Submit LOI

7991 Capilano Dr, Memphis, TN 38125, USA

This property has been analyzed by

 

EVE

Jointer’s Artificial
Intelligence

Pro forma

Actual

Actual
ASKING PRICE $35,802,000
DOWN PAYMENT $12,727,611
INITIAL IMPROVEMENS $0
CLOSING COSTS $1,074,060
TOTAL ACQUISTION COST $13,801,671
ACTUAL CAPR ATE 5.24 %
BUILDING SIZE 294,832
ASKING PRICE / UNITS $117,000
LOAN $23,074,390
LTV 64.45 %
TERM TO MATURITY 120 Months
AMORTIZATION PERIOD 30 Years
INTEREST RATE 5.00 %
PRO-FORMA CAP RATE 6.40 %
Period
Year 1 Year 5

Property and Market Review


Property Score

Low Score High Score

Market Life Cycle

Coming Soon

Recovering

  • Decreasing vacancy rates
  • Low new construction
  • Moderate absorption
  • Low/Moderate employment growth
  • Neg/Low rental rate growth

Expansion/Growth

  • Increasing vacancy rates
  • Moderate/high new construction
  • Low/negative absorption
  • Moderate/low employment growth
  • Med/low rental rate growth

Hypersupply/Mature

  • Decreasing vacancy rates
  • Moderate/high new construction
  • High absorption
  • Moderate /high employment growth
  • Med/high rental rate growth

Recession/Decline

  • Increasing vacancy rates
  • Moderate/low new construction
  • Low absorption
  • Low/negative employment growth
  • Low/neg rental rate growth

Property Gallery


Property Information

Type : Multi-family Occupancy : 93.00 %
Property Size: 294,832 Sq.Ft Year Built : 2000
Floors : 3 Last Rehab :
Typical Floor : 830,689 Sq.Ft Country : USA
Walk Up: State : TN
Bldgs : 16 MSA : Memphis, TN-MS-AR
Units : 306 County : Shelby County
Parking : CARPORT Market type : Tertiary Market
Sub Type : Garden/Low-Rise Population   

Water Metering : Master, But Tenants Reimburse Property Electricity Metering Individual
    Air conditioning: Individual A/C Units

Lot : 19.07 AC Zoning : R-TH(FP)
    Parcel : D0242 00312

Prop. Class A Affordable property : N/A
Area Class : A Affordable area : N/A
    Tenants :

Construction

Quality: AVERAGE Construction : Existing
Roof Type : Pitched, Plywood Decking & Asphalt Shingles Wall Type: Brick & Painted Hardi Plank Siding

Units Mix & Rent

Unit Type Units Mix
Units
Avg Sq,Ft
Rent/Unit Rent/Sq,Ft
Concession
    Property | Comps Property | Comps Property | Comps Property | Comps Property | Comps

Coming Soon

Unit Type Units Mix
Units
Avg Sq,Ft
Rent/Unit Rent/Sq,Ft
Concession
    Property | Comps Property | Comps Property | Comps Property | Comps Property | Comps
1BD/1BT
2BD/1BT
Total

Other income

Property Comps
   

Utilities Responsibility

Tenants Owner
Electricity Sewer
Trash Removal
Water
 

Amenities

Unit Interior Common Area
 
Coming Soon

Tax Assessment

property Assessment Per SF
Improvements N/A
Land N/A
Total N/A

Vacancy Rate

  Physical Vacancy Economic Vacancy
 
Sub-Market
Coming Soon
Comps
Property

Coming Soon

Physical
Vacancy
Sub-Market
Comps
Property

Coming Soon

Economic
Vacancy
Sub-Market
Comps
Property

Sales Activity

  Sold [2016] Listings [2016]
 
Price / Unit Price / Sq.Ft
Price / Unit Price / Sq.Ft
Sub-Market
Coming Soon
Comps
Property

Coming Soon

Sold per
[Sq.Ft]
Sub-Market
Comps
Property

Coming Soon

Listings per
[Sq.Ft]
Sub-Market
Comps
Property

Prior sales

Sale Date Price Cap Rate

Property Location


Population

  1 mil 3 mil

Number Households

1 mil 3 mil
Multifamily

Household size

    
1 mil 3 mil
Coming Soon

Race

1 mil 3 mil
White alone | | |
African American | | |
American Indian and Alaska Native | | |
Asian alone | | |
Native Hawaiian and OPI | | |
Hispanic | | |
Other | | |

Population age distribution

1 mil 3 mil
0-4
5-9
15-19
20-24
25-29
30-34
35-39
40-44
45-49
50-54
55-59
60-64
65-69
70-74
75-79
80-84
85 plus

Median Household Income

1 mil 3 mil
Household Income
MSA Household Income

Education Level

1 mil 3 mil
Bachelors | | |
Associate | | |
Gradute | | |
No HighSchool | | |
Some HighSchool | | |
HighSchool | | |

Employment

1 mil 3 mil
UnEmployed | | |
Employed (Civillan) | | |

Vehicles per household

1 mil 3 mil
3 or more
2 Vehicles
1 Vehicle
No Vehicle

Safety

Street Zip Code City
Crime (Violence)
Walk Score
Transit Score
Bike Score

Commute time

  Mil Minutes
Coming Soon

Distance

Place Mile away

School District

Elementary
Middle
High

Restaurant Class

    
 
Coming Soon

Owner vs Renter Occupancy

1 mil 3 mil
Owner Occupied | | |
Renter Occupied | | |

Median of years Homeowner Tenure before moving

 
Coming Soon

Units Under Construction - Single family houses vs Multifamily

 
Coming Soon
Multifamily
Single family

Year Built

1 mil 3 mil
≤ 10 Years Old
11-20 Years old
21-30 Years old
≥ 30 Years Old

Sales price per SF

1Mil 3Mil
Multifamily

Units type

1 mil 3 mil
Studio
Coming Soon
1BD
2BD


2BD


2BD


Liquidity Risk

Iliquid Poor liquidity fair liquidity Good liquidity Very liquidity Highly liquidity
|
0%
|
10%
|
20%
|
30%
|
40%
|
50%
|
60%
|
70%
|
80%
|
90%
|
100%
Coming Soon
Offered By:

/


Units in Current Portfolio


Properties in , USA


years of experience


Purchase
Price
EMD
()
Closing
Days
DUE
DILIGENCE
Financial
CONTINGENCY
DUE DILIGENCE
CONTINGENCY

02.
Offer to Jointer
To To Jointer
Acquisition
Fee
-
Profits
Split
Preffered
Return
-
Cumulative -
Compounded -
Asset
Management
Fee
-
Disposition
Fee
-


Edit Your Purchase Price

Range of Offers by others

Highest offer by others
Target price by seller
Lowest offer by others
Additional Terms   

Thank you

Your offer has been
Submitted Successfully