Example: stock market

Property: Multifamily Sample - AMERICAN FUNDING

REQUEST FOR FINANCING. property : Multifamily Sample Requested Loan Amount: $ 1,530,000. property Located At: 125-250 Front Street Valley Park, New Jersey 39944. Submitted By: James Bond AMERICAN FUNDING Broker Resources Pro Palm Bay, Florida 5950 Canoga Ave. Tel: 800-939-1083. Suite 400. Fax: 321-821-0120. Woodland Hills, California 91362. Email: Phone: (818) 737-7050. Fax: (818) 704-6300. Multifamily Sample Executive Summary property Type Multifamily Requested Loan Amount $ 1,530,000. Loan Purpose Purchase Loan Term (Years) 10. Amortization(Years) 30. Requested Interest Rate Loan To Value Debt Service Coverage Ratio Present Occupancy % 91. Purchase Price $ 1,900,000.

Multifamily Sample Property Type Requested Loan Amount Loan Purpose Loan Term (Years) Amortization(Years) Requested Interest Rate Loan To Value Debt Service Coverage Ratio

Tags:

  Property, Samples, Multifamily, Multifamily sample

Information

Domain:

Source:

Link to this page:

Please notify us if you found a problem with this document:

Other abuse

Transcription of Property: Multifamily Sample - AMERICAN FUNDING

1 REQUEST FOR FINANCING. property : Multifamily Sample Requested Loan Amount: $ 1,530,000. property Located At: 125-250 Front Street Valley Park, New Jersey 39944. Submitted By: James Bond AMERICAN FUNDING Broker Resources Pro Palm Bay, Florida 5950 Canoga Ave. Tel: 800-939-1083. Suite 400. Fax: 321-821-0120. Woodland Hills, California 91362. Email: Phone: (818) 737-7050. Fax: (818) 704-6300. Multifamily Sample Executive Summary property Type Multifamily Requested Loan Amount $ 1,530,000. Loan Purpose Purchase Loan Term (Years) 10. Amortization(Years) 30. Requested Interest Rate Loan To Value Debt Service Coverage Ratio Present Occupancy % 91. Purchase Price $ 1,900,000.

2 Underwriting Reserves Min. Vacancy Reserve Min. Management Fee Replacement Reserve $ 250/Unit Summary The subject property is a multi-story apartment complex constructed in 1996 and renovated in 2000. The complex consists of 2 buildings with a total of 36 apartmants. The unit mix consists of 1BR/1BA and 2 units in each building. Page 2 of 11. Multifamily Sample Underwriting Analysis Loan Information Underwriting Results property Type Multifamily Max. Loan @ Min. DSCR $ 1,558,582. Loan Purpose Purchase Max. Loan @ Max. LTV $ 1,520,000. Loan Term 10 yrs DSCR @ Proposed Loan1 Loan Amortization 30 yrs LTV @ Proposed Loan2 Loan Type Fixed Proposed Annual Debt Svc $ 126,307.

3 Requested Interest Rate Proposed Monthly Pymt $ 10,526. Interest Rate Index 10 Yr US Treasury Balloon @ Maturity $ 1,309,263. Current Index Yield Interest Rate Spread Value Analysis Purchase Price $ 1,900,000. Last Appraised Value $ 1,900,000 3. Direct Capitalized Value $ 1,900,000. Underwriting Constraints Direct Capitalization Rate Value at Market Cap $ 1,828,425. Max. LTV Cap Rate @ Appr. Value 4. Min. DSCR Requested LTV Min. Vacancy Reserve Est. Terminal LTV Min. Management Fee Loan Constant Interest Accrual Method Actual 360 Purchase Price Cap Interest Rate Rounding No Rounding TI/LC Stress DSCR Loan Conclusion Rent Roll Start Date 1/30/2005.

4 Avg. Lease Term (months) 12. Requested Loan $ 1,530,000. Expense Growth Rate 5. Max. Allowable Loan $ 1,520,000. Replacement Reserve $ 250/Unit Notes: Calculations Notes 1. DSCR @ Proposed Loan (NCF / Annual Debt Svc). 2. LTV @ Proposed Loan (NOI - Cap Ex / Cap Rate). 3. Cap Calculations based on (NOI - Cap Ex). 4. LTV Calculations based on (NOI - Cap Ex). 5. Max. Allowable Loan is the lesser of Max. Loan @ Max. LTV, Max. Loan @ Min. DSCR or Requested Loan. Page 3 of 11. Multifamily Sample Rent Roll IAL. IDENT. Loan Name Multifamily Sample CONF. Borrower Name Matthew Partners property Type Multifamily Building: Front Street Apartments Avg Min Max Avg Est.

5 Unit Type Occupied Vacant Unit Monthly Monthly Monthly Market Units Units Area Rent Rent Rent Rent 1BR/1BA 17 2 800 950 1,050 1,000 1,100. 2 16 1 1,100 1,250 1,385 1,300 1,350. Totals Total Unit(s) 36. Occupied Unit(s) 33. Vacant Unit(s) 3. Physical Vacancy (%) Economic Vacancy (%) Average Rent $1,145. Potential Gross Income $496,200. Notes Page 4 of 11. Multifamily Sample Operating Statement IA L. IDENT. Loan Name Multifamily Sample CONF. Borrower Name Matthew Partners property Type Multifamily YTD Trailing Originator Final Income/Expenses 2002 2003 2004 Appraisal % %. Annual 12 U/W U/W. Base Rent 480,355 488,965 495,399 496,200 496,200 Laundry/Vending Income 2,366 2,880 2,943 2,943 2,943 Parking Income Other Income Vacancy & Coll.

6 Loss 42,853 42,853 Effective Gross Income 482,721 491,845 498,342 456,290 456,290 Real Estate Taxes 125,488 127,688 125,688 131,519 131,519 property Insurance 11,355 12,499 10,388 12,874 12,874 Utilities 61,388 65,355 63,866 67,316 67,316 Repairs and Maintenance 17,855 16,573 15,977 18,391 18,391 Management Fees 18,252 18,252 Payroll and Benefits 12,866 12,477 11,288 13,252 13,252 Advertising and Marketing 1,830 1,668 1,783 1,885 1,885 Professional Fees 2,557 3,665 2,899 3,775 3,775 General and Administrative 20,133 20,511 20,388 21,126 21,126 Other Expenses 3,384 2,833 3,110 3,486 3,486 Ground Rent Total Operating Expenses 256,856 263,269 255,387 291,874 291,874 Net Operating Income 225,865 228,576 242,955 164,416 164,416 Cap Ex.

7 (Repl. Reserves) 9,000 9,000 Extraordinary Capital Exp. Total Capital Items 9,000 9,000 Net Cash Flow 225,865 228,576 242,955 155,416 155,416 Notes Page 5 of 11. Multifamily Sample Loan Detail IAL. IDENT. CONF. Loan Borrower Information Loan Name Multifamily Sample Borrower Name Matthew Partners Borrower Type LLC. Loan Amount $ 1,530,000. First Name John Recourse Option Non-Recourse Middle Initial Broker Information Last Name Matthewson Address 1 100 Main Street Company Name Broker Pro Address 2. Contact James Bond City Valley Park Address 5950 Canoga Ave. State New Jersey Address 2 Suite 400 Zip 06844. City Woodland Hills Telephone (201) 688-4466.

8 State California Fax (201) 323-2325. Zip 91362 E-Mail Telephone (818) 737-7050 Net Worth $ 1,588,888. Fax (818) 704-6300 FICO Score 725. E-mail Has borrower filed bankruptcy No Page 6 of 11. Multifamily Sample property Information property Name Front Street Apartments property Type Multifamily property Sub Type Low-Rise Garden Apts No. of Buildings 2. Land area included with property (acres) Appraised Value $ 1,900,000. Appraisal Date 1/1/1998. Date of Last Sale 5/21/1998. Sale Price at Last Sale $ 1,700,000. property located in Central Business District No Did you make physical inspection of the property Yes property Management Contract in place No Ground Lease Expiration Date Loan Purpose Purchase Purchase Price $ 1,900,000.

9 Anticipated Closing Date 2/15/2002. property is Owner-Occupied No Percentage of Subsidized Units 5. Adjacent to Sewage/Waste treatment facility No % Of Student Housing % Of Corporate Housing % Of Military Housing Laundry Rooms Pools 1. Club Houses Tennis Courts Exercise Rooms Playgrounds Security Gates Surrounding Land Use Similar Residential Notes Page 7 of 11. Multifamily Sample Building Information Building Name Front Street Apartments Address 1 125-250 Front Street Address 2. City Valley Park State New Jersey Zip 39944. No. of Stories 3. Year Constructed 1996. Year Renovated 2001. Overall Appearance and Marketability Average Mircowave Yes Ceiling Fans No Fireplace No Air Conditioning Yes Flat Roof No T-111 Exterior No Gross Building Area 39,600 SF.

10 Notes Page 8 of 11. Multifamily Sample Underwriting Comments Loan Name Multifamily Sample Borrower Name Matthew Partners property Type Multifamily LTV Margin The proposed loan is constrained by the minimum Loan To Value (LTV) requirement. Assess the capitalization rate utilized in your analysis. Decreasing the capitalization rate may improve the underwritten LTV. DSCR Threshold Based on the current and projected Net Cash Flow, the property sufficiently maintains the DSCR requirement throughout the term of the loan. No DSCR deficiencies are noted. Rental Income Trend Based on a comparison of the Base Rent in the Current Year and the Base Rent in the Prior Year, the income is trending negatively.


Related search queries