3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP

 
CONTINUE READING
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
*residential townhome development inspirational image
                               3043
SOUTH BLACK HORSE PIKE
   WILLIAMSTOWN NJ
   MONROE TOWNSHIP
                               Gloucester County

               $5,800,000 LAND DEVELOPMENT SITE FOR SALE
   GDP Approval In Place for 268 Townhomes, 219 Single Family Homes, 100 Assisted
    Living Units, 70 Independent Living Units, 106 Key Hotel, 107,240 SF Commercial
                       Highway Retail, 4,900 Square Feet Restaurant
www.powermovesproperties.com    Located on a Major Artery                             1
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
2                                                                          www.powermovesproperties.com
*Residential Independent / Assisted Living Development inspirational image*
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
TABLE OF CONTENTS

                               Executive Summary              04

                               Site Highlights                05

                               Demographics                   07

                               Lisa Price & Associates
                               Feasibility Study              09

                               Confidentiality & Disclaimer   30

www.powermovesproperties.com                                       3
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
EXECUTIVE SUMMARY
Swali’s Real Estate Team at Keller Williams Commercial exclusively                      east of affluent Cherry Hill, NJ & 45 minutes from Philadelphia.
presents this land development opportunity. Priced at $5,800,000, this
                                                                                        138 Acres are usable, which have been granted a General Development
asset already has a General Development Approval for a master planned
                                                                                        Plan (GDP) Approval by the city of Monroe Twp of Gloucester County NJ.
community. The site consists of 168 acres of land in NJ just 35 minutes

                                                                                        WHAT’S NEARBY?
    GENERAL DEVELOPMENT PLAN APPROVAL
                                                                                        • New Walmart SuperCenter 2.6 miles from the site
    • 268 Townhomes
                                                                                        • Shoprite 9.4 miles
    • 219 Single Family Homes
                                                                                        • Sams Club 7.9 miles
    • 100 Assisted Living Units
                                                                                        • Whitehall elementary school 1.3 miles from the site
    • 70 Independent Living Units
                                                                                        • Debtford Mall in Woodbury 22 minutes drive
    • 106 Key Hotel
                                                                                        • Cherry Hill Whole Foods + C.H. Mall 160 stores (middle-
    • 107,240 +- Square Feet of Commercial Highway Retail Space                           market to upscale shopping) - 35 minutes drive
      with frontage on Black Horse Pike
                                                                                        • Gloucester Premium Outlets 400 stores (opened august
    • 4,900 Square Feet Restaurant                                                        2015) - 22 minutes drive
    NOTE* The city approved the GDP November 10, 2010.                                  • 40 Minute Drive to Philadelphia International Airport
    Once final approval is in, the approval lasts 20 years, as per page 10, paragraph
    4 of the resolution (Available for your Review)
                                                                                        • 34 Minute Drive to Atlantic City International Airport

4                                                                                                                                 www.powermovesproperties.com
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
SITE HIGHLIGHTS                                                                 c) Community Commercial uses in the form of retail business and service
                                                                                   establishments, including retail shops, personal service establishments,
• 45 Minutes Drive (28.7 Miles) from Philadelphia 30th St. Train
                                                                                   business and professional offices, banks and fiduciary institutions,
  Station.
                                                                                   eating and drinking establishment, hotels, and motels, commercial care
• 30 Minutes Drive to Philadelphia International Airport.                          offices and treatment facilities, commercial parking lots and the like.
• 33 Minutes Drive (30 Miles) to Atlantic City International Airport.           Zoning: RG-MU, Regional Growth Mixed-Use District for 138 developable
• 168 Acres Land                                                                acres RD-RR, Rural Development Residential Receiving District for
                                                                                remaining undevelopable land
• 138 Acres Developable Land
• GDP Approval for Master Planned Community                                     Per Page 16 of 25 of the General Development Plan (GDP) - the site is a 14
                                                                                phase project over 20 years in a letter w/ the city planning board
• Flood zone risk: Outside of the 100-year flood zone
                                                                                The GDP is intended as a precursor to subdivision or site plan application
                                                                                and gives protection against future zoning changes. According to the
LOCATIONAL NOTES                                                                township planner, this GDP does not expire. The developer will need to
                                                                                present subdivision plan + site plan application to the Planning Board and
• Philadelphia 45 minute drive
                                                                                confirm with all state laws.
• Cherry Hill 35 minute drive
                                                                                Per Page 5 of the zoning resolution Article #35
• Trenton 60 minutes drive
• Newark 1 hour 40 minutes drive                                                Developer to Satisfy conditions for Site Approval
• Atlantic City 33 minutes drive                                                •    Certificate of Filing from the Pinelands Reserve Commission giving
                                                                                     approval of the project
• Cape May 60 minutes drive
                                                                                •    Subject to subdivision approval being granted
                                                                                •    As part of the subdivision approval, developer is to submit
MAJOR EMPLOYERS
                                                                                     a. Fiscal Impact Study
Major employers in Gloucester County include Inspira Health Network,
                                                                                     b. Traffic Study
Kennedy Memorial Hospital, Rowan University, Delaware Valley Wholesale
Florist, ExxonMobil Research and Engineering Co., Godwin Pumps Missa                 c. Environmental Report
Bay LLC., PBF Energy-Paulsboro Refinery, and US Food Services.                  •    Subject to site plan approval
                                                                                •    Subject to the comments made by planner contained in his letter dated
                                                                                     January 3, 2005 (GDP Resolution available within DD documents)
ZONING & LAND USE REGULATIONS
The subject property is located within the Regional Growth Mixed-Use            Property Tax
(RG-MU) and the Rural Development Residential Receiving (RD-RR)
zoning district of the subject municipality. The following are principal        Taxed as Farmland: $6,743 per annum
permitted uses within this zoning district:
                                                                                Demographic Study
Regional Growth Mixed-Use (RG-MU)
                                                                                Average household income - Monroe twp : $56,709
The following are principal permitted uses within this zoning district:
Planned Development, consisting of residential, institutional and community     The Schools nearby
commercial uses.                                                                •    Monroe Township Public School system serves 6,000 students pre-
a) Residential units in the form of single-family detached dwellings, single-        k-12th
   family semidetached dwellings, single-family attached dwellings, multi-      •    4 elementary schools, 1 middle school, 1 high school
   family dwellings, or apartment flats. Independent living facilities and
   assisted living facilities shall also be considered permitted residential    •    Whitehall elementary within 2.6 miles of the site
   uses, whether or not they are part of continuing care facility.              •    High school is ranked 282 out of 411 high schools in the
   a. No residential unit shall contain greater than 4 bedrooms.                     state of NJ

   b. A maximum of 50% of the single-family detached units proposed
      shall have four (4) bedrooms                                              WHATS THE UPSIDE?
   c. No single—family attached, single-family semi-detached or multi-          •    Play: Build a master community. Build in phases as you sell out
      family/apartment units shall have more than three (3) bedrooms                 homes
      and a minimum of 50% shall have two (2) bedrooms.
                                                                                •    Play: Build the commercial as you pre-lease it
b) Institutional uses in the form of congregate care facilities, long-term
   care facilities and nursing homes.                                           •    Play: Ground Lease / Subdivide Hotel Site to an operator. Ground
                                                                                     lease Commercial Site to operator

www.powermovesproperties.com                                                                                                                             5
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
SITE AREA BREAKDOWN WITHIN RG-MU ZONE
    Commercial Area                       860,797.33 SF    OR                19.7612 ± ACRES
    Independent/Assisted Living Area       245,515.79 SF   OR                5.6363 ± ACRES
    Residential Area                     4,950,553.38 SF   OR              113.6490 ± ACRES
    Total Area                          6,056,866.50 SF    OR             139.0465 ± ACRES

6                                                               www.powermovesproperties.com
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
POPULATION FACTS & TRENDS
                            Gloucester County       New Jersey
Population
    2021 Projection               296,498            9,112,977
    2016 Estimate                 292,033            8,945,404
    2010 Census                   288,288            8,791,894
    2000 Census                   254,822            8,414,361
    Growth 2016 - 2021             1.53%              1.97%
    Growth 2010 - 2016             1.30%              2.20%
    Growth 2000 - 2010             13.13%             4.49%

2016 Est. Median Age               39.90              39.70
2016 Est. Average Age              39.60              39.70

EDUCATION & EMPLOYMENT
                                                                      Gloucester County                             New Jersey
2016 Est. Pop Age 25+ by Edu. Attainment                         198,543                                6,167,560
    Bachelor's Degree                                            39,441               19.87%            1,387,997                22.50%
    Master's Degree                                              13,333               6.72%              615,382                 9.98%
    Professional School Degree                                    2,658               1.34%              147,905                 2.40%
    Doctorate Degree                                              1,776               0.89%              90,772                  1.47%
2016 Est. Pop 16+ by Occupation Classification                   144,056                                4,323,094
    Blue Collar                                                  26,313               18.27%             752,194                 17.40%
    White Collar                                                 95,982               66.63%            2,824,320                65.33%
    Service and Farm                                              21,761              15.11%             746,580                 17.27%
2016 Est. Workers Age 16+ by Transp. to Work                     141,113                                4,230,553
    Drove Alone                                                  121,802              86.32%            3,044,948                71.98%
    Car Pooled                                                    9,648               6.84%              345,738                 8.17%
    Public Transportation                                         2,529               1.79%              465,300                 11.00%
    Walked                                                        2,309               1.64%              124,657                 2.95%
    Bicycle                                                        545                0.39%              15,432                  0.36%
    Other Means                                                    968                0.69%              66,056                  1.56%
    Worked at Home                                                3,312               2.35%              168,422                 3.98%
2016 Est. Avg Travel Time to Work in Minutes                      31.00                                  34.00

HOUSING
                                                                               Gloucester County                         New Jersey
2016 Est. Tenure of Occupied Housing Units                                  106,023                          3,289,113
    Owner Occupied                                                          84,995             80.17%        2,140,271            65.07%
    Renter Occupied                                                         21,028             19.83%        1,148,842            34.93%
2016 Owner Occ. HUs: Avg. Length of Residence                                 18                                    18
2016 Renter Occ. HUs: Avg. Length of Residence                                8                                     9
2016 Est. Median All Owner-Occupied Housing Value                          $225,641                          $333,394
2016 Est. Housing Units by Units in Structure                               112,405                         3,650,482
    1 Unit Attached                                                          8,807             7.84%          338,771                 9.28%
    1 Unit Detached                                                         82,641             73.52%        1,954,338            53.54%
2016 Est. Median Year Structure Built **                                     1978                                 1967

www.powermovesproperties.com                                                                                                                  7
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
HOUSEHOLD FACTS & TRENDS
                                                                Gloucester County                     New Jersey
Households
    2021 Projection                                                            107,829                             3,358,537
    2016 Estimate                                                              106,023                             3,289,113
    2010 Census                                                                104,271                             3,214,360
    2000 Census                                                                90,776                              3,064,642
    Growth 2016 - 2021                                                          1.70%                                2.11%
    Growth 2010 - 2016                                                          1.68%                               2.33%
    Growth 2000 - 2010                                                         14.87%                               4.89%
Households with 1 or More People under Age 18:          39,337                 37.10%     1,150,683                34.98%
Households with No People under Age 18:                 66,686                 62.90%     2,138,430                65.02%
2016 Est. Households by Number of Vehicles              106,023                           3,289,113
    No Vehicles                                          5,423                  5.11%      381,641                  11.60%
2016 Est. Average Number of Vehicles                      2.00                              1.70
2016 Est. Households by Household Size                  106,023                           3,289,113
    1-person                                             23,748                22.40%      841,571                  25.59%
    2-person                                             32,238                30.41%      969,674                  29.48%
    3-person                                             19,600                18.49%      575,872                  17.51%
    4-person                                             18,050                17.02%      506,489                  15.40%
    5-person                                             8,123                 7.66%       238,634                  7.26%
    6-person                                             2,883                 2.72%       92,983                   2.83%
    7-or-more-person                                      1,381                 1.30%      63,890                   1.94%
2016 Est. Average Household Size                          2.71                              2.68

INCOME
                                                           Gloucester County                         New Jersey
2016 Est. Households by HH Income                     106,023                            3,289,113
    Income Less Than $15,000                           7,330                  6.91%       310,513                   9.44%
    Income $15,000 - $24,999                           7,860                  7.41%       269,102                   8.18%
    Income $25,000 - $34,999                           7,777                  7.34%       251,255                   7.64%
    Income $35,000 - $49,999                           12,130                 11.44%      350,139                  10.65%
    Income $50,000 - $74,999                          18,736                 17.67%      522,640                   15.89%
    Income $75,000 - $99,999                          14,220                  13.41%      409,942                  12.46%
    Income $100,000 - $124,999                        12,803                 12.08%      328,024                    9.97%
    Income $125,000 - $149,999                         8,736                  8.24%       230,709                   7.01%
    Income $150,000 - $199,999                         9,753                  9.20%       276,862                   8.42%
    Income $200,000 - $249,999                         2,983                  2.81%       112,015                   3.41%
    Income $250,000 - $499,999                         3,016                  2.84%       153,102                   4.65%
    Income $500,000 and more                            679                   0.64%       74,810                    2.27%
2016 Est. Average Household Income                    $91,818                            $100,314                  2.95%
2016 Est. Median Household Income                     $73,904                             $72,173                  0.36%
2016 Est. Families by Poverty Status                  77,228                             2,274,354                  1.56%
    2016 Families at or Above Poverty                 72,031                 93.27%      2,082,270                 91.55%
    2016 Families at or Above Poverty with Children   33,501                 43.38%       964,724                  42.42%
    2016 Families Below Poverty                        5,197                  6.73%       192,084                   8.45%
    2016 Families Below Poverty with Children          3,963                  5.13%       146,201                   6.43%

8                                                                                                   www.powermovesproperties.com
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
COMPETITIVE HIGHLIGHTS SUMMARY
                                                2017           17 YTD   Overall                        Avg                                  Avg
                                       Total           Total                      Units                            Avg        Avg $/
Community/Builder                               YTD             Sales    Sales            Closed      Base                                 Closed
                                      Planned          Sold                       Left                             SF           SF
                                                Sold            Place    Place                        Price                                Price
Carriage Glen/Don Paparone Homes         41      17      37      1.5      1.0       4       31       $305,733       2,377      $133.57     $351,387
Boundary Run/Ryan Homes                  52      20     20       2.7      2.7       32      11       $299,990       1,872     $166.53        $375k
Meadows at Greenwich Crossing/
                                         57      14      14      2.5      2.5       43       3       $337,475       2,423     $140.05        $425k
Ryan Homes
Weatherby Place/Ryan Homes               83      34     40       3.1       2.1      43      18       $288,390       1,961      $151.91       $350k
Total/Average                           233      85     111      9.8      8.3      122      63       $307,897       2,158     $148.02

TOWNHOME COMPETITIVE HIGHLIGHTS SUMMARY
                                                2017           17 YTD   Overall                        Avg                                  Avg
                                       Total           Total                      Units                            Avg        Avg $/
Community/Builder                               YTD             Sales    Sales            Closed      Base                                 Closed
                                      Planned          Sold                       Left                             SF           SF
                                                Sold            Place    Place                        Price                                Price
                                                                                                                                            $235k /
Villages at Cross Keys/Ryan Homes       168      36     141      3.3      3.7       27      125      $216,240       1,831     $120.23
                                                                                                                                            $144sf*
Eagle Landing/CalAtlantic Homes          40       1      1                          39       0       $207,490       1,781      $116.58
Parkwood Manor/Ryan Homes                54      28     48       2.5      2.4       6       35       $214,657       1,831      $129.36       $273k
Pinnacle Place/Ryan Homes               138      17      17      4.3      4.3      121       5       $229,990       1,880     $125.22        $280k
Georgetown Mews/Fernmoor Homes           62      15     26       1.4       1.1      36      24       $214,900       1,965      $109.36       $208k
Total/Average                           462      97     233      11.4     11.5     229      189      $216,655       1,858     $120.15

ACTIVE ADULT COMPETITIVE HIGHLIGHTS SUMMARY
                                                2017           17 YTD   Overall                        Avg                                  Avg
                                       Total           Total                      Units                            Avg        Avg $/
Community/Builder                               YTD             Sales    Sales            Closed      Base                                 Closed
                                      Planned          Sold                       Left                             SF           SF
                                                Sold            Place    Place                        Price                                Price
Stirling Glen/J.S. Hovnanian & Sons     195      30     52       2.7      2.4      143      31       $249,733       1,794      $139.68       $330k
The Village Grande at Camelot/D.R.
                                        450      48     437      4.4      3.0       13      423       $311,750      1,829     $169.08      $323,640
Horton
                                                                                                                                            $383k /
Montebello/J.S. Hovnanian & Sons        348      46     225      4.2      2.0      123      201      $327,900       1,967      $167.12
                                                                                                                                            $173 sf*
The Preserve at Weatherby/McKee
                                        239       0      0                         239       0       $312,400       1,669      $187.78
Homes
Total/Average                          1,232     124    714      11.3     7.4      518      655     $300,446        1,815     $165.92

                                       Total    2017   Total   17 YTD   Overall   Units                Avg         Avg        Avg $/        Avg
Community/Builder                               YTD             Sales    Sales            Closed      Base                                 Closed
                                      Planned          Sold                       Left                             SF           SF
                                                Sold            Place    Place                        Price                                Price
Stirling Glen/J.S. Hovnanian & Sons     195      30     52       2.7      2.4      143      31       $249,733       1,794      $139.68       $330k
The Village Grande at Camelot/D.R.
                                        450      48     437      4.4      3.0       13      423       $311,750      1,829     $169.08      $323,640
Horton
                                                                                                                                            $383k /
Montebello/J.S. Hovnanian & Sons        348      46     225      4.2      2.0      123      201      $327,900       1,967      $167.12
                                                                                                                                            $173 sf*
The Preserve at Weatherby/McKee
                                        239       0      0                         239       0       $312,400       1,669      $187.78
Homes
Total/Average                          1,232     124    714      11.3     7.4      518      655     $300,446        1,815     $165.92

                                                                                                   Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                           9
3043 SOUTH BLACK HORSE PIKE WILLIAMSTOWN NJ MONROE TOWNSHIP
COMPETITIVE FOR SALE TOWNHOME HIGHLIGHTS

Ryan Homes is the dominant player in the marketplace with 3 of the 5        Camden County
active attached communities in the competitive market area including
                                                                            CalAtlantic’s Eagles Landing http://www.calatlantichomes.com/find-
Camden and Gloucester Counties with more in their pipeline. D.R. Horton
                                                                            your-new-home/35-philadelphia/8256-eagle-landing.html presold from
has plans to expand into this market with townhome communities in 2018.
                                                                            a nearby community and opened from a completed model in December.
                                                                            While Gloucester Township is considered superior to Monroe, this site is
Gloucester County
                                                                            impaired by a busy intersection. Prices are from $200k with only 1 sold
Pinnacle       Place     http://www.ryanhomes.com/find-your-home/our-       to date.
communities/new-jersey/washington-township/pinnacle-place by Ryan
                                                                            Villages at Cross Keys http://www.ryanhomes.com/find-your-home/our-
in superior Washington Township is the top seller with a pace of 4+ per
                                                                            communities/new-jersey/sicklerville/the-villages-at-cross-keys by Ryan,
month (17 of the 138 sold) and the highest prices from $210k with an
                                                                            also in Gloucester Township, is the closest physical competitor located
average closed of $280k. The site aesthetics and location is considered
                                                                            9.5 miles from the subject site. Prices are from $195k (1,432 sf) to $240k
superior to Ryan’s Parkwood Manor http://www.ryanhomes.com/find-
                                                                            (2,304 sf) with an annual average closed price of $235k. Ryan has sold
your-home/our-communities/new-jersey/sewell/parkwoodmanor           that
                                                                            141 homes (3.7 per month) with 27 remaining. The current homesites are
has sold 48 of the 54 homes planned (2.4 per month) with base prices
                                                                            closest to the AC Expressway. Buyers are from the local area including
from $200k and average closed of $273k. Buyers are primarily local
                                                                            Winslow and Washington Townships as well as from Philadelphia and
including first time and move-down.
                                                                            a few from NY. Employment is concentrated in the local area including
Georgetown Mews https://www.georgetownmewshomes.com/ by                     Cherry Hill with some buyers commuting to Philadelphia.
Fernmoor homes is located in Deptford Township and is considered over
                                                                            More detailed information on the townhome ‘for sale’ competition can be
priced for this location from $211k with an average closed price of $208k
                                                                            found on the competitive charts on the following pages; summary data is
and an everything included platform. The community has sold only 26
                                                                            below:
homes since Q1 2016 at a pace of 1 per month and is underperforming
the market.                                                                 Based on current sales pace, there is currently less than a 21-month
                                                                            supply of townhome inventory. Slightly more than half of the units planned
                                                                            remain to be sold with 85% of the sold units closed translating into a
                                                                            minimal backlog. Incentives range from $3.5k to $7,600 and are typically
                                                                            in the form of options and closing cost assistance.

Source: Lisa Price & Associates Feasibility Analysis
10                                                                                                                    www.powermovesproperties.com
COMPETITIVE FOR SALE SINGLE FAMILY DETACHED HIGHLIGHTS

Carriage Glen http://paparonehomes.com/communities/carriage-glen/
in Monroe is the closest physical competitor located 3.5 miles to the
north of the site. The final 41 ¼-acre homesites have been active since
November 2014 (community was shuttered during the recession). Don
Paparone has sold 37 homes at a pace of 1 per month with 2017 sales
of 17 outperforming YOY. Base prices are from $280k (1,950 sf) with an
average closed price of $351k. Buyers are predominantly local (Sicklerville
and Williamstown) middle class including teachers and police officers
(there is no ethnic diversity). This site is considered superior and the
pricing is higher than what is optimal for the subject property to absorb
product within a reasonable period. Paparone is also selling the final 28
homes at Twelve Oaks http://paparonehomes.com/communities/twelve-
oaks/ located in a superior portion of Monroe. Homes are overpriced for
the area from $350k (2,405 sf) to $395k (3,400 sf) with none selling since
sales started in June. Taxes (3.542% of purchase price) create push back
for the community.
The balance of the detached competitors are located in superior towns
with higher prices than what can be achieved at the subject site.
More detailed information on the single family ‘for sale’ competition can
be found on the competitive charts on the following pages; summary data
is below. There is currently just over 12 months of detached supply with
close to half of the units planned sold. Just over 25% of the sold inventory
is in backlog. Incentives range from $4k to over $35k and are typically
towards optional expenditures.

                                                                               Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                    11
COMPETITIVE FOR SALE ACTIVE ADULT HIGHLIGHTS

Stirling Glen http://www.hovhomes.com/stirlingglen/ by JS Hovnanian          most buyers coming locally from within Gloucester County including
has sold 52 (2.4 per month) of the 195 detached active adult homes located   younger 55+ buyers who are still working.
adjacent to Scotland Run Golf Course with prices from $232k (1,577 sf).
                                                                             Both Montebello www.hovhomes.com/montebello by JS Hovnanian and
Buyers are primarily from the local area including Williamstown, Sewell
                                                                             The Preserve at Weatherby http://weatherbynj.com/ by the McKee Group
and Washington Township spending an average of $330k with 70% taking
                                                                             are priced above achievable pricing for the subject property with prices
the optional second floor +$29k to $39k. Taxes over 3% create pushback.
                                                                             starting at $300k+.
The Village Grande at Camelot http://www.drhorton.com/Where-We-
                                                                             More detailed information on the active adult ‘for sale’ competition can be
Build/New-Jersey/New-Jersey/Division/Village-Grande-at-Camelot.
                                                                             found on the competitive charts on the following pages and summary data
aspx by D.R. Horton in superior Glassboro is nearing completion with only
                                                                             below. While there are over 500 units of active adult supply in Gloucester
13 of the 450 detached homes remaining. Quick delivery prices range
                                                                             County, we believe this segment of the market has room for growth as
from $290k to $326k with an average closed of $323,640. The 18,000
                                                                             many 55+ communities report increased interest and activity over the past
sf clubhouse is the largest of any active adult community in the area with
                                                                             year.

Source: Lisa Price & Associates Feasibility Analysis
12                                                                                                                     www.powermovesproperties.com
COMPETITIVE RENTAL HIGHLIGHTS

It should be noted that rental communities and management companies             LPA surveyed 3 Class A rental communities in Gloucester County and 3 in
use a wide variety of methods for calculating lease (prices) rates. Some        Camden County. Our analysis reveals that while vacancies are below 5%
operators use market rate rents which are calculated by price optimization      for stabilized communities, local operators reveal an increase in turnover
management software (YieldStar, Yardi and Rainmaker LRO) which                  and occupancy. Top reasons for move-outs include home purchase and
recalculates pricing on a daily basis based on actual market conditions,        lease break – with many being relocated out of the area. It should be noted
while others may update their rents by month or season. A number of             that Enclave @ Winslow and Taylor Woods are in initial lease-up, which
operators will offer lower rents on shorter lease terms depending on when       temporarily inflates vacancy. Of the communities surveyed, Barclay Glen
the lease is projected to end; e.g., leases which are to expire at the end      in Monroe is the most comparable to the subject site. Barclay Glen offers
of February on a 10-month lease (right before the high season of rentals        well-appointed, generous-sized 2BR units with a well-executed amenity
starts) may have a lower rate than a 12-month lease because it’s easier         package. Tenants are a mix of young millennials to move down empty
for them to re-rent in March rather than after the high season when the         nesters from a broad area including employees of Atlantic Care (Atlantic
12-month lease expired. Conversely, longer lease terms may be offered           County) and others that commute within Southern NJ.
at a reduced rate, so that the lease ends before the height of the market.

SUMMARY STATUS OF PRIMARY RENTAL COMPS JANUARY 2018

                                           No. of           Total            Percent         Total          Percent             Units             Monthly
 Community                                 Units           Leased            Leased        Occupied         Occupied           Available           Pace
Gloucester County
Barclay Glen                                 276             269              97.6%            265             96.0%                 7                 7.2
Essex Chase                                  252             247              98.0%            247             98.0%                 5                14.0
Pond View Apartments at Weatherby            250             243              97.0%            243             97.0%                 8
Camden County
Enclave @ Winslow*                            105             73              69.5%             70             66.6%                32                 8.1
Taylor Woods*                                 312            244              78.2%             231            74.0%                68                13.5
Glen Eyre                                     177            169              95.5%             170            96.4%                 8
Total/Average                                1,372          1,245             89.3%            1,225           88.0%                127

                                                                                                              Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                                   13
TOWNHOME COMPETITIVE HIGHLIGHTS - GLOUCESTER & CAMDEN COUNTIES 12/2017
 COMMUNITY/BUILDER LOCATION/MILEAGE FROM SITE/HIGH SCHOOL                                  PICTURE/ ADD’L COMMENTS
Villages at Cross Keys/Ryan Homes
Sicklerville 08081/Gloucester Twp/Camden Cty
9.5 Miles From Site/Timber Creek H.S.
Product:                    3 Sty TH                   2016 Sales:    47
Units:                      168                        Total Sales:   141
Date Opened:                Sep-14                     Sales Pace:    3.7
YTD Sales:                  36                         Remaining:     27
Superior to Subject Site                               Closed:        125                  Current backlog closes Apr/May

Eagle Landing/CalAtlantic Homes
Sicklerville 08081/Gloucester Twp/Camden Cty
11.5 Miles From Site/Timber Crrek H.S.
Product:                    TH                         YTD Sales:     1
Units:                      40                         Total Sales:   1
Date Opened:                                           Sales Pace:
Model Opened:               Dec-17                     Remaining:     39
Comparable to Subject Site                             Closed:        0                          Deliveries Feb 2018

Parkwood Manor/Ryan Homes
Sewell 08080/Washington Twp/Gloucester Cty
13.5 Miles From Site/Washington Twp H.S.
Product:                    TH                         YTD Sales:     28
Units:                      40                         Total Sales:   48
2016 Sales:                 20                         Sales Pace:    2.4
Date Opened:                Dec-17                     Remaining:     6
Superior to Subject Site                               Closed:        35

Pinnacle Place/Ryan Homes
Washington Twp 08080/Gloucester Cty
13.5 Miles From Site//Washington Twp H.S.
Product:                    TH                         YTD Sales:     17
Units:                      138                        Total Sales:   17
                                                       Sales Pace:    4.3
Date Opened:                Aug-17                     Remaining:     121
Superior to Subject Site                               Closed:        5

Georgetown Mews/Fernmoor Homes
Wenonah 08090/Deptford Twp/Gloucester Cty
18 Miles From Site/Deptford Twp HS
Product:                    TH                         YTD Sales:     15
Units:                      62                         Total Sales:   26
Date Opened:                Jan-16                     Sales Pace:    1.1
Model Opened:               Aug-16                     Remaining:     36                      Model home for sale $229k
Comparable to Subject Site                             Closed:        24                   PH4 selling; occupancy spring '18

* Best Seller                                                               + Model Home

Source: Lisa Price & Associates Feasibility Analysis
14                                                                                                             www.powermovesproperties.com
PRODUCT                                            PRICING                                    ADDITIONAL $
               Stories~/         BR/BA         Garage
               Width/ Int       Den/Flex/     Rear, Side             Base                        Price/         Avg          Avg                    Monthly
Model           or End          Loft/Bsmt       Front      Sq Ft     Price       Incentives      Sq Ft       Premiums       Options HOA              Taxes
Beethoven       3sty 20' I         3/1/0          1F        1,432   $194,990       $5,000        $136.17         $0         $20,000 $66               $487
Beethoven        3sty 20' I        3/2/1          1F       1,658    $209,990                     $126.65                                               $525
Grnd*
Mozart+          3sty 20' I       3/2/0           1F        1,931   $219,990                     $113.93                                               $550
 Strauss         3sty 20' I       3/2/0           1F       2,304    $239,990                  $104.16         $19,000        $40,000                   $600
                                                                     $5k towards options and closing
                     End units $10k to $19k                                      costs
     Btvn Grnd, Mozart & Strauss include fin. lower level as
                           incentive
           Finished lower level sf included in above
                                                                                                                Avg
Community Averages:                                                 $216,240                                                                         $235k /
                                                           1,831                                 $120.23       Annual
Average $ Increase Since Q1 '16:                                      7.2%                                                                           $144 SF
                                                                                                               Closed

 Tydings+        3sty 20' I        3/2/1          1F       1,700    $199,990        $7,600       $117.64       $3,700                       $75        $600
 Tilden+        3sty 22' E         3/2/1          1F        1,861   $214,990                     $115.52                                               $645
                  Finished lower level included                     Incentive: $5k towards closing costs
                                                                       Appliance pkg: w/d + fridge =
                                                                                   $2,600
Community Averages:                                        1,781    $207,490                     $116.58
Average $ Increase Since Opening:

 Beethoven       3sty 20' I        3/1/0          1F       1,432    $199,990        $3,500       $139.66       $3,700                       $75        $600
 Beethoven       3sty 20' I        3/2.5          1F       1,658    $216,990                     $130.87                                               $645
 Grande+
 Mozart          3sty 20' I       3/2/0           1F        1,931   $226,990                     $117.55
 Strauss* s/o 3sty 20' I         3/2/0           1F        2,304       s/o
     Bthvn Grnd, Mozart & Strauss include fin. lower level as         End units $10k to $15k - soldout
                            incentive
            Finished lower level sf included in above                $3,500 towards closing or options
                                                                         $5k off options until 12/23
                                                                                                                Avg
Community Averages:                                        1,831    $214,657                     $129.36                                              $273k
                                                                                                               Closed

 Beethoven       3sty 20' I       3/2/0           1F       1,432    $209,990        $3,500       $146.64                     $40,000        $86        $567
 Mozart+*        3sty 20' I       3/2/0           1F        1,919   $229,990                     $119.85        $495                                   $600
 Strauss         3sty 20' I       3/2/0           1F       2,290    $249,990                     $109.17       $2,995        $50,000                   $633
                                                                               End units +$10k                                Partial stone
      Mozart & Strauss include fin. lower level as incentive            $3,500 mortgage incentive
                                                                                                                Avg
Community Averages:                                        1,880    $229,990                     $125.22                                              $280k
                                                                                                               Closed

 Princeton*      3sty 20' I       2/2/1 D         1F       1,969    $210,900        $5,000         $107.11                                 $129        $487
 Stockton        3sty 20' I        2/2/1          1F       1,958    $213,900                     $109.24                                               $494
 Rowan+*         3sty 20' I        3/2/1          1F       1,968    $219,900                       $111.74                                             $507
                        +$5k for end units                                   $5k towards closing                           +$5k for end units
                                                                                                                           Everything Included
                                                                                                                Avg
Community Averages:                                        1,965    $214,900                     $109.36                                              $208k
                                                                                                               Closed

 ^ 1st Floor Master Bedroom                                         ~ Above Grade                            s/o soldout

                                                                                                             Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                                  15
SFD COMPETITIVE HIGHLIGHTS - GLOUCESTER & CAMDEN COUNTIES 12/2017
 COMMUNITY/BUILDER LOCATION/MILEAGE FROM SITE/HIGH SCHOOL                                  PICTURE/ ADD’L COMMENTS
Carriage Glen/Don Paparone Homes
Williamstown 08094/Monroe Twp/Gloucester Cty
3.5 Miles From Site/Monroe Township SD
Product:                       SFD                     YTD Sales:     17
Units:                         41                      2016 Sales:    9
Avg Acreage:                   1/4 acre                Total Sales:   37
Date Opened:                   Nov-14                  Sales Pace:    1
                                                                            Final phase of 200 unit community started in 2005 shuttered in
                                                       Remaining:     4                               recession
Superior to Site                                       Closed:        31                        Monmouth QD $300k

Boundary Run/Ryan Homes
Wenonah 08090/Deptford Twp/Gloucester Cty
17 Miles From Site/Deptford Twp SD
Product:                       SFD                     YTD Sales:     20
Units:                         52                      Total Sales:   20
Avg Acreage:                   1/4 to 1/3              Sales Pace:    2.7
Date Opened:                   Apr-17                  Remaining:     32                           Grand opening
Superior to Site                                       Closed:        11            PH1 soldout 26 in 2016 avg closed PH1 $345k

Meadows at Greenwich Crossing/Ryan Homes
Mt. Royal 08061/E. Greenwich T wp/Gloucester Cty
19 Miles From Site/E. Greenwich T wp SD
Product:                       SFD                     YTD Sales:     34
Units:                         83                      Total Sales:   40
Avg Acreage:                   1/4 acre                Sales Pace:    2.1
Date Opened:                   16-May                  Remaining:     43
Superior to Site                                       Closed:        18

Weatherby Place/Ryan Homes
Woolwich T wp 08085/Gloucester Cty
26 Miles From Site/Kingsway Reg. SD
Product:                       SFD                     YTD Sales:     14
Units:                         57                      Total Sales:   14
Avg Acreage:                   1/4 acre                Sales Pace:    2.5
Date Opened:                   17-Jun                  Remaining:     43
Superior to Site                                       Closed:        3                     Grand opening bsmts available

* Best Seller                                                               + Model Home

Source: Lisa Price & Associates Feasibility Analysis
16                                                                                                           www.powermovesproperties.com
PRODUCT                                    PRICING                                 ADDITIONAL $
                      BR/BA/    Garage
                     Den/Flex/ Rear, Side                                      Price/ Sq      Avg        Avg    Monthly              Monthly
Model                Loft/Bsmt   Front      Sq Ft    Base Price   Incentives       Ft      Premiums     Options  HOA                  Taxes
Weston                  3/2/1      2F        1,950    $279,900      $12,500     $143.54     $10,000     $35,000   $30                  $826
 Laurel ranch-slab     3/2/0       2F       1,762     $294,900                   $167.37                                                $870
 Devon+                4/2/1       2F       2,135     $299,900                  $140.47                                                 $885
 Monmouth              4/2/1       2F       2,585     $299,900                  $116.02     $20,000                                     $885
 Belmont               4/2/1       2F       2,700     $324,900                  $120.33                                                 $959
 Abington             4/2/1 D      2F       2,946     $334,900                   $113.68                                                $989
 Preakness             3/2/1       2F       2,559       Disc
                                                         *50% off options up to $25k
 Community Averages:                        2,377     $305,733                  $133.57    Avg Closed                                $351,387

 Sorrento              3/2/1       1F       1,402     $264,990      $4,000       189.01       $0        $50,000          $56            $640
 Sienna                3/2/1       2F        1,681    $284,990                   169.54
 Florence              3/2/1       2F       1,956     $299,990                   153.37     $5,000
 Pisa Torre ^          3/2/0       2F       1,407     $304,990                   216.77
 ranch
 Venice+*              4/2/1       2F       2,225     $314,990                   141.57
 Milan                 3/2/1       2F       2,560     $329,990                    128.9     $15,000
                                                       *Incentive towards closing costs
 Community Averages:                        1,872     $299,990                  $166.53    Avg Closed                                  $375k

 Florence              3/2/1       2F       1,952     $299,990      $25,000     $153.68     $2,500       $65,000         $64            $750
 Venice                4/2/1       2F       2,225     $319,990                  $143.82                                                $800
 Milan                 3/2/1       2F       2,539     $319,990                  $143.83     $5,000                                      $850
 Ravenna+*             4/2/1       2F       2,560     $319,990                  $143.84                                                 $862
 Victoria Falls        4/2/1       2F       2,500     $319,990                  $143.85                                                 $887
 Jefferson Sq*         4/2/1       2S       2,761     $319,990                  $143.86     $10,000                                     $912
                                                       *Luxury package $75k for $50k
                                                       Plus $10k add'l off in December
 Community Averages:                        2,423     $337,475                  $140.05    Avg Closed                                  $425k

 Sienna                3/2/1       2F       1,680     $259,990      $15,000     $154.76       $0        $50,000          $44            $635
 Pisa T orre ranch     3/2/0       2F       1,407     $279,990                  $199.00                                                 $684
 Venice+*              4/2/1       2F       2,225     $299,990                  $134.83     $5,000                                      $732
 Florence*             3/2/1       2F       1,952     $285,990                   $146.51                                                $698
 Milan                 3/2/1       2F       2,539     $315,990     $20,000      $124.45     $20,000                                     $772
                                                      *Luxury pkg $50k selling for $35k
 Community Averages:                        1,961     $288,390                   $151.91   Avg Closed                                  $350k

 ^ 1st flr MBR

                                                                                                Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                     17
AA COMPETITIVE HIGHLIGHTS - GLOUCESTER & CAMDEN COUNTIES 12/2017
 COMMUNITY/BUILDER LOCATION/ MILEAGE FROM SITE                                               PICTURE/ ADD’L COMMENTS
Stirling Glen/J.S. Hovnanian & Sons
Williamstown 08094/Monroe Twp/Gloucester Cty
8.5 Miles From Site
Product:                                               YTD Sales:     30
Units:                        195                      Total Sales:   52
Lot Size:                     65 x 110                 Sales Pace:    2.4
Date Opened:                  16-Feb                   Remaining:     143
Model:                        16-Jun                   Closed:        31      Adjacent to Scotland Run GC clubhouse w/outdoor pool planned
Superior to Site                                       QD:            0                          75% get sunrm $14k retail

The Village Grande at Camelot/D.R. Horton
Glassboro 08028/Gloucester Cty
14 Miles From Site
Product:                      SFD                      YTD Sales:     48
Units:                        450                      Total Sales:   437
Lot Size:                     55' x 113'               Sales Pace:    3.0
Date Opened:                  Nov-05                   Remaining:     13    9 QDs avail 5 yr tax abatement - pay 40% of taxes 1st yr + 10% ea yr
Superior to Site                                       Closed:        423            18k sf clbhs - pool, fitness, game rm, library, bocce

Montebello/J.S. Hovnanian
West Berlin 08091/Berlin Twp/Camden Cty
14.5 Miles From Site
Product:                      SFD                      YTD Sales:     46
Units:                        348                      Total Sales:   225
Lot Size:                     55 x 100                 Sales Pace:    2.0
Date Opened:                  Jun-08                   Remaining:     123              14,000 sq ft clubhouse indoor & outdoor pools
Superior to Site                                       Closed:        201                      opt 2nd floor/std attic storage

The Preserve at Weatherby/McKee Homes
Swedesboro 08085, Gloucester County
26.5 Miles From Site
Product:                      SFD                      YTD Sales:     0
Units:                        239                      Total Sales:   0
Lot Size:                     60'x110'                 Sales Pace:
Date Opened:                  Oct-17                   Remaining:     239
Superior to Site                                       Closed:        0                              Models Mar/Apr ‘18

* Best Seller                                                               + Model Home

Source: Lisa Price & Associates Feasibility Analysis
18                                                                                                                  www.powermovesproperties.com
PRODUCT                                    PRICING                                      ADDITIONAL $
                  BR/BA/     Garage
                 Den/Flex/ Rear, Side                                            Price/         Avg         Avg                         Monthly
Model            Loft/Bsmt    Front     Sq Ft    Base Price      Incentives      Sq Ft       Premiums      Options        HOA            Taxes
Pinehurst           3/2/0      2F        1,577    $231,900            *          $147.05       $2,000      $50,000         $115           $639
 Oakmont           3/2/0       2F       1,668     $238,900                         $143.23                                                $659
 Alcott*          3/2/0 D      2F       1,744     $247,900                         $142.14     $5,000                                     $684
 Turnberry        2/2/0 D      2F        1,818    $253,900                         $139.66                                                $700
 Prestwick        3/2/0 D      2F       1,922     $257,900                         $134.18                                                 $711
 St. Andrews+*     3/2/0       2F       2,032     $267,900                         $131.84    $10,500                                     $739
                                                   *20-25% off structural options &
                                                           40% off décor options
                                                    1 year social membership to CC
Community Averages:                     1,794     $249,733                       $139.68     Avg Closed                                  $330k

 Brookhaven+       2/2/0       2F       1,558     $289,700         $50,000         $185.94     $3,000                      $205           $789
 Chelsea+          2/2/0       2F       1,558        s/o
 Deerfield+       2/2/0 S      2F        1,931    $312,300                         $161.73
 Savannah+         2/2/0       2F       1,930        s/o
 Eden-2 sty+*     2/2/1 S      2F       2,261     $318,990                         $141.08
 Coventry*         2/2/0       2F        1,738    $326,010                         $187.58    $10,000
                                                                                                     5 yr tax abatement- 40% 1st yr
                                        1,829     $311,750                       $169.08     Avg Closed                                $323,640

 Picasso           3/2/0       2F        1,758    $301,900            *            $171.73     $1,000       $25,000        $154           $923
 DaVinci          2/2/0 D      2F        1,818    $317,900                         $174.86                                                 $971
 Fresco            3/2/0       2F       1,985     $329,900                       $166.20                                                  $1,008
 Monet             3/2/0       2F       2,136     $342,900                       $160.53                                                  $1,048
 Vienna+           3/2/0       2F       2,138     $346,900                       $162.25      $10,000       $30,000                       $1,060
                                                             * 20% off options
                                                                                             Avg Annual                               $383k/$173
Community Averages:                     1,967     $327,900                         $167.12     Closed                                     sf

 Tucker            2/2/0       2F       1,498     $299,900         $10,000       $200.20        $0                         $275           $667
 Piper+            2/2/0       2F       1,627     $309,900                         $190.47
 Remington         2/2/0       2F        1,754    $315,900                         $180.10     $4,000
 Jackson+          3/2/0       2F        1,796    $323,900                       $180.35       $7,500                                     $833
Community Averages:                     1,669     $312,400                       $187.78

 ^ 2nd Floor Master Bedroom

                                                                                                   Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                        19
GLOUCESTER & CAMDEN COUNTY RENTAL COMPS SUMMARYJANUARY 2018

                                                                  Small 1 BR        Large 1BR            1BR +                     Small 2BR
                                                  Studio
                                                                 < 800 Sq. Ft.    > 800 Sq. Ft.        Den or Loft               < 1,200 Sq. Ft.

 Community                                     From         To   From     To     From        To     From         To            From          To
Gloucester County
Barclay Glen                                                                     $1,325    $1,450   $1,425     $1,575          $1,725       $1,775
Essex Chase                                                                                                                    $1,625       $1,775
Pond View Apartments at Weatherby
Camden County
Enclave @ Winslow*
Taylor Woods*                                                                    $1,230             $1,279                     $1,419       $1,449
Glen Eyre                                                                                                                      $1,315       $1,540
Averages                                                                         $1,278    $1,450   $1,352     $1,575          $1,521       $1,635

                                                                  Small 1 BR        Large 1BR            1BR +                     Small 2BR
                                                   Studio
                                                                 < 800 Sq. Ft.    > 800 Sq. Ft.        Den or Loft               < 1,200 Sq. Ft.

 Community                                     From         To   From     To     From        To     From         To             From          To
Gloucester County
Barclay Glen                                                                      935       1,156   1,025       1,354           1,122        1,122
Essex Chase                                                                                                                     1,140        1,120
Pond View Apartments at Weatherby
Camden County
Enclave @ Winslow*
Taylor Woods*                                                                     825                954                        1,133        1,188
Glen Eyre                                                                                                                       1,015        1,167
Averages                                                                          880       1,156    990        1,354           1,103        1,149

                                                                  Small 1 BR        Large 1BR            1BR +                     Small 2BR
                                                   Studio
                                                                 < 800 Sq. Ft.    > 800 Sq. Ft.        Den or Loft               < 1,200 Sq. Ft.

 Community                                     From         To   From     To     From        To     From         To             From          To
Gloucester County
Barclay Glen                                                                     $1.42      $1.25   $1.39        $1.16          $1.54        $1.58
Essex Chase                                                                                                                     $1.43        $1.58
Pond View Apartments at Weatherby
Camden County
Enclave @ Winslow*
Taylor Woods*                                                                    $1.49              $1.34                       $1.25        $1.22
Glen Eyre                                                                                                                       $1.30        $1.32
Averages                                                                         $1.46     $1.25    $1.37       $1.16           $1.38       $1.43

Source: Lisa Price & Associates Feasibility Analysis
20                                                                                                                       www.powermovesproperties.com
MONTHLY RENT
                                       Large 2BR                2BR +                   3BR or 3BR+                              Overall
                                     > 1,200 Sq. Ft.       Den or Loft or TH          Den or Loft or TH                          Average

 Community                          From          To       From          To           From              To              From                  To
Gloucester County
Barclay Glen                        $1,550      $1,975     $1,750                                                       $1,576               $1,790
Essex Chase                         $1,675      $1,975     $1,725      $1,850                                           $1,750               $1,793
Pond View Apartments at Weatherby   $1,495      $1,795     $1,495      $1,895                                           $1,699
Camden County
Enclave @ Winslow*                                         $1,795      $1,845         $1,995         $2,095             $1,895               $1,970
Taylor Woods*                                                                         $1,729                            $1,421
Glen Eyre                                                  $1,975      $2,025                                           $1,594               $1,461
Averages                            $1,573      $1,915     $1,748      $1,904         $1,862                           $1,656                $1,754

UNIT SQUARE FOOTAGE
                                         Large 2BR                  2BR +                    3BR or 3BR+                           Overall
                                       > 1,200 Sq. Ft.         Den or Loft or TH           Den or Loft or TH                       Average

 Community                           From           To        From              To        From                 To
Gloucester County
Barclay Glen                         1,215         1,425       1,420                                                                 1,198
Essex Chase                          1,240         1,350       1,380          1,530                                                 1,278
Pond View Apartments at Weatherby    1,342         1,560       1,368          1,835                                                 1,490
Camden County
Enclave @ Winslow*                                             1,495          1,495        1,655             1,655                  1,575
Taylor Woods*                                                                              1,317                                     1,110
Glen Eyre                                                      1,503          1,714                                                 1,246
Averages                             1,266        1,445       1,433           1,644       1,486                                     1,316

LEASE PRICE/SQ. FT.
                                         Large 2BR                  2BR +                 3BR or 3BR+                            Overall
                                       > 1,200 Sq. Ft.         Den or Loft or TH        Den or Loft or TH                        Average

 Community                           From           To        From              To       From           To             From                   To
Gloucester County
Barclay Glen                         $1.28         $1.39       $1.23                                                    $1.32                $1.40
Essex Chase                          $1.35         $1.46       $1.25          $1.21                                     $1.38                $1.45
Pond View Apartments at Weatherby     $1.11        $1.15       $1.09          $1.03                                     $1.14
Camden County
Enclave @ Winslow*                                            $1.20           $1.23      $1.21         $1.27            $1.20                $1.25
Taylor Woods*                                                                             $1.31                         $1.32
Glen Eyre                                                      $1.31          $1.18                                     $1.29                $1.35
Averages                             $1.25        $1.33       $1.22           $1.16      $1.26                         $1.28                 $1.36

                                                                                                   Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                          21
PROPOSED COMMUNITIES
While there is an extensive pipeline of proposed communities in Monroe       Bruce Paparone has plans to start 192 55’ wide active adult homes at
Township, we believe the timing for new communities to come on line          Country Village at Whitehall with starting prices from the low $200s with
will occur at a moderate pace. Monroe Township offers the marketplace        closed prices projected in the mid $200s.
a unique scenario with the availability of land with water and sewer in a
                                                                             In addition to the pipeline below, Woodmont Properties will develop
favorable development climate (from the municipality). These attributes
                                                                             Washington Square which will include a 270 market rate rental
are difficult to find within close proximity to a major metropolitan area.
                                                                             community (+60 COAH rentals) and 100 for sale 20’ wide townhomes
D.R. Horton will begin sales in the spring for 38 20’ wide 3-story           by Ryan from the mid-$200s located off Hurffville Cross Keys Road
townhomes priced from $189k to $199k at the Woodview site. Ryan              in superior Washington Township. There are also at least 2 rental
Homes has an agreement for 207 20’ wide townhomes at Hamilton                communities seeking approval in superior Gloucester Township.
Greene located at Tuckahoe Road and Main Street and will release
                                                                             A pipeline chart with additional detail for planned communities within
homes from the upper $180s for their “Simply Ryan” product line with
                                                                             Monroe Township can be found on the following page.
closed sales projected in the $220s.

PROPOSED FOR SALE & RENTAL RESIDENTIAL UNITS MONROE TOWNSHIP, GLOUCESTER COUNTY,
NEW JERSEYJANUARY 2018

                                                                                     Market    Active
                                        Market Rate For Sale Active Adult For Sale    Rate     Adult
Property Name/ Type/No.                            MF                  MF             Rental   Rental   Total                 Projected
Developer           of Stories        SFD TH Units* Condo SFD TH Units* Condo         Units     Units   Units    Status         Start       Location
Stirling Glen II/TD
                                                               117                                       117    Approved                   Fries Mill Rd
Bank-Schatz
                                                                                                                                           Tuckahoe Rd;
Woodview/D.R.                                                                                                                               prices from
                       20' W 3 sty            38                                                          38    Approved        SP '18
Horton                                                                                                                                    $189k to $199k;
                                                                                                                                             20' wide
Spring Ridge/
                                       37                                                                 37    Approved                   Winslow Rd
HRTJ, LLC
Morgan Landing/
                        75' x 125'     82                                                                82     Approved                    Morgan Rd
Ken Schatz Dev
Equestrian
Farms/Totol                            38                                                                38     Approved                   Winslow Rd
Holdings, LLC
Country Village at                                                                                                                         Whitehall Rd;
                           55                                  192                                       192    Approved        2018
Whitehall/Schatz,                                                                                                                         48 COAH units
Bruce & Don
Paparone
Pin Oak Estates/                                                                                                Preliminary
                        75' x 125'     89                                                                89                                Ruckahoe Rd
Ken Schatz                                                                                                       approval
Smithfield
                                                                                                                                           Glassboro-
Estates/Bruc            1/2 acre      173                                                                173    Approved
                                                                                                                                          Cross Keys Rd
Paparone
Route 322 Asso./                                                                                                Preliminary                Route 322 &
                          20' W               79                                                          79
Manaka                                                                                                           approval                  Fires Mill Rd.
Blaze Mill/Don
                        20' & 24'                                                                                                          Fries Mill &
Paparone &                                   244                                                         244    Approved
                            W                                                                                                             Glassboro Rds
Schatz
                                                                                                                Preliminary                Berlin Cross
Patrongolo Site        multifamiily                                                    400               400
                                                                                                                 approval                    Keys Rd
Hamilton Greene/                                                                                                                          Tuckahoe Rd &
                          20' W              207                                                         207    Approved        2018
Ryan Homes                                                                                                                                   Main St
Philadelphia                                                                                                                                Winslow &
                       10k sf lots    102                                                                102    Approved
Suburban Dev                                                                                                                                Malaga Rds
Grandview Mews/                                                                                                 Preliminary
                                              78                                                          78                              Grandview Ave
Schatz                                                                                                           approval
Total Market Area                     521    646       0   0   309   0   0      0      400       0      1,876
Approved                              259    489       0   0   309   0   0      0       0        0      1,057

Source: Lisa Price & Associates Feasibility Analysis
22                                                                                                                     www.powermovesproperties.com
ANALYSIS OF MARKET OPPORTUNITY
FOR SALE                                                                          •   Increased employment and escalating rents spurring confidence for
While the recovery from the “Great Recession” has been lengthy                        new home purchases.
and protracted for the residential market in Gloucester County and                •   Active Adult/Age Targeted
Southern New Jersey, activity is beginning to pick-up with increased
sales activity. Permit activity in Gloucester County peaked in 2005 and           •   Demand for new active adult communities will be stimulated by the
has been waffling since then reflecting the peripheral marketplace and                following pull factors:
underscoring the delayed recovery.                                                •   Increased in-migration to Gloucester County from areas to the north
Monroe Township will benefit from the lack of developable land located                including Camden & Burlington Counties, as well as buyers moving
to the north and west in other built out towns that are in closer proximity           back from the State of Delaware and in-migration from other areas
to Philadelphia creating in-migration for buyers who want moderately                  as people follow grandchildren - “baby chasers”
priced new homes. Monroe Township offers the marketplace a unique                 •   Strong activity for the existing home market including a decreased
scenario with the availability of land with water and sewer in a favorable            supply level and price stabilization have created opportunities for
development climate (from the municipality). These attributes are difficult           the 55+ target market to sell their existing homes
to find within close proximity to a major metropolitan area.
                                                                                  •   Low supply of active listings within existing resale active adult
The attached market is experiencing increased interest from both first-               communities
time buyers and empty nesters. Sales activity has increased by the family
formation and move-up buyers YOY for detached communities. Active                 •   Maintenance-free lifestyle community
adult communities also reveal an increase in YOY activity with the largest        •   Opportunities for socialization and recreation provided by a 55+
community, Village Grande at Camelot, approaching sell-out.                           lifestyle community
Credit remains the top inhibitor of new home sales with many                      •   The lack of newly introduced large scale active adult communities
communities revealing they could double sales if interested prospects                 since the Great Recession
could qualify. Many builders have begun offering a Student Debt Relief
                                                                                  •   Minimal pipeline for active adult communities in Southern New
Homeownership Program as a tool to improve credit.
                                                                                      Jersey
The pull factors for Cedar Creek include the following:
                                                                                  •   The preference for new homes over existing
•    Place making with the residential integrated into a mixed-use
                                                                                  •   Premium homesites that include a wooded backdrop
     development.
                                                                                  •   High concentration of mature households within the region
•    Proximity to highway network and employment corridors including
     locally and Philadelphia.
                                                                                  RENTAL
•    The ability to offer a variety of moderately priced product types
     attracting a wide cross section of buyers.                                   While our analysis reveals low vacancies and strong effective rents,
                                                                                  turnover is on the rise with the top reason for move-outs being new
•    The high concentration of owner occupied households in Gloucester            home purchases followed by job relocation. South Jersey rental
     County (close to 80%) indicating a strong preference towards for             operators reveal that qualifying and credit worthiness is a bigger issue
     sale housing.                                                                for rental communities in Gloucester County compared to more affluent
•    Nearby rental stock that will provide first time buyers for the subject      areas to the north. Communities over 250 units have experienced
     site.                                                                        issues with stabilization with protracted lease-up and have been
                                                                                  forced to offer discounts. These larger communities were impacted by
•    The ability to offer on-site amenities that will provide instant lifestyle   competing renewals while they continued to deliver new units creating
     for the community.                                                           the need for incentives and exacerbating the drag on effective rents.
•    Proximity to shopping and healthcare in the immediate area.                  Rental communities reveal increased interest from local empty nesters
                                                                                  who are attracted to “commitment light” housing alternatives. Young
•    A marketplace that is attractive to starter households and empty             professionals including those working in the local area including Camden
     nesters/retirees.                                                            and Burlington Counties as well as dual income split commuters in
•    Ability to create maintenance-free living.                                   Atlantic County.

•    Wide cross section of target markets including young couples,                Demand for new apartments has been spurred by the following drivers:
     singles, divorcees, families and empty nesters. We believe the               •   Favorable demographics and steady increases in employment
     renewed interest from these target markets will create a cataclysmic             supporting household formation.
     shift in the new home market as sales activity gains momentum.
                                                                                  •   The region’s large population that are college age and recent college
•    Opportunity to cross sell with multiple product offerings.                       graduates that will remain in the area seeking local employment.
•    High concentration of out-migration from adjacent Camden County              •   The average age of new home buyers has increased to 33 as people
     where prices and taxes are higher and opportunities for moderately-              are renting an average of 6 years before purchasing a new home.
     priced new homes are less plentiful.                                             This is up from 2.6 years in 1970.

                                                                                                               Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                                    23
•     Accelerated hiring in degreed fields that will help to retain a larger   •   Vacancy increased during the third quarter to 4.9 percent, the
      share of graduates from local colleges and universities, creating            highest rate since 2014, a 140-basis point increase due to increased
      new rental housing demand and exerting downward pressure on                  supply with many experts projecting increased vacancies.
      vacancy in the Philadelphia Metro.
                                                                               •   Despite the increased supply throughout the Philadelphia Region,
•     The high concentration of “renters by choice” and “terminal renters”.        effective rents increased 4.5% YOY in 2017 on the heels of a 3.9%
                                                                                   increase that occurred in 2016. We understand from local rental
•     The trend of empty nester target markets selling their existing home
                                                                                   operators that increases in the immediate market area are at a
      and renting.
                                                                                   much lower rate.
•     The “Great Delay” that is occurring in the aftermath of the “Great
                                                                               •   Escalating rents and low vacancies in Philadelphia due to increased
      Recession” where Millennials are postponing purchasing homes due
                                                                                   demand is creating out-migration to more affordable suburban
      to job polarization, student loans and a strong desire for technology
                                                                                   Philadelphia locations that are considered commutable. A study by
      and travel.
                                                                                   Apartment List found that over 50% of Philadelphia renters are cost
•     Demographic and lifestyle changes including delay of marriage and            burdened in that they pay more than 30% of their monthly income
      postponing children that creates more demand for rentals.                    on rent. Additionally, the survey found that more than 31% of Philly
                                                                                   renters are severely cost burdened, spending more than 50% of
•     The household “de-bundling” effect, spurred by the prime renter
                                                                                   their salaries on rent.
      age cohort of 20 to 34 who continue to capture a high percentage
      of the increase in job gains.                                            •   The following trends are creating barriers to entry for the supply of
                                                                                   new rental communities:
•     The oldest echo boomers (Generation “Y”) are now in their 30s
      and will continue to create additional demand for new rentals as         •   Rising construction costs
      they become employed and move away from their parent’s homes
                                                                               •   Increased land prices
      or shared living arrangements in search of “commitment light”
      housing.                                                                 •   Shortage of skilled labor
•     Tighter lending criteria creating barriers to entry for would be         •   Tightening of lending reducing access to financial resources for
      buyers, many of whom are forced to rent including terminal renters           apartment developers
      who are plagued with bad credit issues.
•     The fairly high concentration of foreclosures in Gloucester County,
      1 in every 429 homes (ranked 6th in the state based on November
      2017 data), that will force households to rent until their credit is
      restored.

     *residential single family development inspirational image

Source: Lisa Price & Associates Feasibility Analysis
24                                                                                                                      www.powermovesproperties.com
RECOMMENDATIONS
FOR SALE RECOMMENDATIONS                                                     PRICE RECOMMENDATIONS CEDAR CREEK
As previously mentioned, Monroe Township will benefit from the lack of       SINGLE FAMILY DETACHED MONROE TOWNSHIP,
developable land located to the north and west that is in closer proximity   GLOUCESTER COUNTY, NEW JERSEY JANUARY 2018
to Philadelphia creating in-migration for buyers who want moderately
priced new homes. The availability of land that has water and sewer                                      No. of         Square             Base         $ Per
                                                                             Product/Model               Units          Footage            Price        Sq. Ft.
and is development friendly is of benefit to both builders and new
                                                                             2 Story Detached w/Unfinished Basements
home buyers. During periods of economic expansion, out-migration
into Gloucester County occurs at an accelerated pace when there are          A 3BR/2.5BA                                     1,680        $229,990       $136.90
opportunities to purchase moderately priced new homes. The subject           B 4BR/2.5BA                                     1,950        $244,990       $125.64
site will benefit from organic growth within the surrounding area from       C 4BR/2.5BA                                     2,800        $259,990        $92.85
rentals, condos and townhomes. In-migration from nearby Philadelphia,        Average/Total               100-110             2,143       $244,990        $118.46
Camden and Burlington Counties is also expected.
                                                                             Source: Lisa Price & Associates, LLC 01/15/18

Townhomes                                                                    Optional expenditures are projected to average 10%.
•    We recommend 20’ wide two-story on slab value priced product
                                                                             Active Adult/Age Targeted Homes
     with the flexibility to offer a three story with the lower level and
     garage above grade if pricing escalates.                                There is pent up demand for the active adult/age targeted segment of
                                                                             the market. The recent hard winter will create additional demand for
•    We strongly recommend packaging lawn maintenance and snow               these types of homes. The approaching sell-out for D.R. Horton’s Village
     removal into the HOA. The target buyer(s) are highly motivated by       Grande at Camelot with a 2017 sales pace of 4.4 per month demonstrates
     a maintenance-free lifestyle and this will protect your streetscape     strong demand for this product type. We recommend the following:
     and curb appeal.
                                                                             •    A tax abatement PILOT program to spur activity.
                                                                             •    Maintenance-free living with amenities.
PRICE RECOMMENDATIONS CEDAR CREEK FOR SALE
TOWNHOMES MONROE TOWNSHIP, GLOUCESTER                                        •    Buyers demand open floor plans including great rooms and flex
                                                                                  space for studies and/or dining rooms. Two sleeping areas on the
COUNTY, NEW JERSEY JANUARY 2018                                                   first floor is preferred and many buyers do not want the bedrooms
                            No. of         Square       Base       $ Per          on adjoining walls.
Product/Model               Units          Footage      Price      Sq. Ft.
                                                                             •    Finished attic space with full stairs is a popular option with buyers
2 Story 20' Wide Townhomes – Surface Parking
                                                                                  paying close to $10k for this feature that pushes margins.
A 3BR/2BA Interior                              1,220   $184,990   $151.63
B 3BR/2BA End                                   1,220   $194,990   $159.83   •    Combined home office and media room (man cave) environments
                                                                                  are increasingly popular.
Average/Total              120 to 140           1,220   $189,990   $155.73
Source: Lisa Price & Associates, LLC 01/15/18                                •    Second floor options that include a junior master bedroom or guest
                                                                                  room with in-suite bath or at least dual access from the bathroom to
Optional expenditures are projected to average 5 to 7%.
                                                                                  a bedroom (this is also strongly recommended on the first floor for
                                                                                  the second bedroom). Homes with optional second floor represent
Detached Homes
                                                                                  70% of sales at Stirling Glen (+$29k to $38k retail).
•    We recommend offering a moderately priced detached product on
                                                                             •    Separate areas for a dual home office scenario including a niche
     small lots (60’ to 65’ wide by 110’ minimum).
                                                                                  space for a desk.
•    Small single family detached designs have evolved to include flex
                                                                             •    Walk-in closets or at least closets with standard doors (in lieu of
     space in lieu of formal living and dining areas so that buyers can
                                                                                  bi-fold or sliding doors) in secondary bedrooms.
     incorporate home offices, children’s playrooms, media rooms and
     other uses.                                                             •    Sunrooms and screened porches are popular structural options
                                                                                  (75% take this option at Stirling Glen +$14k retail – currently
•    Stairs that are pulled back from the foyer have been well received
     and improve the design and livability of floor plans.                        discounted to $11,200+/-).

•    Laundry rooms on the bedroom level are also an emerging trend.
•    Loft areas outside the bedroom to accommodate children’s play
     areas and homework zones are increasing in popularity.
•    Optional finished basements will be especially well received on
     walk-out basement homesites with many builders finishing as an
     incentive.

                                                                                                                Source: Lisa Price & Associates Feasibility Analysis
www.powermovesproperties.com                                                                                                                                     25
PRICE RECOMMENDATIONS CEDAR CREEK 55+/                                        from areas to the north including Camden and Burlington Counties as
AGE TARGETED MONROE TOWNSHIP, GLOUCESTER                                      well as buyers moving back from the State of Delaware and in-migration
                                                                              from other areas as people follow grandchildren - “baby chasers” will
COUNTY, NEW JERSEY JANUARY 2018
                                                                              be a factor.
                             No. of         Square      Base       $ Per
Product/Model                                                                 The rental profile is expected to include singles/roommates, couples
                             Units          Footage     Price      Sq. Ft.
                                                                              (starter households) and divorcees which will contribute a high
55+/Age Targeted On Slab
                                                                              concentration of the tenant mix. Terminal renters including mature
A 3BR/2BA                                       1,660   $229,990   $138.55
                                                                              downsizers who prefer commitment light housing will be additional
B 3BR/2BA                                       1,865   $239,990   $128.68    sources of tenants. Transient renters, including those whose credit is
C 3BR/2.5BA                                     2,050   $259,990   $126.82    negatively impacted, will be present.
Average/Total                120-140            1,858   $243,323   $131.35
                                                                              DEMAND
Source: Lisa Price & Associates, LLC 01/15/18
                                                                              Student debt, reducing additional borrowing capacity, is constraining the
Optional expenditures are projected to average 10% to 15%.                    “for sale” housing market and increasing demand for rental housing.
                                                                              While rising student debt makes homeownership more difficult, creating
RENTAL RECOMMENDATIONS
                                                                              additional and/or prolonged demand for rental housing, it has the
While demand for new rentals has flourished since the “Great Recession”       potential to negatively impact rental affordability for low- and middle-
we are cautious about adding new rental stock to the subject site. In         income renters and renters in more expensive markets.
addition to the 400 units at the Patrongolo Site in Monroe, there are
at least 4 other new proposed rental sites in superior Washington,            A recent study by RCLCO revealed that between 2000 and 2014, the
Woolwich and Gloucester Townships. The challenge of credit worthiness         total volume of outstanding federal student debt in the U.S. nearly
in this portion of New Jersey gives rental developers caution to pause        quadrupled to surpass $1.1 trillion, the number of student loan borrowers
when considering a new rental community in Monroe Township. With              more than doubled to 42 million, and loan default rates among student
an increase in turnover with the escalating trend towards renters             borrowers rose to their highest levels in 20 years. The confluence of an
transitioning to homeownership and moderately priced housing stock            unprecedented level of student debt outstanding with double-digit default
available in Monroe we believe demand and activity in the market will         rates on student loans has created widespread uncertainty as to whether
shift towards homeownership.                                                  the United States is facing a “student loan crisis.” Some economists
                                                                              have predicted that this indebtedness will potentially impact the broader
A small component of rental townhomes could be considered as many             economy by reducing consumer spending and potentially limiting long-
new “for sale” townhome communities reveal interest for this product          term wealth creation opportunities for members of Generation Y.
type.
                                                                              Some “for sale” builders have begun offering Student Debt Relief
                                                                              Homeownership Programs.
RENTAL RECOMMENDATIONSCEDAR CREEK RENTAL
                                                                              For Sale
TOWNHOMES MONROE TOWNSHIP, GLOUCESTER
COUNTY, NEW JERSEY JANUARY 2018                                               As demonstrated in the following charts, the subject site will need to
                                                                              capture less than 1 percent of the target market between the ages of 25
                             No. of         Square      Base       $ Per      to 64 (the target market for this community) for those earning greater
Product/Model                Units          Footage     Price      Sq. Ft.    than $50,000, as well as those earning greater than $75,000 in the
3BR/2.5BA Interior                              1,500    $1,750      $1.17    market area. The estimates below are based on conservative projections
3BR/2.5BA End                                   1,625    $1,875      $1.15    with the market area supplying up to 70% of the purchasers for the
Average/Total               80 to 100           1,563    $1,813     $1.16     subject site.
Source: Lisa Price & Associates, LLC 01/13/18

TARGET BUYER/RENTER PROFILE                                                   MARKET DEPTH ANALYSIS TARGET MARKET
Target buyers of market rate for sale homes will include young couples        HOUSEHOLDS WITH INCOME OF $50,000+
(starter household), singles, families and divorcees. We expect first time
buyers (renters and those living with parents) and first time move-up. A                                                           2017       2022
high concentration of buyers is anticipated from the local area including     Total Households Age 25-64                           213,765   205,586
Gloucester and Camden Counties. In-migration from nearby Philadelphia         Total Income Qualified Households Age 25-64          153,521    154,477
may also occur.                                                               Propensity to Own                                    121,282    122,037
As with other markets that experience an increase in new construction,        For Sale Homes                                         487        487
we anticipate an increase in ethnic diversity.                                Potential Owners from Outside the Market Area          146        146

Mature/active adult buyers who are able to sell their existing home will be   Owners from Market Area                                341        341
a captive audience if first floor master bedroom plans or an active adult     Capture Rate                                         0.28%      0.28%
community is available. Increased in-migration to Gloucester County

Source: Lisa Price & Associates Feasibility Analysis
26                                                                                                                       www.powermovesproperties.com
You can also read