Financials & Assumptions
30 year projections based on the rent and expense assumptions in the Financials & Assumptions section of this report.
The build up of equity based on the price, mortgage balance, and home price appreciation assumptions used in the Financials & Assumptions section.
SUNBURY VILLAGE PEMBERTON TOWNSHIP Sunbury Village is a small housing development built in the mid 1950’s for military housing. It consists of approximately 300 side by side residential homes with a common shared wall, which equates to 150 individual ranch style dwellings. They are one story, semi-detached single family units situated on an average lot size of at least 50’ X 120’. There are some properties that are slightly irregular and are a little larger. Approximately 200 of the 300 units are investment properties and have tenants in place. PROPERTY DESCRIPTION: Living room 16’ 8” X 11’ 8’, Kitchen 10’ 3” X 11’ 3”, Master bedroom 11’ 5” X 12’ 8”, Bedroom 10’ 3” X 10’, Full Bath, Utility area, and exterior storage area. Total square footage for a double is 1,482 feet. 741 sq. feet per unit. 867 sq. feet with 3rd. Bedroom LOT SIZE: 50’ X 120’. Some slightly larger irregular lots. UNIT PARCELS: The units will be sold in predetermined packages of 10 units. All of the unit packages will have either one or possibly two, 3 bedroom units included along with the typical 2 bedroom houses. These 10 unit parcels have been divided up fairly to consist of homes totally remodeled and considered in excellent condition to properties considered to be in good condition. The packages will also have section eight rental assistance tenants distributed between all of the 10 unit packages. RENTAL RANGES: The list of properties reflects what the rentals on the properties are on a monthly basis as of 1/1/2017. A few of our current rentals are slightly below current market rates due to the fact that they are long term tenants. Current new rental rate for a 2 bedroom unit is $950.00 to $1,000.00 and a 3 bedroom is approximately $1,100.00 to $1,150.00. WHY AM I SELLING THE PROPERTIES IN PACKAGES OF 10? My goal would be to sell all of my properties to one large investor group however I realize that may not be possible. Thus if I did not set up the 10 unit packages then everyone would pick the 3 bedroom units or the units in perfect condition with the best location and this also gives all interested parties a chance to buy. Even though I prefer not go under groups of 10 for simplicity reasons I am open for discussion on smaller number of units. However in that case the 3 bedroom units only would be priced higher. DISTRIBUTION OF UNITS WITHIN A PACKAGE: I have evenly distributed a combination of units throughout each package taking into consideration 2, 3 bedroom units, newly renovated units with RCA funding and Section Eight tenants. RCA FINANCING AND RECENT AND CURRENT RENOVATIONS: There is a program known as Regional Contribution Act. Basically it is money given to a Municipality that they can use to improve the condition of their low to moderate income housing stock. This money comes as a grant to the property owner and does not have to be paid back provided the homes continue to be occupied by low to moderate income families. The money has been used for new siding, roofing, heating, electrical and heating systems. I have obtained funding for 20 of my units. These particular units are dispersed throughout the 6 packages of properties. TOWNSHIP INFRASTRUCTURE: Over the last 3 years the Township repaved all three streets in Sunbury Village. This project, along with the RCA project, has improved the overall appearance of the development. UTILITIES: Gas forced warm air heating system. Gas hot water heaters. Private Water Company. Gas, electric and water are tenant’s responsibility. City sewerage and trash pick-up is paid for by the landlord. RENTAL INFORMATION: All tenants are on a 1 year lease all at different times of the lease, which automatically renews to another 1 year lease with a 60 day notice to vacate after the first year expires. There is a 4% rent increase which I have not been enforcing so many of the rents are under market. Tenant Expenses: Electric & gas (cooking, hot water & heat) and water. Owners Approximate Monthly Expenses: (SINGLE UNIT) Taxes: Monthly $ 108.00 / Annual: $1,300.00 Trash pickup: Monthly $ 18.66 / Annual $ 224.00 Fire insurance: Monthly $ 15.00 / Annual $ 180.00 Liability insurance: Monthly $ 18.75 / Annual $ 225.00 Sewer: Monthly $ 30.00 / Annual $ 360.00 Total expenses: Monthly $182.41 / Annual $2,289.00
This listing is currently locked. You must unlock this listing to view the redacted property details.
HOME PRICE PERFORMANCE
Long term home price appreciation is measured to establish an Average Annual Home Price Appreciation Rate. The data set used for this chart goes back to 1998 - the longest term measurement of institutional quality data available. It encompasses the mild period in the late 1990's, the price volatility of the 2000's and the beginnings of the recovery. The contrast of the county, state and nation provides insight into the relative price point and volatility of the subject market.Data source: Zillow.com
Average Annual Appreciation Rates:
Demand for housing is directly tied to changes in population, both for rent and for sale. The 100-year population growth chart represents the history of the long term demand for housing in the subject area.Data source: US Census
Migration is a main driver of population change, and illustrates where people are moving from and to. Observations can be made as to why people are moving from and to specific counties. Are there positive or negative trends that are likely to be ongoing?Data source: Internal Revenue Service
Civilian unemployment for the subject state can be contrasted with the national average. Grey shaded areas are recessions. Observations can be made as to the performance of the job market in good times and bad.Data source: US Bureau of Labor
JOB GROWTH & DIVERSITY
Employment diversity illustrates how dependent a state is on specific trade sectors. Annual job growth shows raw payrolls over time.Data source: US Bureau of Labor
OwnAmerica reserves the right to modify or discontinue (completely or in part) this Product or any content appearing therein. OwnAmerica will not be liable to you or any third party if we exercise this right.
Our Materials Are Protected: All proprietary materials in OwnAmerica's Asset Quality Reports, including our branding, trade dress, trade names, logos, design, text, graphics, images, pictures, page headers, custom graphics, icons, scripts, sound files and other files, and the selection and arrangement and compilation of information thereof (collectively "Materials"), are proprietary property of OwnAmerica, its suppliers, its licensors, or its users, and are protected by U.S. and international intellectual property laws, including copyright and trademark laws. Our Materials cannot be copied, imitated, or used, in whole or in part, without our prior written permission. You may not use any meta tags or any other "hidden text" utilizing "OwnAmerica" or any other name, trademark, or product name of OwnAmerica without our permission.
Third Party Websites, Content and Products and Services
OwnAmerica Does Not Own Real Estate Source Images: OwnAmerica does not assert copyright or grant any rights to the underlying images or descriptions of real estate listings that may be contained in any Asset Quality Report. OwnAmerica uses these images and information only as necessary to generate baseline reports. Any use of the source images or descriptions is subject to the copyright owner's permission and/or the requirements of applicable law. OwnAmerica does assert copyright and reserves all right to the baseline reports thus generated.
Rules for Real Estate Professionals
Information Provided by Real Estate Professionals
If you are a real estate professional, you agree that you will not claim or submit listings that do not belong to you.
OwnAmerica User Information Provided to Real Estate Professionals
If you are a real estate professional, you agree that you will not use any information about OwnAmerica users that is transferred to you during your use of any OwnAmerica product or service for any reason except to provide those users with real estate services. You further agree never to use such information for any illegal or harmful purpose.
Choice of Law
Entire Agreement & Severability
Limitation of Claims
Regardless of any statute or law to the contrary, any claim or cause of action arising out of or related to your use of the Product must be filed within one (1) year after such claim or cause of action arose, or else that claim or cause of action will be barred forever.