* * * PDIF INFORMATION REPORT |
Wednesday 4th February 2015 |
---|
| ||||||||
Contact Person | PROPERTY ADDRESS or TITLE | |||||||
---|---|---|---|---|---|---|---|---|
|
|
Comments For Contact Person: |
---|
Your requested Information ... subject to change see disclaimer below. |
Property Information / Comments: |
---|
The property has been leased as a daycare since 2003 +/-. A new $10,000.00 a Rheem Package heating and A/c unit has been installed in 2014. |
Information / Comments For Tenant: |
---|
Land Information | |||||||
---|---|---|---|---|---|---|---|
Items Listed | Land Info. | Items Listed | Information | ||||
Zoning Type: | Commercial | # Of Buildings: | 1 | ||||
Land Assessed Value: | 35100.00 | Assessor Building Value: | 149300.00 | ||||
Assessor Building & Land Value: | 80.965292841649 | ||||||
Land Square Feet: | 24390 | Assessor Land Sq Ft Value: | 1.44 | ||||
General Information | |||||||
Number of Acres: | 0.56 | Dimensions 000x000 Ft.: | |||||
Irregular Yes/No: | Yes | Topography: | Flat | ||||
Easement R/Way: | Environment Of Land: | None Visual | |||||
Utilities to Property: | Yes | ||||||
# Outdoor Parking: | 12 | ||||||
One/Two Way Street: | 2 | ||||||
Traffic Count Year: | 0 | Interstate Access: | Yes | ||||
Rail To Land: | No | ||||||
Traffic Count: | 0 |
Public Record Information | ||||
---|---|---|---|---|
Key/Sub/Tax/Bk: | ||||
Legal Description: Subject to Survey |
IRREGULAR: GREEN VALLEYS REPLAT LOT 1 BLOCK 1 -EX NORTHLY 261.37 & W 300 FT- LT 1 |
Building 1 Information | |||
---|---|---|---|
Items Listed | Information | Items Listed | Information |
Building ID:: | NE-4070 | ||
Year Built: | 1966 | Used As: | Day Care Center |
Building 1st Floor Sq. Ft.: | 3400.00 | Mezzanine Sq Ft: | 0.00 |
Building Total Sq. Ft.: | 3400.00 | ||
Building Vacancy Sq. Ft.: | 0.00 | Building Vacancy %: | 0 |
Sq. Ft. Vacant Price: | 0.00 | N / NN/ NNN: | |
Assessor Land Value: | 35100.00 | Assessor Sq. Ft. Land Value: | 1.44 |
Assessor Buildings Value: | 149300.00 | Assessor Sq. Ft. Building Value: | 43.91 |
Assessor Total L & B Value: | 194600.00 | Assessor Sq. Ft. L & B Value: | 54.24 |
# of Floors: | 1 | # of Elevators: | 0 |
---|---|---|---|
Building Utilities: | Power: | ||
Roof Information: | Fair / Good | ||
# Drive In Doors: | 0 | # Indoor Parking: | 0 |
# Outside Dock Doors: | 0 | # Inside Dock Doors: | |
# Outside Rail Doors: | 0 | ||
Environment Bldg. Info.: | None Visually or reported by tenants. |
---|
Over All Building Comments |
---|
Cinder block construction with a rubber rap roof. New Heating & A/C has been replaced on the south side of building. |
Tenant INCOME & EXPENSES For This Building | |||||||
---|---|---|---|---|---|---|---|
Income This Building: | Expenses This Bldg.: |
Bldg Foot Print |
Bldg Photo |
---|---|
Sale Information ... EDIT |
---|
Items Listed | Sale Info. | Items Listed | Additional Sale Info. |
---|---|---|---|
Owner's Listed/Offer $ Price: | Bldg Sq Ft Listed Price: | 0.00 | |
Land Sq Ft Offer Price: | 0.00 | Bldg Sq Ft Offer Price: | 0.00 |
Cap Rate %: | 9.86 | Cap Rate Investment Value: | 300000 |
# Acres: | 0.00 | $ Offer Price per Acre: | 0.00 |
Building Income.: & Expenses Information or SEE Analysis Info. | |||||||
---|---|---|---|---|---|---|---|
Total Tenant Building Income: | Total Building Expenses: | Building Vacancy: | Building Net Operating Income: | ||||
LEASING Information ... EDIT |
---|
Items Listed | Lease Info. | Items Listed | Additional LEASE Info. |
---|---|---|---|
Lease Price per Acre: | 0.00 | OTHER Value: | |
Leasing Sq. Ft.: | N / NN/ NNN: | ||
LEASE Price MONTH: | Sq. Ft. LEASE Price: | 0.00 | |
Other: | Other: | ||
Ceiling Height: | 0.00 | Colum With in Feet: | 0.00 |
# Parking Stalls Outside: | 0.00 | # Indoor Parking Stalls: | 0.00 |
# Drive In Doors: | # City Truck Drive In Doors: | 0.00 | |
# Dock Doors #: | # Dock Door Bumpers: | ||
# Dock Doors NOT Enclosed: | # Dock Doors Enclosed: | ||
# Rail Doors #: | # Rail Doors Enclosed: | ||
# Rail Outside Doors: | # Rail Doors Enclosed: |
LESSOR Income.: & Expenses Information or SEE TENANT Info. | |||||||
---|---|---|---|---|---|---|---|
Total Tenant Income: | Total Expenses: | BuildOut Included: | Common Area Expenses: | ||||
LEASING Information / Comments: |
---|
Request For Investor Information | |||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|
| |||||||||||
Mail By Returning To: | Investor Providing Search Information: | ||||||||||
|
|
Investment Comment: |
---|
Please fill out your investment interest. |
Items Listed | Requested Information. | Items Listed | Information |
---|---|---|---|
Interest is the investment: | Location Matter Yes/No: | ||
What STATE? i.e. NE/NY/IL/FL/AL/CA etc.: | What CITY?: | ||
What Type of Investment?: | Food/Auto/Pharmacy?: | ||
A Franchise Yes/No?: | Other | ||
Cash Investment?: | Your $ Dollar Investment?: | ||
I will borrow $ Amount: | I can borrow $ Amount: | ||
Other: | Other: | ||
What Amount of Return % Wanted: | Other: | ||
Other: | N / NN / NNN: | ||
Other: | Other: | ||
Investor does not want to pay i.e. taxes,insurance etc.: | Other: | ||
Other: | Other: | ||
Other: | Other: |
Finance Information |
Check With Your Bank | ||
---|---|---|---|
Items Listed | Finance Info. | Items Listed | Additional Finance Info. |
Owner Financing: | * * Yes | Other: | |
Purchase / Sale Price: | 300000.00 | Down Payment-Equity: | 100000.00 |
Interest: | 0.0700 | Loan From Bank: | 200000.00 |
P & I: | 1116.99 | P I & T I: | 1594.76 |
Financing Comment: |
---|
Buyer will have to get financing from the bank. * * Owner Financing is subject to and after all financial information of Purchaser is made available to Seller before committing to Owner Financing. |
ESTIMATED Income Analysis Information | |||||
---|---|---|---|---|---|
Do you want a Property Analysis; Contact Bernie Tompkins, Broker 402-734-5500 or Register for your own. | Year 1 | Year 2 | Year 3 | Year 4 | Year 5 |
Total Income: | 36,000.00 | ||||
Less Vacancy: | 720 | ||||
Expenses: | 5,700.00 | ||||
Net Operating Income: | 29,580.00 | ||||
Principal Repayment: | 13,268.10 | ||||
Interest Expense: | 135.74 | ||||
Total Mortgage Expense: | 13,403.84 | ||||
Mortgage Balance: | 186,731.90 | ||||
Resale Value: | 303,000.00 | ||||
Equity: | 116,268.10 | ||||
Depreciation: | 7,965.63 | ||||
Depreciated Value: | 246,934.37 | ||||
Taxable Income: | 21,478.63 | ||||
Income Tax: | 3,221.80 | ||||
Gross Spendable: | 16,176.16 | ||||
Net Spendable | 12,954.37 | ||||
Mortgage Constant %: | 7.178 | ||||
Cap Rate %: | 9.86 | ||||
Use Of Cap Rate% To Get Potential Value: | 300000 | ||||
Debt Coverage Ratio %: | 2.207 | ||||
Cash on Cash Return %: | 16.176 | ||||
Gross IRR %: | 35.144 | ||||
Net IRR %: | 26.222 | ||||
Net FMRR %: | 18.968 | ||||
LTV % loan-to-value (1st &/or 2nd mortgage): | 66.667 |