04/26/2007
ADS4-21700


| Land Description Section | | Economics Section | | Recording Section | | Credit and Verification Section | | Comments Section |
Identification Data



Date of Sale 05/12/2005
Use Code  300 Apartment (5+)
Status Verified
Property Rights Leased Fee

Location 4300 N 2100 W
Sec/T/R Sec 18 T-12-N R-03-W
Building Plymouth House Apartments
Address 4301 North Pennsylvania
City Oklahoma City
County Oklahoma
State OK



Number Of Stories 3
Parking Type Surface
Number Units 71
% Air Conditioned 100%

Year Built 1967

Measurement Gross
Class D Wood/Cumbustible
Condition Average
Quality Average

null



Total GBA (Sq.Ft.) 65,690
Price/SqFt of t.) $32.73

Total NRA (Sq.Ft.) 64,070
Price/SqFt of t.) $33.56


Unit Type Garden
Unit Average Size 911
Responsibility for Utilities Tenant

Bedrooms 139
Full Baths 76
Half Baths 33


Club House No
Tennis Courts No

Pool Yes
Laundry Yes

Balcony / Porches 
Patio / Deck
Yes
FirePlaces No

Ceiling Fans No
Hookups No
Land Description


Area (Sq Ft) 95,832
Area (Acres) 2.2
Topography Gently sloping
Rail Spur  No
Corner  Yes

Frontage 161.73
Shape Irregular
Zoning Code R-4
Zoning Class Residential
Flood Zone X
Flood Date 07/02/2002
Panel Number 40109C0218G

Utilities
Water  Yes
Sewers  Yes
Natural Gas  Yes
Electricity  Yes

Street Type  Paved
Street Improvements
Curbing  Yes
Drains  Yes
Gutters  Yes
Sidewalks  No
Economics



Price $2,150,000.00

Finance $1,720,000.00
Source Third Party
Terms 30 Years

AP Number(s) R055954512
Tax Year 2005
Tax District  200
Tax Rate  $108.90
Total Taxes $17,554.90


 
Land 
Improvements
Total 

Sound Value
$325,000.00
$1,140,480.00
$1,465,480.00

Assessed Value
$35,750.00
$125,452.00
$161,202.00
Recording Data


Seller PHA, LLC
Buyer GF 3 Properties, LLC (10%) and Seven W & Alice Casebeer (90%)

Type Warranty Deed
Book 9715
Page 1927

Document 2005075025
Recording Date 05/20/2005
Recording Stamps $3,225.00
Credit and Verification


By  Broker

Phone 877-968-8687
Date 07/10/2006

Submitting Office  GCA
Person Adam Adwon

Credited GCA
Legal Comments

Part of Block Six (6), in Beula Heights Addition to Oklahoma City, Oklahoma County, Oklahoma, according to the recorded plat thereof, being more particularly described as follows, to wit:

Beginning at a point 17 feet West of the Northeast corner of said Block 6, and going South 161.93 feet;
Thence South 52o16'8" West 230.56 feet;
Thence West 176.53 feet;
Thence North 226 feet;
Thence East 168 feet;
Thence North 74 feet;
Thence East 190 feet to the Point or Place of Beginning.

General Comments

This irregularly shaped site has about 161.73 feet of frontage along the west side of North Pennsylvania Avenue, an unspecified amount of frontage along the north side of the I-44 service road, and about 226 feet of frontage along the east side of North Barnes Avenue. The property is located on the west side of Pennsylvania Avenue just north of I-44 offering easy access to all areas of the City. The area is anchored by Penn Square, 50 Penn Place and the Belle Isle Shopping Center.

The site was improved with 71 unit apartment complex consisting of six (6) two and three story buildings with wood frame construction, brick, stone and wood siding and gable and pyramid roofs with composition shingle cover over wood decking. Reportedly, there is ample on-site parking with asphalt surface all of which is within an entry gate. Amenities included an on-site laundry, fenced swimming pool, office, and vending area with upper floor units having metal framed decks with metal railings similar to the second floor walk-ways. Owner paid for gas, electricity, water, sewer and trash service. Below is a breakdown of the unit mix and rents as of the date of sale:
Number of Units  Type of Units  Size in SF  Total Size by Type of Unit  Monthly Rent  Monthly Rent/SF
Effic  620  1,240  $ 425  $0.6855
20  1 Bed/1 Bath  700  14,000  $450  $0.6429
10  2 Bed/1 Bath  850  8,500  $500  $0.5882
11  2 Bed/1.5 Bath  950  10,450  $525  $0.5526
2 Bed/2 Bath  1,050  6,300  $510  $0.4857
22  2 Bed/1.5 Bath  1, 000  24,200  $575  $0.5227
71  Total/Average  911  64,690  $512  $0.5617

Reportedly, one of the efficiencies had been converted to an office prior to the sale. Also, although the unit breakdown as provided by multiple sources indicated a net rentable area (including the converted efficiency) of 64,690 square feet, the gross building area reported by the County Assessor was 60,758 square feet. It must also be noted that an appraiser reported a net rentable area of 62,507 square feet. Therefore, the exact gross building area is not known. That reported above, 65,690 square feet, is the best estimate as of this writing and is based upon the net rentable area of the 71 units available for rental plus 620 square feet for the former efficiency used as an office and another 1,000 square feet estimated to be the minimum required to provide a laundry and pool equipment room.

In the 2005 sale, PHA, LLC transferred by the same deed a 10% undivided interest in the property to GF 3 Properties, LLC, an Oklahoma Limited Liability Company and an undivided 90% interest in the property to Seven W and Alice Casebeer, husband and wife, as joint tenants with right of survivorship.

According to a 2006 listing of the property, the Plymouth House is a two and three story rock and frame construction property with pitched roofs, located in the Penn Square area with a total gross building area of 65,310 while the Oklahoma County Assessor indicated a gross building area of only 60,758 square feet. Unit types range from studios to large townhouses. The property has a fenced swimming pool located in an interior courtyard, an on-site laundry facility and balconies or patios. 

The following information obtained from that 2006 listing included the following:

“The property consists of three studio apartments at 620SF, twenty 1-bed/1-bath apartments at 700SF, ten 2-bed/1-bath apartments at 850SF, eleven 2-bed/1.75-bath apartments at 950SF, six 2-bed/1.75-bath apartments at 1,050SF and twenty 2-bed/1.5-bath apartments at 1,100SF. Market rents are $436, $545, $569, $593, $609 and $639 respectively. Currently one unit is being used as the Leasing and Management Office.”

The above information is restated in table form below with the exception of the one unit (of unspecified size) used as a leasing and management office.
Unit Type  Unit Size in SF  Monthly Rental/Unit  Number  Total SF of Units of this Type  Total Monthly Rent for Units of This Type
Studio  620  $436  1,860  $1,308
1Bed/1Bath  700  545  20  14,000  10,900
2Bed/1Bath  850  569  10  8,500  5,690
2 Bed/1.75 Bath  950  593  11  10,450  6,523
2 Bed/1.75 Bath  1,050  609  6,300  3,654
2 Bed/1.5 Bath  1,100  639  20  22,000  12,780
Totals  70  63,110  $40,855

The 2005 purchase was financed with a $1,720,000 mortgage to LaSalle Bank NA maturing June 1, 2035, other terms of which were not readily available from the mortgage.

The following article was obtained from the May 27, 2005 issue of the on-line edition of The Journal Record. 

OKC Major Land Sales: May 27, 2005 

Journal Record, The (Oklahoma City), May 27, 2005 by Journal Record Staff

Plymouth House Apartments 

GF 3 Properties purchased Plymouth House Apartments at 4301 N. Pennsylvania Ave., from PHA, LLC for $2.2 million. This multifamily property has 72 units. The Apartment Group with First Commercial Real Estate Services handled the transaction for both the buyer and seller. Marcie Chappelear of First American Title was the closing agent.

The following excerpt was obtained from an article from the June 27, 2005 issue of the OKC Buisness News. 

Recent Commercial Real Estate Transactions in the Metro Area 
Posted: Monday, June 27, 2005
Recent Commercial Real Estate Transactions in the Metro Area
By Pamela Grady
pgrady@okcbusiness.com

GF 3 Properties LLC purchased The Plymouth House Apartments for $2.15 million from PHA LLC. The three-story apartment complex consists of 72 units totaling 59,912 square feet constructed on 2.2 acres in 1967. The Apartment Group with First American Title & Trust did the closing. LaSalle Bank did the financing. Marcia Chappelear with First American Title & Trust did the closing.

It must be noted that this property was sold for $1,505,000 by Plymouth House Apartments, LLC to PHA, LLC on April 22, 2003 by deed recorded in book 8828 at page 601 and that it sold for $1,300,000 on July 12, 2002 by Southwesterl Urban Development Corporation to Larry W Shweer and Jeffrey D and Monica L Strong by deed recorded in book 8498 at page 959 according to the records of the Oklahoma County Assessor.

Image Data


Image Image Type Comments
Photo
Photo
Photo Photograph from 2006 listing

Image Image Type Comments
Photo Aerial phtograph from Assessor
Plat Assessor's parcel map
Floor Plan Building sketch from Assessor's records
Other Proforma from 2006 listing


Appraisal Data Services, Inc. disclaims all guarantees and warranties expressed or implied as to
accuracy, completeness, reliability or otherwise of the above data, and shall be indemnified by each user
from all liability whatever arising from his/her use or reliance on the data.

Copyright © 04/26/2007


Main Menu | Logoff | Holding File