BOV - 902 Carmel Ave - Matt Reigan

Page 1

902 CARMEL AVE
CA 94706 OFFERING MEMORANDUM KW COMMERCIAL - OAKLAND Phone: 415.246.4081 Email: matt.reagan@kw.com DRE# 01938745 MATT REAGAN Agent
ALBANY,

Phone: 415.246.4081

CONFIDENTIALITY AGREEMENT

All materials and information received or derived from KW Commercial its directors, officers, agents, advisors, affiliates and/or any third party sources are provided without representation or warranty as to completeness, verac-ity, or accuracy, condition of the property, compliance or lack of compliance with applicable governmental requirements, developability or suitability, financial performance of the property, projected financial performance of the property for any party’s intended use or any and all other matters. Neither KW Commercial its directors, officers, agents, advisors, or affliates makes any representation or warranty, express or implied, as to accuracy or completeness of the any materials or information provided, derived, or received. Materials and information from any source, whether written or verbal, that may be furnished for review are not a substitute for a party’s active conduct of its own due diligence to determine these and other matters of significance to such party. KW Commercial will not investigate or verify any such matters or conduct due diligence for a party unless otherwise agreed in writing.

EACH PARTY SHALL CONDUCT ITS OWN INDEPENDENT INVESTIGATION AND DUE DILIGENCE

Any party contemplating or under contract or in escrow for a transaction is urged to verify all information and to conduct their own inspections and investigations including through appropriate third party independent professionals selected by such party. All financial data should be veriffed by the party including by obtaining and reading applicable documents and reports and consulting appropriate independent professionals. KW Commercial makes no warranties and/or representations regarding the veracity, completeness, or relevance of any financial data or assumptions. KW Commercial does not serve as a financial advisor to any party regarding any proposed transaction.

All data and assumptions regarding financial performance, including that used for financial modeling purposes, may differ from actual data or perfor-mance. Any estimates of market rents and/or projected rents that may be provided to a party do not necessarily mean that rents can be established at or increased to that level. Parties must evaluate any applicable contractual and governmental limitations as well as market conditions, vacancy factors and other issues in order to determine rents from or for the property. Legal questions should be discussed by the party with an attorney. Tax questions should be discussed by the party with a certified public accountant or tax attorney. Title questions should be discussed by the party with a title officer or attorney. Questions regarding the condition of the property and whether the property complies with applicable go ernmental requirements should be discussed by the party with appropriate engineers, architects, contractors, other consultants and governmental agencies. All properties and services are marketed by Studio City in compliance with all applicable fair housing and equal opportunity laws.

902 CARMEL AVE, ALBANY, CA 94706 2
Email: matt.reagan@kw.com
MATT REAGAN
Agent | DRE# 01938745
KW Commercial - Oakland
902 Carmel Ave, Albany, CA 94706 | Offering Memorandum
PROPERTY SUMMARY

OFFERING SUMMARY

Keller Williams Commercial is pleased to present 902 Carmel Ave, a meticulously maintained multi-tenant therapy office in the heart of Albany’s Upper Solano Avenue shopping district.

Originally a MacGregor single family home, the property was extensively remodeled in 1988 to accommodate for eight practitioners in a welcoming environment. The office retains original charm with built-in cabinetry, fireplace, casement windows, and garden charm. 902 Carmel Avenue is located just off Solano Avenue. The property boasts a walk score of 94, with a wide range of national and local retail amenities within blocks.

The property offers flexibility for owner-users and investors alike. While it is currently fully occupied, over 51% of the leasable square footage can be owner-occupied by mid-2024, making it eligible for SBA financing. There is upside in the leases, which are all up for renewal over the next 30 months.

Upgrades to the property include central HVAC, upgraded electrical, insulated walls and double doors for privacy, and a main lobby with central intercom.

902 CARMEL AVE, ALBANY, CA 94706 4

DEAL HIGHLIGHTS

• Impeccably Maintained, trophy asset

• Highly desirable medical office product

• Top tier Solano Avenue location

• Eligible for owner-user SBA loan

• Eligible for conversion to Single Family

902 CARMEL AVE, ALBANY, CA 94706 5

PROPERTY SUMMARY

902 CARMEL AVE, ALBANY, CA 94706 6
Price Analysis Price $1,260,000 Property Overview APN 508-020-008-1 Total Units 8 Year Built 1926 Year Renovated 1,981 Sq Ft Building Area 3,300 Sq Ft Land Area 0.08 Acres 2 Stories Street Parking Parking Solano Commercial Zoning Solano Avenue Neighborhood Stucco Exterior Perimeter Concrete Foundation Modified Bitumen Utilities Provider Paid By Sewer, Water EBMUD Land Lord Gas & Electric PG&E Land Lord Garbage Waste Management Land Lord

FINANCIAL ANALYSIS

Carmel
94706 | Offering Memorandum
902
Ave, Albany, CA

FINANCIAL ANALYSIS

902 CARMEL AVE, ALBANY, CA 94706

902 CARMEL AVE, ALBANY, CA 94706 8
ANNUALIZED OPERATING SUMMARY Price: $1,260,000 CURRENT PRO FORMA INCOME Annual Per Month Per Unit Annual Per Month Per Unit Gross Rent Income $85,164 $7,097 $10,646 $105,168 $8,764 $13,146 Vacancy (5%) -$4,258 -$355 -$532 -$5,258 -$438 -$657 EFFECTIVE GROSS INCOME $80,906 $6,742 $10,113 $99,910 $8,326 $12,489 EXPENSES Property Taxes @ 1.3645% $17,193 $1,433 $2,149 $17,193 $1,433 $2,149 Special Assessments $2,805 $234 $351 $2,805 $234 $351 Insurance (est) $2,400 $200 $300 $2,400 $200 $300 Trash (est) $900 $75 $113 $900 $75 $113 Water (est) $1,200 $100 $150 $1,200 $100 $150 PG&E (est) $2,400 $200 $300 $2,400 $200 $300 Business Tax $809 $67 $101 $999 $83 $125 Maintenance (est) $4,200 $350 $525 $4,200 $350 $525 Reserves $1,000 $83 $125 $1,000 $83 $125 TOTAL EXPENSES $32,907 $2,742 $4,113 $33,097 $2,758 $4,137 Expense Ratio (%EGI) 40.7% 33.1% Expenses Per Square Foot $16.61 $16.71 Net Operating Income $47,999 $4,000 $66,813 $5,568 VALUE INDICATORS Current Market CAP Rate 3.81% 5.30% GRM 14.79 11.98 Price Per Unit $157,500 $157,500 Price Per Sq Ft $636.04 $636.04

RENT ROLL

902 CARMEL AVE, ALBANY, CA 94706 9
Current Market Unit Unit Type Approx Unit SF Lease Ends Rent Annual Income Rent / Sq Ft Rent Annual Income Rent / Sq Ft 1 Suite 194 6/30/2025 $1,023 $12,276 $5.27 $1,358 $16,296 $7.00 2 Suite 109 6/30/2025 $729 $8,748 $6.69 $763 $9,156 $7.00 3 Suite 217 6/30/2025 $1,041 $12,492 $4.80 $1,519 $18,228 $7.00 4 Suite 124 6/30/2025 $871 $10,452 $7.02 $868 $10,416 $7.00 5 Suite 219 6/30/2025 $1,050 $12,600 $4.79 $1,533 $18,396 $7.00 6 Suite 159 6/30/2024 $920 $11,040 $5.79 $1,113 $13,356 $7.00 7 Suite 116 7/30/2024 $599 $7,188 $5.16 $812 $9,744 $7.00 8 Suite 114 6/30/2025 $864 $10,368 $7.58 $798 $9,576 $7.00 Totals 8 1,252 $7,097 $85,164 $5.67 $8,764 $105,168 $7.00
PROPERTY PHOTOS 902 Carmel Ave, Albany, CA 94706 | Offering Memorandum

PROPERTY PHOTO

902 CARMEL AVE, ALBANY, CA 94706

PROPERTY PHOTO

902 CARMEL AVE, ALBANY, CA 94706

PROPERTY PHOTO

902 CARMEL AVE, ALBANY, CA 94706
AREA HIGHLIGHTS 902 Carmel Ave, Albany, CA 94706 | Offering Memorandum

ALBANY, CA

Albany, California, is a sought-after location in the real estate market. With its proximity to the San Francisco Bay Area, excellent schools, and a tight-knit community, Albany attracts homebuyers and investors. The city offers a mix of charming single-family homes, modern townhouses, and condominiums. Its scenic beauty, parks, and recreational opportunities add to the appeal. Albany’s convenient access to transportation, vibrant commercial areas, and a thriving arts scene make it a desirable place to live, contributing to the strong demand for real estate in the area.

BEST SUBURBS TO LIVE IN CALIFORNIA

#1 of 528

BEST SUBURBS TO RAISE A FAMILY IN CALIFORNIA

#3 of 528

19,958 POPULATION

$963,700 MEDIAN HOME VALUE

$2,110 MEDIAN RENT $113,602 MEDIAN HOUSEHOLD INCOME

SITE ATTRACTIONS

Golden Gate Fields Cesar Chavez Park Albany Bulb Monterey Markett Berkeley Rose Garden
902 CARMEL AVE
CA 94706 OFFERING MEMORANDUM KW COMMERCIAL - OAKLAND Phone: 415.246.4081 Email: matt.reagan@kw.com DRE# 01938745 MATT REAGAN Agent
ALBANY,

Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.