353 Unit South Carolina Portfolio

353 Unit South Carolina Portfolio | Multiple Cities | SC | 29512 Back to Properties

117 Units | Bennettsville | SC | 29512

164 Units | Dillon | SC | 29536

72 Units | Marion | SC | 29751


×

Login

Overview

property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image

Property Details

  • Price: $ 22,000,000
  • Cap Rate: 7.34%
  • Units: 353
  • Price/Unit: $ 62,323
  • Rentable SF: 301,408 SF
  • Price/Square Foot: $ 73
  • Site Size: 41.91 AC
  • Parking: Off-Street

Property Description

National Multifamily is pleased to present a 353-unit multifamily portfolio located in the inland section of Northeast South Carolina.  The collection of properties offers investors a unique opportunity to invest in scale in a growing market in the Southeast.   The sale can be accompanied by both below market assumable and seller financing to allow investors a pathway to complete a value-add strategy across the portfolio to increase the portfolios value, cash flow, and stability.  The portfolio offers a compelling proposition for investors looking to enhance and safeguard their real estate portfolio through a purchase in landlord friendly South Carolina.

Located across nine sites, the portfolio is concentrated in the cities of Bennettsville (117 units), Dillon (164 units), and Marion (72 units).  Proximity to major highways offers excellent connectivity to regional economic hubs and the major cities of the Southeast.

The portfolio allows for instant scalability of operations and the option to use an already built-out in-house management and maintenance team.  The owner, who lives out of state, built out the team as they purchased the portfolio in stages.  The majority of rents are currently below market. A simple value-add strategy and management efficiencies would continue to increase cash flow over the current levels.

There are three assumable 10-year interest only, fixed agency loans ranging from interest rates of 4.03% to 5.01% that are available across the portfolio.  Seller financing is also available.

×

Share this property with your friends

Please type comma separated emails if you want to share these properties with multiple people.
×

Download File

×

Download File

×

Download Offering Memorandum

×

3D Tour


Offering Memorandum Share this property

Request Information


 

Financial Summary

353 Unit South Carolina Portfolio

Investment Highlights

Price $ 22,000,000.00
Units 353
Parking Off-Street
Heat Tenants Pay
Hot Water Tenants Pay
Roof Pitched
Exterior Brick & Vinyl
Site Size 41.91

Metrics

Price / Unit $ 62,322.95
Price / SF $ 72.99
Gross Rent Multiplier 7.38

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 3,389,400.00 $ 2,982,672.00
Less: Vacancy $ 338,940.00 $ 387,747.36
Based On: 10 % est. 13 % est.
Net Rent Income $ 3,050,460.00 $ 2,594,924.64
Plus: Other Income $ 152,113.00 $ 152,113.00
Total Operating Income $ 3,202,573.00 $ 2,747,037.64

 

Expense
Potential
Current
Real Estate Taxes $ 402,098.00 $ 282,535.00
Insurance $ 120,000.00 $ 120,000.00
Utilities $ 190,741.00 $ 190,741.00
Trash Collection $ 18,769.00 $ 18,769.00
General & Administrative $ 6,929.00 $ 6,929.00
Payroll: Management $ 102,892.00 $ 102,892.00
Management Fees $ 64,051.46 $ 54,940.75
Based On: 2% est. 2% est.
Other $ 4,191.00 $ 4,191.00
Pest Control $ 9,137.00 $ 9,137.00
Landscaping/Grounds $ 54,605.00 $ 54,605.00
Payroll: Maintenance $ 107,836.00 $ 107,836.00
Maintenance/Repairs (Actual) $ 208,278.00 $ 208,278.00
Total Expenses $ 1,289,527.46 $ 1,160,853.75
Net Operating Income $ 1,913,045.54 $ 1,586,183.89
Cap Rate 8.70 % est. 7.21 % est.

All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made to the accuracy thereof and same is submitted to errors, omissions, change of price, rental or other conditions, prior to sale or lease, or withdrawal without notice. National Multifamily Corp. makes no warranty or representation about the content of this brochure. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property.

 

Rent Roll

Unit
BR/BA
Current Monthly Rent
Potential Monthly Rent
Status
Lease Expires

Totals

$ 0.00

$ 0.00

* 0 = Studio under BR

All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made to the accuracy thereof and same is submitted to errors, omissions, change of price, rental or other conditions, prior to sale or lease, or withdrawal without notice. National Multifamily Corp. makes no warranty or representation about the content of this brochure. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property.