88 West Apartments, LLC

88 West Apartments, LLC

50 Main Street Suite 355 White Plains, NY 10606

Total Cost $39,275,000

Price Per Bed $49,589

88 West Apartments (“88 West”) is a 240 unit, 792 bed luxury apartment complex serving the student population of the University of Illinois at Urbana-Champaign (“UIUC”) and Parkland College (“Parkland”).

50 Main Street Suite 355 White Plains, NY

Newly built for the 2007-2008 school year, 88 West offers two (2), three (3), and four (4) bedroom floor plans ranging from 1,002 to 1,664 square feet.

PROPERTY SUMMARY

88 West Apartments (“88 West”) is a 240 unit, 792 bed luxury apartment complex serving the student population of the University of Illinois at Urbana-Champaign (“UIUC”) and Parkland College (“Parkland”). Newly built for the 2007-2008 school year, 88 West offers two (2), three (3), and four (4) bedroom floor plans ranging from 1,002 to 1,664 square feet. Each bedroom has its own bathroom and the units are available both furnished and unfurnished. Construction was delivered late for the Fall of 2007 and the property only leased to 90.00% as a result.

 

PROPERTY INFORMATION

PROPERTY INFORMATION

  • Year Built 2007
  • Rentable Beds 792
  • Total Cost $39,275,000
  • Price Per Bed $49,589
  • Price Per Square Foot $117.36
  • Rentable Square Footage 334,632
  • Current Occupancy 90.00%

THE OFFERING

  • $39,275,000 Total Offering with 57.29% LTV
  • $16,775,000 in investor equity interest
  • $500,000 mininim investment
  • Year 1 Projected Return of 6.78% (7 Year Average of 6.58%)
  • $22,500,000 John Hancock loan; 6.50% fixed rate loan for 10 years, interest only payments for the first two years with 30 year amortization of principal thereafter
  • Non-recourse financing with no personal liability
  • Investors on title and receive deed for their interest

PROPERTY AMENITIES

  • Resort Style Swimming Pool
  • Sand Volleyball Court / Indoor Basketball Court
  • Fitness Center & Computer Lab
  • Game Room & Picnic Area with BBQ Grills
  • Private Balconies / Patio Areas
  • Private Bathrooms / Full Washer & Dryer
  • Fully Furnished

PROJECTED SALE ANALYSIS

  • 2014 Projected NOI 3,131,962
  • Projected Cap Rate 6.50%
  • Projected Sale Price 48,184,034
  • (Less Outstanding Loan Balance) (21,185,277)
  • (Less Closing Costs) (522,125)
  • (Less Prepayment Penalty) (300,000)
  • (Less Sales Commission of 4.50%) (2,168,282)
  • Net Sale Proceeds 24,008,350

ABOUT WOODLARK CAPITAL LLC

50 Main Street Suite 355
White Plains, NY 10606
Ph: (914) 285 4133 Fax: (914) 285-4925
Email: info@wlfund.com

Disclaimer

1031Sponsors.com is a web portal owned by Investment.Net, LLC. The company is functioning in the 1031 exchange market for more than 15 years. Neither Investment.Net nor 1031Property intend to act as a broker or sell any goods or services. 1031Sponsors does not offer legal or tax advice. Tax topics discussed are for educational purposes only and should not be considered professional tax advice. It's recommended that you discuss your situation with your tax or legal advisor. Distributing an investment in different assets or choosing alternative investments involves higher risks than traditional investments and shouldn't be taken for granted. All alternative investment strategies are sold along with a prospectus that discloses all risks, fees, and expenses. These investments are not tax-efficient, and an investor should consult with his/her tax advisor before investing. The investor should be prepared to bear loss knowing that financial risks are attached to such investments.

1031Sponsors help investors residing in the United States complete their 1031 exchanges by providing them well-researched and authentic information related to 1031 exchanges. Services listed on the website 1031Sponsors.com can be modified to make them relevant to the present investment situation in the United States. For additional information, please contact 888-876-6005.