is
mad
e as
to th
e ac
cura
cy o
f the
info
rmat
ion
cont
aine
d he
rein
, and
sam
e is
sub
mitt
ed s
ubje
ct to
err
ors,
om
issi
ons,
cha
nge
of p
rice,
rent
al o
r ot
her c
ondi
tions
, with
draw
al w
ithou
t not
ice,
and
to a
ny s
peci
al li
stin
g co
nditi
ons
impo
sed
by o
ur p
rinci
pals
.Th
e pr
ospe
ctiv
e pu
rcha
ser/l
esse
e sh
ould
inde
pend
ently
ver
ify a
ll in
form
atio
n.
Prof
orm
aPr
oper
ty N
ame:
Prop
erty
Add
ress
:16
25 S
ir Fr
anci
s Dra
ke B
lvd.
As o
f Dat
e:10
/1/2
018
Uni
tTe
nant
Nam
eRe
ntab
le
Sq F
t C
urre
nt
Mon
thly
Ren
t C
urre
nt R
ent/
Sq
Ft
Pro
form
a M
onth
ly R
ent
Pro
form
a Re
nt/
Sq F
t Le
ase
Expi
res
Upp
erTe
nant
1,45
42,
850.
00$
1.96
$
2,85
0.00
$
1.96
$
9/31
/201
9Lo
wer
Tena
nt1,
102
2,80
0.00
$
2.54
$
2,80
0.00
$
2.54
$
8/31
/201
9Res
taur
ant
Ow
ner
3,13
6-
$
7,17
2.00
$
2.29
$
Offic
eVac
ant
100
-$
229.
00$
2.29
$
5,79
25,
650.
00$
2.
21$
13,0
51.0
0$
2.25
$
Ren
t R
oll
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
Proforma Income and Expenses
PROFORMA
Property Name:Property Address: 1625 SFD Blvd, Fairfax, CAAs of Date: 10/1/2018
Gross Scheduled Income 13,051.00$ X 12 156,612.00$ Less Vacancy Allowance (5%) (7,830.60)$
Effective Gross Annual Income 148,781.40$
LESS EXPENSES
Real Property Taxes (projected @ market value) 19,500.00$ *Ad Valorem 5,174.80$ Insurance 4,000.00$ Utilities 1,000.00$ Maintenance & Repair (4% EGI) 5,951.26$ Replacement Reserves (2% EGI) 2,975.63$
*Taxes will increase once the restaurant TOTAL EXPENSES 38,601.68$ is made operational
NET OPERATING INCOME 110,179.72$
Projected Expense Ratio 26%
Sale PriceCAP Rate 5.65%
Size: 5,792 sq.ft.Price psf: $336.67 psf
Yield Sales Price: Sq. Ft Price:5.00% 2,203,594.32$ 75.29$ 5.50% 2,003,267.56$ 68.44$ 6.00% 1,836,328.60$ 62.74$ 6.50% 1,695,072.55$ 57.91$ 7.00% 1,573,995.94$ 53.78$
$1,950,000.00
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
Click here to View in Google Maps
Fairfax
San Anselmo
PA
STO
RI
AV
E.
SIR FRANCIS DRAKE BLVD
BELLE AVENUE
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
NOT TO SCALE
Site Plan
Entry
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
NOT TO SCALE
Floor Plan Not to Scale
Restaurant Floor Plans
Sir Francis Drake Blvd.
Entry
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
NOT TO SCALE
Floor Plan Not to Scale
Restaurant Details Floor Plans
Sir Francis Drake Blvd.
Entry
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
NOT TO SCALE
Floor Plan Not to Scale
Duplex - Lower Floor Plans
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
NOT TO SCALE
Floor Plan Not to Scale
Duplex - Upper Floor Plans
No warranty or representation, express or implied, is made as to the accuracy of the information contained herein, and same is submitted subject to errors, omissions, change of price, rental or other conditions, withdrawal without notice, and to any special listing conditions imposed by our principals. The prospective purchaser/lessee should independently verify all information.
HL Commercial Real Estate70 Mitchell Blvd., Suite 202 San Rafael, CA 94903 www.hlcre.com
Contact:Carol Ann Flint(917) 363-0579
carolann@hlcre.comLic#01986558
Peter Gettner(415) 269-3622peter@hlcre.comLic# 00785623
For Sale: Restaurant Building and Duplex1625 Sir Francis Drake Blvd., Fairfax, CA 93930
SBA 504 Loan ScenarioMixed-Use Property For Sale Scenario as of: 8/29/2018
Own the Business? Own the Building.
Purchase Price $1,950,000 1625 Sir Francis Drake Blvd., Fairfax, CAImprovements $0 Building Size 5,792 sfOther $0Total Project Costs $1,950,000 Price per Sq. Ft. $336.67 psf
Property ContactPeter F. GettnerSenior Vice President(415) 446-4210 peter@hlcre.com
Financing Package Amount Rate Term Amort Monthly PymtBank 1st Mortgage 50% 975,000$ 5.50% 10 Yrs 25 Yrs 5,987$ SBA 504 2nd Mortgage* 40% 800,000$ 5.29% 20 Yrs 20 Yrs 5,409$ Down Payment 10% 195,000$
5.41% $1.97 PSF 11,396$
PSF Monthly PSF MonthlyMortgage Payments $1.97 $11,396 Total Monthly Payment $2.35 $13,636Property Tax $0.34 $1,950 Less Depreciation ($0.58) -$3,333Insurance $0.05 $290Total Monthly Payment $2.36 PSF $13,636 Total Adjusted Monthly Payment $1.78 PSF $10,303
Cash Down Payment 10.0% $195,000Estimated Bank Fees 1.0% $9,750Total Cash Required $204,750
Assumptions: The following assumptions were made in the preparation of this sample. Please let us know if there are specific values you'd like to see.
● Bank rate, terms and fees are estimated and vary depending on lender. ● Operating costs, title and insurance are estimates.
● All fees and expenses are estimated and will vary by vendor.
For more information contact us:Your SBA 504 Loan ExpertsAnna O’Brien Scarlett SheldonTMC Financing TMC FinancingSVP, Business Development Business Development Officer415.989.8855 415.987.0277anna@tmcfinancing.com scarlett@tmcfinancing.com
● SBA Fee is estimated at 2.15% plus a $2,500 legal fee. Fees are financed.
● SBA rate is as of Aug '18. Actual rate is set at debenture sale.
90% SBA 504 Financing Example
Monthly Costs Adjusted Monthly Costs
Out of Pocket Expenses Invest in Your Future: Equity Over First 10 Years
● 90% LTV financing generally does not require additional collateral.
● Equity is based on a 2.0% annual appreciation rate.
*Includes financed SBA fee of $20,000
● Depreciation is estimated at an 80% bracket over 39 years.
$0
$500,000
$1,000,000
$1,500,000
2019 2020 2021 2022 2023 2024 2025 2026 2027 2028
EQUITY
top related