MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET

Page created by Cory Moss
 
CONTINUE READING
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
OF
                                                        FE
                                                          RI
                                                            NG
                                                            ME
                                                              MO
                                                                 RA
                                                                    ND
                                                                      UI
                                                                       M
A MULTIFAMILY
  INVESTMENT
                MAPLE PLACE APARTMENTS
                1352 - 1360 NORTH AVE & 1414 EUCLID
 OPPORTUNITY
PRESENTED BY    ATLANTA, GA 30307

                                                          FranklinSt.com
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
MAPLE PLACE APARTMENTS | ATLANTA GA

        CONFIDENTIALITY AGREEMENT
EXCLUSIVELY LISTED BY:            This is a confidential Memorandum intended solely for your limited use and benefit in determining whether you desire to express further interest into the
                                  acquisition of the Subject Property.
Jake Reid
Senior Director                   This Memorandum contains selected information pertaining to the Property and does not purport to be a representation of state of affairs of the Owner or the
404.832.1250 ext. 404
                                  Property, to be all-inclusive or to contain all or part of the information which prospective investors may require to evaluate a purchase of real property. All
Jake.Reid@FranklinSt.com
                                  financial projections and information are provided for general reference purposes only and are based on assumptions relating to the general economy, market
Ricky Jones                       conditions, competition, and other factors beyond the control of the Owner or Franklin Street Real Estate Services, LLC. Therefore, all projections, assumptions,
Director                          and other information provided and made herein are subject to material variation. All references to acreages, square footages, and other measurements
404.832.1250 ext. 420             are approximations. Additional information and an opportunity to inspect the Property will be made available to all interested and qualified prospective
Ricky.Jones@FranklinSt.com        purchasers. Neither the Owner or Franklin Street Real Estate Services, LLC. , nor any of their respective directors, officers, affiliates or representatives are
                                  making any representation or warranty, expressed or implied, as to the accuracy or completeness of this Memorandum or any of its contents, and no legal
                                  commitment or obligation shall arise by reason of your receipt of this Memorandum or use of its contents; and you are to rely solely on your own investigations
                                  and inspections of the Property in evaluating a possible purchase of the real property.

                                  The Owner expressly reserves the right, at its sole discretion, to reject any or all expressions of interest or offers to purchase Property, and/or to terminate
                                  discussions with any entity at any time with or without notice which may arise as a result of review of this Memorandum. The Owner shall have no legal
                                  commitment or obligation to any entity reviewing this Memorandum or making an offer to purchase the Property unless and until written agreement(s) for the
                                  purchase of the Property have been fully executed, delivered, and approved by the Owner and any obligations therein have been satisfied or waived.

                                  By receipt of the Memorandum, you agree that this Memorandum and its contents are of a confidential nature, that you will hold and treat it in the strictest
                                  confidence and that you will not disclose this Memorandum or any of its contents to any other entity without the prior written authorization of the Owner or the
                                  Franklin Street Real Estate Services, LLC. Furthermore, you agree not to use this Memorandum or any of its contents in a manner detrimental to the interest of
                                  the Owner or Franklin Street Real Estate Services, LLC.

                                  In this Memorandum, certain documents, including leases and other materials, are described in summary form. These summaries do not purport to be
                                  complete nor necessarily accurate descriptions of the full agreements referenced. Interested parties are so advised and expected to review all such summaries
                                  and other documents of whatever nature independently and not to rely on the contents of this Memorandum in any manner.

3384 Peachtree Rd NE, Suite 650   ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT YOUR FRANKLIN STREET REAL ESTATE SERVICES, LLC AGENT FOR MORE DETAILS.
Atlanta, GA 30326

FranklinSt.com                                                                                                                                                                                  2
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
TABLE OF CONTENTS

INVESTMENT OVERVIEW.................. 4

FINANCIAL ANALYSIS....................... 17

SALE COMPARABLES........................ 20

RENT COMPARABLES....................... 26

AREA OVERVIEW.............................. 42

DEMOGRAPHICS.............................. 53

ABOUT FRANKLIN STREET................ 56

                                                 FranklinSt.com
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
Maple Place
Investment Overview   Apartments

                            FranklinSt.com
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
EXECUTIVE SUMMARY
                                                                         MAPLE PLACE APARTMENTS | ATLANTA GA

Maple Place Apartments is 33 unit value add multifamily opportunity in
the heart Atlanta’s desirable Candler Park neighborhood. Maple Place
is made up of 3 separate buildings on 1.25 acres directly across the
street from Freedom Park. Maple place is an extremely unique
opportunity because it’s located on the Freedom Park trail,
which connects to the Atlanta Beltline, and is one of a very few
apartment communities in the Candler Park neighborhood. The
33 units are comprised of spacious 1 and 2 bedroom units with
updated plumbing, electrical, and off-street parking. Other
amenities located within close proximity to the property
are Candler Park Golf Course, Fernbank Museum, Druid
Hills Golf Club, Virginia Highlands, Inman Park, Old
Fourth Ward, Ponce City Market, Decatur, Little 5
Points, and Krog Street Market. Given the limited
inventory in the immediate area, walkability, and
strong demographics, Maple Place is able to
command very desirable rents with further
upside through a value add strategy.

   FranklinSt.com
    FranklinSt.com                                                                                             5
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
SALIENT FACTS

                            Zoning                     RM100
                            # of Units                 33
Investment Details          Average Rent/Unit          $1,106
                            Rent/SF                    $1.78

                            Address                    1352-1360 North Ave NE & 1414 Euclid
                            City & Zip                 Atlanta, 30307
Location & Parcel Details   County                     Dekalb
                            State                      Georgia
                            Parcel/Folio               15-24001024, 15-24001025, 15-24001026

                            No. of Residential Units   24-1 Bedroom 1 Bath, 9 - 2 Bedroom 1 Bath
                            No. of Buildings           3
                            No. of Stories             2
Site Details                Rentable Sq Ft             20,545
                            Year Built                 1957
                            Lot Size                   1.25 +/- Acres
                                                                                                   FranklinSt.com
                                                                                                             6
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
MAPLE PLACE APARTMENTS | ATLANTA GA

PARCEL MAP

FranklinSt.com                                         7
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
NEIGHBORHOOD MAP
                   MAPLE PLACE APARTMENTS | ATLANTA GA
                                    Maple Place
                                    Apartments

 FranklinSt.com                                          8
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
MAPLE PLACE APARTMENTS | ATLANTA GA
  AREA MAP

                 Maple Place
                 Apartments

FranklinSt.com                                                       9
MAPLE PLACE APARTMENTS 1352 - 1360 NORTH AVE & 1414 EUCLID ATLANTA, GA 30307 FRANKLINST.COM - LOOPNET
Virginia
RETAIL MAP                                                                    Highland                                                                                                       MAPLE PLACE APARTMENTS | ATLANTA GA

                                                                                                                                                                                                                                   Druid Hills
                                                                                    St Charles Ave NE

                                                                                                                                                                          Briarcliff Rd NE
                                                                                                                                                                                                                                                       eN          E
                                                                                                                                                                                                                                                Leon Av
                                                                                                                                                                                                                            e De
                                                                                                                                                                                                                        Ponc

                                                                                              Ponce De Leon Ave NE                                                                                                      e NE
                         eon Ave N
                                  E                                                                                                                                                                                 n Av
                                                                                                                                                                                                      S Ponce De Leo
                    De L
            Ponce

                                                                                                                                                                                                     Fairvi w Rd NE
                            THE
                           LOCAL
                                                                                                                                                                                                           e
                                   JAVA
                                   JIVE

                North Ave NE                                                          North Ave NE                                                                                                                   North Ave NE

                                                                                                                                                                                                                                                                                            Oakdale Rd NE
                                                                                                                                                                        Moreland Ave NE
                                                                                     Poncey-Highlands

                                                                                                                       North Highland Ave NE
                                                                                                                                                                                                                                                                   Maple Place
                                                                                                                                                                                                                                                                   Apartments
       Old Fourth
       Ward Park                                                                k
                                                                           dom P wy NE                                                                                                                                                                                          Benning Pl
                                                                      ee
                                                                    Fr                                                                                                                                                                   NE
                                                                                                      Freedom                                                                                                                     id Ave
                                                                                                                                                                                                                               cl
                                                                                                        Park                                                                                                              Eu

                                                                                                                                                                                                                                                                                         Oakdale Rd NE
                              NE

                                                                                                                                                                                                 Euclid Terrace NE

                                                                                                                                                                                                                                Candler St NE
                          lvd

                                                                                                                                                                                                                                                 Sterling St NE
                                                                                                                                                                     Moreland Ave NE
                      ll B
                    Gi

                       c
                      M
                a lph                                                                                                                                     Little
              R
                                                                                                                                                       Five Points                                                                               McLendon Ave NE
                                                               NE

                                                               wy
                                                             Pk                                       NE
                                              NE         m                                       ve
                                           ay        e do
                               Willoughby W      Fre                                          ndA
                                                                                      g   h la                                                     E
                                                                                    Hi                                                           eN
E Ave Nand
Parks   E Rec                                                                r th                                                               v
                                                                           No                                                    d
                                                                                                                                               A
Retail and Resturants                                                                                                        cli
                                                                                                                           Eu
Schools
Atlanta Beltline                                                                                                     Inman Park
Freedom Pkwy Walking Trail
 FranklinSt.com Highland Ave NE                                                                                                                                                                                                                                            Ave NE   10
                                                                                                                                                                                                                                                                  Dekalb
135
                                    2N
                 MAPLE PLACE APARTMENTS | ATLANTA GA

                                           Ave

FranklinSt.com                                         11
MAPLE PLACE APARTMENTS | ATLANTA GA

FranklinSt.com                                         12
141
                                  4E
                 MAPLE PLACE APARTMENTS | ATLANTA GA
                                        ucl
                                              id

FranklinSt.com                                         13
MAPLE PLACE APARTMENTS | ATLANTA GA

FranklinSt.com                                         14
136
                                  0N
                 MAPLE PLACE APARTMENTS | ATLANTA GA
                                         Ave

FranklinSt.com                                         15
MAPLE PLACE APARTMENTS | ATLANTA GA

FranklinSt.com                                         16
Maple Place
Financial Analysis   Apartments

                           FranklinSt.com
MAPLE PLACE APARTMENTS | ATLANTA GA

           UNIT MIX
   Units              Unit Type                              Sq Feet            Current      Rent/Sq Foot    Proforma         Rent/Sq Foot      Rent Increase
      14              1 Bed 1 Bath - 1414 Euclid                475                $950          $2.00          $1,000             $2.11              5.26%
       4              2 Bed 1 Bath - 1360 N Ave                 850               $1,450         $1.71          $1,525             $1.79              5.17%
       4              1 Bed 1 Bath - 1360 N Ave                 700               $1,100         $1.57          $1,175             $1.68              6.82%
       5              2 Bed 1 Bath - 1352 N Ave                 850               $1,450         $1.71          $1,525             $1.79              5.17%
       6              1 Bed 1 Bath - 1352 N Ave                 700               $1,100         $1.57          $1,175             $1.68              6.82%

GRAND TOTAL
    33                                                        21,300             $37,350        $1.75          $39,475             $1.85              5.69%

                                                                                                               Current                             Proforma
                             1 Bed 1 Bath - 1352 N Ave                                                      Monthly Gross                        Monthly Gross
                                       18%                                                                  Potential Rent                       Potential Rent
                                                                 1 Bed 1 Bath - 141 Euclid
           2 Bed 1 Bath - 1352 N Ave                                       42%
                                                                                                               $37,350                              $39,475
                     15%

                    1 Bed 1 Bath - 1360 N Ave                                                                  Current                             Proforma
                              12%
                                                2 Bed 1 Bath - 1360 N Ave                                   Annual Gross                         Annual Gross
                                                          12%
                                                                                                            Potential Rent                       Potential Rent
                                                                                                              $448,200                             $473,700

   FranklinSt.com                                                                                                                                              18
MAPLE PLACE APARTMENTS | ATLANTA GA

          INCOME & EXPENSES
                                          Current                          Year 1                               Proforma
                                 %      Per Unit      Total      %      Per Unit      Total           %        Per Unit       Total
INCOME
Gross Potential Rent (GPR)              $13,582     $448,200            $13,582     $448,200                   $14,355      $473,700
Laundry Income                 1.47%     $200        $6,600    1.47%     $200         $6,600        1.39%       $200         $6,600
Other Income                   0.54%      $73        $2,400    0.54%      $73         $2,400        0.51%        $73         $2,400
Utility Reimbursement          0.00%      $0           $0      3.01%     $409        $13,500        2.85%       $409        $13,500

Total Other Income             2.01%     $273        $9,000    5.02%     $682        $22,500        4.75%      $682         $22,500
Gross Potential Income (GPI)            $13,855     $457,200            $14,264     $470,700                  $15,036      $496,200
ECONOMIC LOSS
Vacancy                        1.03%     $140         $4,625   3.00%     $407        $13,446        3.00%       $431         $14,211
Loss to Lease                  4.35%     $591        $19,500   0.00%      $0           $0           0.00%        $0            $0

Total Economic Loss            5.38%     $731        $24,125   3.00%     $407        $13,446        3.00%      $431         $14,211
Effective Gross Income (EGI)            $13,123     $433,075            $13,856     $457,254                  $14,606      $481,989
EXPENSES
Taxes                          5.75%     $755        $24,917   5.45%     $755        $24,917        14.11%      $2,061       $68,000
Insurance                      2.26%     $297         $9,805   2.14%     $297         $9,805        1.94%        $283         $9,350
Utilities                      4.26%     $558        $18,429   4.03%     $558        $18,429        3.82%        $558        $18,429
Contract Services              1.68%     $220         $7,260   1.59%     $220         $7,260        1.37%        $200         $6,600
Repairs & Maintenance          3.05%     $400        $13,200   3.07%     $425        $14,025        2.91%        $425        $14,025
Management                     0.00%      $0            $0     6.00%     $831        $27,435        6.00%        $876        $28,919
Marketing & Leasing            1.52%     $200         $6,600   1.80%     $250         $8,250        1.71%        $250         $8,250
Reserves & Replacements        0.00%      $0            $0     1.44%     $200         $6,600        1.37%        $200         $6,600

Total Expenses                 18.52%    $2,431      $80,211   25.53%    $3,537     $116,721       33.23%      $4,854      $160,173
Net Operating Income           78.73%   $10,693     $352,864   75.98%   $10,319     $340,533       71.80%      $9,752      $321,816

  FranklinSt.com                                                                                                                    19
Maple Place
Sales Comparables   Apartments

                           FranklinSt.com
MAPLE PLACE APARTMENTS | ATLANTA GA

        SALES COMPARABLES
     Comparable Properties
        1. Maple Place Apartments

        2. Myrtle Grove Apartments

        3. 860 Briarcliff                  1

        4. The Avery

        5. Seminole Apartments

        6. The Maiden

        7. The Virginian

        8. 691 Juniper St
FranklinSt.com                                                             21
MAPLE PLACE APARTMENTS | ATLANTA GA

        SALES COMPARABLES
                                             PRICE PER UNIT

                                       $188,333               $190,286
$200,000

$180,000                    $143,750                                                        $151,271
                                                                           $148,214
$160,000         $127,200
                                                   $127,778
$140,000

$120,000

$100,000

  $80,000

  $60,000

  $40,000

  $20,000

         $0

FranklinSt.com                                                                                                 22
Sold Comparables                                                                                                                                     Maple Place

COMPARABLE PROPERTIES

https://frankie.franklinst.com:443/File/Property/28259?fulls   Maple Place
ize=true
                                                               1352-1360 North Ave NE   Sale Date: On Market
                                                               Atlanta, Georgia 30307   Total Units: 33
                                                                                        Year Built: 1957
                                                                                        Unit Mix: 4 1 Bed 1 Bath - 1360 N Ave / 4 2 Bed 1 Bath -
                                                                                        1360 N Ave / 14 1 Bed 1 Bath - 1414 Euclid / 5 2 Bed 1 Bath
                                                                                        - 1352 N Ave / 6 1 Bed 1 Bath - 1352 N Ave

https://frankie.franklinst.com:443/File/Property/27658?fulls   Myrtle Grove Apartment
ize=true
                                                               738 -742 Myrtle Street   Sale Date: 3/27/2017
                                                               Atlanta, Georgia 30308   Total Units: 20
                                                                                        Price/Unit: $127,200.00
                                                                                        Price/Sq Ft: $195.69
                                                                                        Sale Price: $2,544,000
                                                                                        Year Built: 1960
                                                                                        Unit Mix: 20 1 Bed 1 Bath

https://frankie.franklinst.com:443/File/Property/28443?fulls   860 Briarcliff
ize=true
                                                               860 Briarcliff rd Ne     Sale Date: 2/28/2017
                                                               Atlanta, Georgia 30306   Total Units: 32
                                                                                        Price/Unit: $143,750.00
                                                                                        Price/Sq Ft: $174.90
                                                                                        Sale Price: $4,600,000
                                                                                        Year Built: 1955
                                                                                        Unit Mix: 10 1 Bed 1 Bath / 10 2 Bed 1 Bath / 12 Studio
Sold Comparables                                                                                                                                       Maple Place

COMPARABLE PROPERTIES

https://frankie.franklinst.com:443/File/Property/26506?full    The Avery
size=true
                                                               419 Chamberlain St SE       Sale Date: 1/13/2017
                                                               Atlanta, Georgia 30312      Total Units: 30
                                                                                           Price/Unit: $188,333.33
                                                                                           Price/Sq Ft: $198.25
                                                                                           Sale Price: $5,650,000
                                                                                           Year Built: 1969
                                                                                           Unit Mix: 10 2 Bed 1 Bath (Third Floor) / 10 2 Bed 1 Bath
                                                                                           (Second Floor) / 10 2 Bed 1 Bath (First Floor)

https://frankie.franklinst.com:443/File/Property/28302?full    Seminole Apartments
size=true
                                                               1115 Ponce De Leon Avenue   Sale Date: 8/31/2016
                                                               Atlanta, Georgia 30306      Total Units: 18
                                                                                           Price/Unit: $127,777.78
                                                                                           Price/Sq Ft: $163.12
                                                                                           Sale Price: $2,300,000
                                                                                           Year Built: 1920
                                                                                           Unit Mix: 17 1 Bed 1 Bath / 1 Studio

https://frankie.franklinst.com:443/File/Property/5873?fullsi   The Maiden
ze=true
                                                               740 Barnett St NE           Sale Date: 8/8/2016
                                                               Atlanta, Georgia 30306      Total Units: 7
                                                                                           Price/Unit: $190,285.71
                                                                                           Price/Sq Ft: $213.67
                                                                                           Sale Price: $1,332,000
                                                                                           Year Built: 1935
                                                                                           Unit Mix: 2 1 Bed 1 Bath / 4 2 Bed 1 Bath / 1 Studio
Sold Comparables                                                                                                                                         Maple Place

COMPARABLE PROPERTIES

https://frankie.franklinst.com:443/File/Property/22389?full   The Virginian
size=true
                                                              1132 Virginia Avenue NE   Sale Date: 7/9/2016
                                                              Atlanta, Georgia 30306    Total Units: 28
                                                                                        Price/Unit: $148,214.29
                                                                                        Price/Sq Ft: $179.00
                                                                                        Sale Price: $4,150,000
                                                                                        Year Built: 1920
                                                                                        Unit Mix: 28 2 Bed 1 Bath

https://frankie.franklinst.com:443/File/Property/26542?full   691 Juniper St
size=true
                                                              691 Juniper St            Sale Date: 5/23/2016
                                                              Atlanta, Georgia 30308    Total Units: 21
                                                                                        Price/Unit: $133,333.33
                                                                                        Price/Sq Ft: $134.04
                                                                                        Sale Price: $2,800,000
                                                                                        Year Built: 1916
                                                                                        Unit Mix: 4 1 Bed 1 Bath / 6 2 Bed 1 Bath / 8 2 Bed 1 Bath / 3
                                                                                        Studio
Maple Place
Rent Comparables   Apartments

                         FranklinSt.com
MAPLE PLACE APARTMENTS | ATLANTA GA

        RENT COMPARABLES
       Comparable Properties
                 1. Maple Place Apartments
                 2. 743 Bonaventure
                 3. Greenwood Avenue Apartments
                 4. Highland Club Apartments
                                                          1

                 5. 950 St. Charles
                 6. 221 Lampkin St
                 7. 214 Randolph St
                 8. The Virginian
                 9. Highland Glen
                 10. North Highland Apartments
                 11. Seminole Apartments
                 12. Walt & Earle

FranklinSt.com                                                                          27
MAPLE PLACE APARTMENTS | ATLANTA GA

          RENT COMPARABLES
                  Occupancy Rates               Average Unit Size
100.00%                                 1100
 95.00%
 90.00%                                 1000
 85.00%                                  900
 80.00%
 75.00%                                  800
 70.00%
 65.00%                                  700
 60.00%                                  600
 55.00%
 50.00%                                  500

                  Average Asking Rent          Rent per Square Foot
2,000                                   2.50
1,800
                                        2.00
1,600
1,400                                   1.50
1,200
1,000                                   1.00
 800
                                        0.50
 600
 400                                    0.00

 FranklinSt.com                                                                           28
MAPLE PLACE APARTMENTS | ATLANTA GA

          RENT SORT
1 Bedroom Units                                                                      2 Bedroom Units
Community                   Unit Type                    Sq Ft    Rent Rent Per SF   Community                   Unit Type                   Sq Ft    Rent Rent Per SF
Maple Place                 1 Bed 1 Bath - 1414 Euclid    475     $950    $2.00      221 Lampkin St              2 Bed 1 Bath                 750    $1,300 $1.73
North Highland Apartments   1 Bed 1 Bath                  500    $1,000 $2.00        North Highland Apartments   2 Bed 1.5 Bath               775    $1,300 $1.68
Proforma                    1 Bed 1 Bath - 1414 Euclid    475    $1,000 $2.11        Walt & Earle                2 Bed 1 Bath                 945    $1,400 $1.48
221 Lampkin St              1 Bed 1 Bath (Upgraded)       800    $1,000 $1.25        North Highland Apartments   2 Bed 1.5 Bath               875    $1,400 $1.60
Walt & Earle                1 Bed 1 Bath                  665    $1,075 $1.62        Highland Glen               2 Bed 1 Bath                 945    $1,450 $1.53
214 Randolph St.            1 Bed 1 Bath                  650    $1,090 $1.68        Maple Place                 2 Bed 1 Bath - 1352 N Ave    850    $1,450 $1.71
Maple Place                 1 Bed 1 Bath - 1352 N Ave     700    $1,100 $1.57        Maple Place                 2 Bed 1 Bath - 1360 N Ave    850    $1,450 $1.71
Maple Place                 1 Bed 1 Bath - 1360 N Ave     700    $1,100 $1.57        Proforma                    2 Bed 1 Bath - 1352 N Ave    850    $1,525 $1.79
Proforma                    1 Bed 1 Bath - 1352 N Ave     700    $1,175 $1.68        Proforma                    2 Bed 1 Bath - 1360 N Ave    850    $1,525 $1.79
Proforma                    1 Bed 1 Bath - 1360 N Ave     700    $1,175 $1.68        214 Randolph St.            2 Bed 1 Bath                 832    $1,600 $1.92
Greenwood Ave Apartments    1 Bed 1 Bath                  650    $1,195 $1.84        The Virginian               2 Bed 1 Bath                 828    $1,600 $1.93
950 St Charles              1 Bed 1 Bath                  700    $1,195 $1.71        Highland Club Apartments    2 Bed 1 Bath                1250    $1,845 $1.48
Highland Club Apartments    1 Bed 1 Bath                  750    $1,196 $1.59        743 Bonaventure             2 Bed 2 Bath                1200    $2,600 $2.17
Highland Club Apartments    1 Bed 1 Bath                  800    $1,291 $1.61                                    Average                             $1,573 $1.73
Walt & Earle                1 Bed 1 Bath                  850    $1,400 $1.65
743 Bonaventure             1 Bed 1 Bath                  760    $1,450 $1.91
Seminole Apartments         1 Bed 1 Bath                  800    $1,450 $1.81
                            Average                              $1,167 $1.72
  FranklinSt.com                                                                                                                                               29
Rent Comparables                                                                                                 Maple Place

                                                                                                https://frankie.franklinst.com:443/File/Property/28259?fullsize=tr
Maple Place                                         Total Units: 33                             ue

1352-1360 North Ave NE                      Current Occupancy: 94%
Atlanta, Georgia 30307                               Year Built: 1957

           Unit Type           # of Units                           Asking Rent   Rent per SF
  1 Bed 1 Bath - 1414 Euclid       14           475                    $950         $2.00
   2 Bed 1 Bath - 1360 N Ave        4           850                   $1,450        $1.71                              Average Rent
  1 Bed 1 Bath - 1360 N Ave         4           700                   $1,100        $1.57
  2 Bed 1 Bath - 1352 N Ave        5            850                     $1,450      $1.71           $1,400
                                                                                                    $1,200
  1 Bed 1 Bath - 1352 N Ave        6            700                     $1,100      $1.57           $1,000
                                                                                                     $800
                                                                                                     $600
                                                                                                     $400
                                                                                                     $200
                                                                                                        $0

                                                                                                                       Rent per Sqft.

                                                                                                     $1.90
                                                                                                     $1.85
                                                                                                     $1.80
                                                                                                     $1.75
                                                                                                     $1.70
                                                                                                     $1.65

       Total / Average            33            645                     $1,132      $1.75
Rent Comparables                                                                                            Maple Place

                                                                                           https://frankie.franklinst.com:443/File/Property/29524?fullsize=tr
743 Bonaventure                                Total Units: 3                              ue

743 Bonaventure                        Current Occupancy: 100%
Atlanta, Georgia 30306                          Year Built: 1930

                                                  Utilities:
                                             Concessions:
          Unit Type      # of Units   Square Footage           Asking Rent   Rent per SF
        1 Bed 1 Bath          2            760                   $1,450        $1.91
        2 Bed 2 Bath          1           1200                   $2,600        $2.17                              Average Rent

                                                                                               $2,000

                                                                                               $1,500

                                                                                               $1,000

                                                                                                $500

                                                                                                  $0

                                                                                                                  Rent per Sqft.

                                                                                                $2.10
                                                                                                $2.00
                                                                                                $1.90
                                                                                                $1.80
                                                                                                $1.70
                                                                                                $1.60

       Total / Average       3              907                    $1,833      $2.02
Rent Comparables                                                                                           Maple Place

                                                                                          https://frankie.franklinst.com:443/File/Property/29058?fullsize=tr
Greenwood Ave Apartments                      Total Units: 19                             ue

767-773 Greenwood Ave.                Current Occupancy: 97%
Atlanta, Georgia 30306                         Year Built: 1959
                                                            N/A

          Unit Type      # of Units                           Asking Rent   Rent per SF
        1 Bed 1 Bath         19           650                   $1,195        $1.84
                                                                                                                 Average Rent

                                                                                              $1,200
                                                                                              $1,180
                                                                                              $1,160
                                                                                              $1,140
                                                                                              $1,120
                                                                                              $1,100
                                                                                              $1,080

                                                                                                                 Rent per Sqft.

                                                                                               $1.90
                                                                                               $1.85
                                                                                               $1.80
                                                                                               $1.75
                                                                                               $1.70

       Total / Average      19            650                     $1,195      $1.84
Rent Comparables                                                                                                      Maple Place

                                                                                                     https://frankie.franklinst.com:443/File/Property/28071?fullsize=tr
Highland Club Apartments                          Total Units: 44                                    ue

934-950 Ponce De Leon Ave                 Current Occupancy: 92%
Atlanta, Georgia 30306                             Year Built: 1920
                                                                Individually Metered

                                                     Utilities:
                                                Concessions:
         Unit Type          # of Units   Square Footage            Asking Rent         Rent per SF
       Studio 1 Bath             1            500                    $1,025              $2.05
       1 Bed 1 Bath              2            750                    $1,196              $1.59                              Average Rent
       2 Bed 1 Bath             26           1250                    $1,845              $1.48
        1 Bed 1 Bath           15              800                    $1,291             $1.61           $2,000

                                                                                                         $1,500

                                                                                                         $1,000

                                                                                                          $500

                                                                                                            $0

                                                                                                                            Rent per Sqft.

                                                                                                          $2.00
                                                                                                          $1.50
                                                                                                          $1.00
                                                                                                          $0.50
                                                                                                          $0.00

       Total / Average         44             1057                    $1,608             $1.52
Rent Comparables                                                                                              Maple Place

                                                                                             https://frankie.franklinst.com:443/File/Property/29037?fullsize=tr
950 St Charles                                 Total Units: 10                               ue

950 St Charles                         Current Occupancy: 98%
Atlanta, Georgia 30306                          Year Built: 1960

                                                  Utilities: N/A
                                             Concessions:
          Unit Type      # of Units   Square Footage             Asking Rent   Rent per SF
        1 Bed 1 Bath         10            700                     $1,195        $1.71
                                                                                                                    Average Rent

                                                                                                 $1,200
                                                                                                 $1,180
                                                                                                 $1,160
                                                                                                 $1,140
                                                                                                 $1,120
                                                                                                 $1,100
                                                                                                 $1,080

                                                                                                                    Rent per Sqft.

                                                                                                  $1.90
                                                                                                  $1.85
                                                                                                  $1.80
                                                                                                  $1.75
                                                                                                  $1.70
                                                                                                  $1.65
                                                                                                  $1.60

       Total / Average      10             700                     $1,195        $1.71
Rent Comparables                                                                                                 Maple Place

                                                                                                https://frankie.franklinst.com:443/File/Property/29525?fullsize=tr
221 Lampkin St                                    Total Units: 17                               ue

221-235 Lampkin Street                    Current Occupancy: 94%
Atlanta, Georgia 30312                             Year Built: 1960

                                                     Utilities: N/A
                                                Concessions:
         Unit Type          # of Units   Square Footage             Asking Rent   Rent per SF
       2 Bed 1 Bath             11            750                     $1,300        $1.73
  1 Bed 1 Bath (Upgraded)        2            800                     $1,000        $1.25                              Average Rent
       3 Bed 2 Bath              3           1300                     $1,400        $1.08
        4 Bed 2 Bath            1             1380                    $1,750        $1.27           $1,350
                                                                                                    $1,300
                                                                                                    $1,250
                                                                                                    $1,200
                                                                                                    $1,150
                                                                                                    $1,100
                                                                                                    $1,050
                                                                                                    $1,000

                                                                                                                       Rent per Sqft.

                                                                                                     $2.00
                                                                                                     $1.50
                                                                                                     $1.00
                                                                                                     $0.50
                                                                                                     $0.00

       Total / Average         17             890                     $1,309        $1.47
Rent Comparables                                                                                              Maple Place

                                                                                             https://frankie.franklinst.com:443/File/Property/28478?fullsize=tr
214 Randolph St.                               Total Units: 10                               ue

214 Randolph St.                       Current Occupancy: 98%
Atlanta, Georgia 30312                          Year Built: 1960

                                                  Utilities: N/A
                                             Concessions:
          Unit Type      # of Units   Square Footage             Asking Rent   Rent per SF
        1 Bed 1 Bath          8            650                     $1,090        $1.68
        2 Bed 1 Bath          2            832                     $1,600        $1.92                              Average Rent

                                                                                                 $1,200
                                                                                                 $1,180
                                                                                                 $1,160
                                                                                                 $1,140
                                                                                                 $1,120
                                                                                                 $1,100
                                                                                                 $1,080

                                                                                                                    Rent per Sqft.

                                                                                                  $1.90
                                                                                                  $1.85
                                                                                                  $1.80
                                                                                                  $1.75
                                                                                                  $1.70
                                                                                                  $1.65

       Total / Average      10             686                     $1,192        $1.74
Rent Comparables                                                                                             Maple Place

                                                                                            https://frankie.franklinst.com:443/File/Property/22389?fullsize=tr
The Virginian                                   Total Units: 28                             ue

1132 Virginia Avenue NE                 Current Occupancy: 95%
Atlanta, Georgia 30306                           Year Built: 1920
                                                              N/A

                                                   Utilities:
                                              Concessions:
          Unit Type       # of Units   Square Footage           Asking Rent   Rent per SF
        2 Bed 1 Bath          28            828                   $1,600        $1.93
                                                                                                                   Average Rent

                                                                                                $1,600
                                                                                                $1,400
                                                                                                $1,200
                                                                                                $1,000
                                                                                                 $800
                                                                                                 $600
                                                                                                 $400
                                                                                                 $200
                                                                                                    $0

                                                                                                                   Rent per Sqft.

                                                                                                 $1.95
                                                                                                 $1.90
                                                                                                 $1.85
                                                                                                 $1.80
                                                                                                 $1.75
                                                                                                 $1.70
                                                                                                 $1.65

       Total / Average       28              828                    $1,600      $1.93
Rent Comparables                                                                                           Maple Place

                                                                                          https://frankie.franklinst.com:443/File/Property/29059?fullsize=tr
Highland Glen                                 Total Units: 23                             ue

436 N Highland Ave NE                 Current Occupancy: 95%
Atlanta, Georgia 30307                         Year Built: 1963
                                                            N/A

          Unit Type      # of Units                           Asking Rent   Rent per SF
        2 Bed 1 Bath         23           945                   $1,450        $1.53
                                                                                                                 Average Rent

                                                                                              $1,600
                                                                                              $1,400
                                                                                              $1,200
                                                                                              $1,000
                                                                                               $800
                                                                                               $600
                                                                                               $400
                                                                                               $200
                                                                                                  $0

                                                                                                                 Rent per Sqft.

                                                                                               $2.00
                                                                                               $1.50
                                                                                               $1.00
                                                                                               $0.50
                                                                                               $0.00

       Total / Average      23            945                     $1,450      $1.53
Rent Comparables                                                                                                          Maple Place

                                                                                                         https://frankie.franklinst.com:443/File/Property/19471?fullsize=tr
North Highland Apartments                         Total Units: 17                                        ue

493 N highland Ave NE                     Current Occupancy: 94%
Atlanta, Georgia 30307                             Year Built: 1968

                                                                Individual Gas, Electric, Not
                                                     Utilities: Water
                                                Concessions:
          Unit Type         # of Units   Square Footage              Asking Rent           Rent per SF
       2 Bed 1.5 Bath           12            775                      $1,300                 $1.68
        1 Bed 1 Bath             1            500                      $1,000                 $2.00                             Average Rent
       2 Bed 1.5 Bath            4            875                      $1,400                 $1.60
                                                                                                             $1,350
                                                                                                             $1,300
                                                                                                             $1,250
                                                                                                             $1,200
                                                                                                             $1,150
                                                                                                             $1,100
                                                                                                             $1,050
                                                                                                             $1,000

                                                                                                                                Rent per Sqft.

                                                                                                              $1.90
                                                                                                              $1.85
                                                                                                              $1.80
                                                                                                              $1.75
                                                                                                              $1.70
                                                                                                              $1.65
                                                                                                              $1.60
                                                                                                              $1.55

       Total / Average         17              782                     $1,306                $1.67
Rent Comparables                                                                                              Maple Place

                                                                                             https://frankie.franklinst.com:443/File/Property/28302?fullsize=tr
Seminole Apartments                              Total Units: 18                             ue

1115 Ponce De Leon Avenue                Current Occupancy: 95%
Atlanta, Georgia 30306                            Year Built: 1920
                                                               N/A

          Unit Type         # of Units                           Asking Rent   Rent per SF
        1 Bed 1 Bath            17           800                   $1,450        $1.81
           Studio                1           500                    $750         $1.50                              Average Rent

                                                                                                 $1,600
                                                                                                 $1,400
                                                                                                 $1,200
                                                                                                 $1,000
                                                                                                  $800
                                                                                                  $600
                                                                                                  $400
                                                                                                  $200
                                                                                                     $0

                                                                                                                    Rent per Sqft.

                                                                                                  $1.90
                                                                                                  $1.85
                                                                                                  $1.80
                                                                                                  $1.75
                                                                                                  $1.70

       Total / Average         18            783                     $1,411      $1.80
Rent Comparables                                                                                              Maple Place

                                                                                             https://frankie.franklinst.com:443/File/Property/28477?fullsize=tr
Walt & Earle                                     Total Units: 28                             ue

441 - 455 North Highland                 Current Occupancy: 96%
Atlanta, Georgia 30306                            Year Built: 1925
                                                               N/A

                                                    Utilities:
                                               Concessions:
          Unit Type        # of Units   Square Footage           Asking Rent   Rent per SF
           Studios              7            375                    $845         $2.25
        1 Bed 1 Bath           16            665                   $1,075        $1.62                              Average Rent
        2 Bed 1 Bath            4            945                   $1,400        $1.48
        1 Bed 1 Bath           1              850                    $1,400      $1.65           $1,200

                                                                                                 $1,150

                                                                                                 $1,100

                                                                                                 $1,050

                                                                                                 $1,000

                                                                                                                    Rent per Sqft.

                                                                                                  $1.90
                                                                                                  $1.85
                                                                                                  $1.80
                                                                                                  $1.75
                                                                                                  $1.70
                                                                                                  $1.65
                                                                                                  $1.60
                                                                                                  $1.55

       Total / Average        28              639                    $1,076      $1.68
Maple Place
Area Overview   Apartments

                      FranklinSt.com
MAPLE PLACE APARTMENTS | ATLANTA GA

       SURROUNDING HIGHLIGHTS
                        2.1       Georgia State University ranked fifth among national universities in a new U.S.
                    Miles from    News ranking this year of most innovative schools. Georgia State University has a
                    Maple Place   total undergraduate enrollment of 25,160. 18 percent of the students live in college
                                  owned, operated or affiliated housing and 82 percent of students live off campus.

                                  Among the top 30 public universities, Georgia Tech again ranked 7th, and UGA was
                        2.8       tied for 18th. All three Georgia institutions had freshman retention rates of at least
                    Miles from    94 percent and graduation rates last year of at least 82 percent. Georgia Tech
                    Maple Place   has a total undergraduate enrollment of 15,142. 53 percent of the students live in
                                  college owned, operated or affiliated housing and 47 percent of students live off
                                  campus.

                                  The Centers for Disease Control and Prevention (CDC) is the leading national public
                        3.3
                                  health institute of the United States. The CDC is a United States federal agency
                    Miles from    under the Department of Health and Human Services, headquartered near Atlanta,
                    Maple Place   Georgia. Its main goal is to protect public health and safety through the control
                                  and prevention of disease, injury, and disability in the US and internationally.

                        1.9       Emory ranks as the second-largest employer in the metro Atlanta area, Emory
                                  University has an economic impact of $1.9B and employs more than 13,000 people.
                    Miles from
                                  Emory University has a total undergraduate enrollment of 7,803. At this school, 64
                    Maple Place   percent of the students live in college owned, operated or affiliated housing and 36
                                  percent of students live off campus.

                        4.7
                                  SCAD offers more degree programs and specializations than any other art and
                    Miles from    design university. At this school, 42 percent of the students live in college-owned,
                    Maple Place   -operated or -affiliated housing and 58 percent of students live off campus.

FranklinSt.com                                                                                                                 43
                                                                                                       *U.S.News A World Report & AJC
MAPLE PLACE APARTMENTS | ATLANTA GA

       DEVELOPMENTS AROUND THE AREA
                 Clermont Hotel                                       Emory Proton Therapy Center
                                                                      Opening 2017
                 Opening 2017
                                                                      •    $200+ Million Proton Center Project
                 •     4-Star Boutique Hotel
                                                                      •    107,000+ SF Building
                 •     Food and Beverage Outlets
                                                                      •    5 Treatment Rooms
                 •     Rooftop Bar

                 Kroger          (729 Ponce de Leon Ave NE)           Krog Street Market
                 Opening 2017                                         Established 2008
                 •     60,000 sq ft Kroger Prototype                  •    10 Delicious Dining Locations
                 •     360,000 sq ft Office                           •    11 Unique Retail Shops
                 •     Outdoor Terraces                               •    Linked To Atlanta’s Beltline
                 •     900 Parking Spots                              •    Short Walk To Inman Park, Old Fourth Ward and
                 •     Beltline Facing Retail                              Poncey Highland Areas

                 Kodak Building                                       Edgewood Retail District
                 Opening 2017                                         Established 2005
                 •     Modern-style Transformation                    •    41 Boutique & Specialty Shops
                 •     Tenant: Salveo Integrative Health              •    30 Live Work Spaces
                                                                      •    9 National Retail Stores

                 525 North                                            Ponce City Market
                 Opening 2017                                         Established 2014
                 •    172,000 sq ft of Office and Retail Space        •     Over 2M sq ft of Retail, Food, and Office Spaces
                 •    8,000 sq ft of Roof Top Terrace                 •     38 Boutique & Specialty Shops
                 •    Plentiful Parking                               •     27 Food & Drink Locations
                                                                      •     9 Live Work Spaces
                 •    Close Proximity to the Beltline, Ponce City     •     Skyline Park
                      Market, MARTA                                   •     Linked To Atlanta’s Beltline

FranklinSt.com                                                                                                                 44
MAPLE PLACE APARTMENTS | ATLANTA GA

                                                               The Atlanta Beltline
                                                                The Atlanta Beltline is a                                                              Underground Atlanta
                                                            former railroad corridor around                                                              Redevelopment
                                                              the core of Atlanta, GA. The                                                               The redevelopment plans
                                                            Beltline is designed to improve                                                                envision a retail and
                                                           transportation, add green space,                                                            residential district that will
                                                             and promote redevelopment.                                                                 likely cost between $350M
                                                                                                                                                      to $400M. The development
                                                                                                                                                      will include 1,000 residential
                                                                                                                                                       units, high rise towers and
                                                                                                                                                              320 hotel rooms.

             GSU & Turner Field Development Plan
          The university plans to develop a $300M on campus
                                                                                                 On the Move
                                                                                                                                          NO.5
      football stadium, dormitory, multifamily housing and retail
                     space on the 67+/- acre site.                                 $1.5 Billion in New Developments     ATLANTA WAS         FOR
                                                                                                                        MILLENNIAL MOVERS IN 2015
     88,000 JOBS TO BE ADDED                                                                  $90M Atlanta Street Car
        TO ATLANTA’S SKYROCKETING                                                             GSU & Turner Field Plan
         GROWTH IN THE YEAR 2016                                                               Underground Atlanta
                                                                                              Mercedes Benz Stadium     FORBES #5 BEST PLACES FOR
                                                                                                  Braves Stadium         BUSINESS AND CAREERS
                  Falcons New Stadium Development                                               The Atlanta Beltline
         The Mercedes Benz stadium will be an iconic landmark for the                           Ponce City Market
          City of Atlanta. The stadium is currently under construction
         with an open date of 2017. The new stadium will seat 71,000
                                                                                               Emory Proton Center
                            and will cost $1.4 Billion

                                                                                                                                                    Atlanta Streetcar
                                                                                                                                             From taking a tour of the civil rights
                                                                                                                                             landmarks around the King Historic
                                                                                                                                           District to an exploring attractions near
                                                                                                                                             Centennial Olympic Park, the Atlanta
                                                                                                                                           Streetcar is an opportunity to experience
                                                            Ponce City Market                                                               and explore some of Atlanta’s historic
                                                    The classic structure, which is the area’s                                                               sites.
                                                    largest adaptive reuse project, has been
                                                 reinvented into a vibrant community housing
                                                   the Central Food Hall, various shops, flats
FranklinSt.com                                                     and office.                                                                                         45
MAPLE PLACE APARTMENTS | ATLANTA GA

        AREA OVERVIEW
        ARTS & CULTURE
        Culture lovers revel in Atlanta lifestyle and the arts and theatrical communities. From the Atlanta Ballet to the Atlanta Symphony
        Orchestra - which has won more Grammys than any other U.S. symphony - the city is home to world-class acts in dance and classical
        music. In addition, the metro Atlanta region offers several permanent theater groups, from the Fox Theatre to the Cobb Energy Performing
        Arts Center, as well as the world-renown High Museum of Art, a division of the Woodruff Arts Center.

            •    The Atlanta Symphony Orchestra is based in Atlanta and its main concert venue is Atlanta Symphony Hall in the Woodruff Arts
                 Center.

            •    The Callanwolde Foundation, Inc., operating as Callanwolde Fine Arts Center, is a non-profit organization whose mission is to                   CALLANWOLDE FINE ARTS CENTER
                 preserve, restore, and develop the Callanwolde Estate and to be a premier public participatory arts and cultural center. A busy,
                 non-profit community arts center, Callanwolde offers classes and workshops for all ages in visual, literary and performing arts.
                 Special performances, gallery exhibits, outreach programs and fundraising galas are presented throughout the year.

            •    Museum of Design Atlanta (MODA) is the only museum in the Southeast devoted exclusively to the study and celebration of
                 all things design. MODA regularly features exhibitions highlighting architecture, industrial and product design, interiors and
                 furniture, graphics, fashion and more. It is located in Midtown Atlanta as a part of the Midtown Arts Corridor.

            •    The Fox Theatre, a former movie palace, is a performing arts venue located at 660 Peachtree Street NE in Midtown Atlanta, and is
                 the centerpiece of the Fox Theatre Historic District. The 4,678 seat auditorium was ultimately developed as a lavish movie theater
                 in the Fox Theatres chain and opened in 1929. It hosts a variety of cultural and artistic events including the Atlanta Ballet, a
                 summer film series, and performances by national touring companies of Broadway shows.
                                                                                                                                                                                 FOX THEATRE

        MUSEUM OF DESIGN ATLANTA                                                                                HIGH MUSEUM OF ART                                             ATLANTA BALLET

FranklinSt.com                                                                                                                                                                                  46
MAPLE PLACE APARTMENTS | ATLANTA GA

           AREA OVERVIEW
       ATTRACTIONS & RECREATION
       •    The Atlanta Botanical Garden is a 30 acre botanical garden located adjacent to Piedmont Park in Midtown Atlanta. Incorporated in 1976, the garden’s
            mission is to “develop and maintain plant collections for the purposes of display, education, conservation, research and enjoyment.”
       •    The CNN Center is the world headquarters of CNN. The main newsrooms and studios for several of CNN’s news channels are located in the building, which
            is situated in Downtown Atlanta adjacent to Centennial Olympic Park.                                                                                                        SIX FLAGS OVER GEORGIA
       •    The Georgia Aquarium houses more than 100,000 animals, representing 500 species, all of which reside in 10 million gallons of marine and fresh water. It
            was the world’s largest aquarium when it opened in 2005. The aquarium is in downtown Atlanta on land donated by The Coca-Cola Company, just north of
            Centennial Olympic Park and near the Georgia Dome, the Georgia World Congress Center, Philips Arena and CNN Center.
       •    The Georgia Dome is the home stadium for the NFL’s Atlanta Falcons and the NCAA’s Georgia State Panthers football team. The Dome has also hosted several
            soccer matches since 2009 that have drawn over 50,000 fans. The Georgia Dome was the largest domed structure in the world when it opened, but it has
            since been surpassed by the Millennium Dome in London and the Docklands Stadium in Melbourne, Australia.
       •    Zoo Atlanta is an Association of Zoos and Aquariums (AZA) accredited zoological park in Atlanta. The zoo is one of four zoos in the U.S. currently housing
            giant pandas. The zoo houses more than 1,500 animals representing more than 200 species from around the world.

       •    Six Flags Over Georgia is a 290-acre theme park located west of Atlanta in Cobb County. It hosts Warner Bros. Studios’ cast of characters including Bugs
            Bunny, Daffy Duck, and the Looney Tunes, along with Batman, Superman, and the Justice League, and has a sister water park called Six Flags White Water                     CENTENNIAL OLYMPIC PARK
            Atlanta in nearby Marietta.
       •    The World of Coca-Cola is a permanent exhibition featuring the history of The Coca-Cola Company - including its well-known advertising - as well as a host
            of entertainment areas and attractions, and is located at Pemberton Place.
       •    Centennial Olympic Park is a 21-acre public park located in downtown Atlanta and is owned and operated by the Georgia World Congress Center Authority.
            The park was built by the Atlanta Committee for the Olympic Games (ACOG) as part of the infrastructure improvements for the Centennial 1996 Summer
            Olympics.
       •    Located in the heart of downtown, Underground Atlanta is one of the city’s most popular attractions and a cultural hub. Opened in 1969 as a “city beneath
            the streets’, Underground Atlanta stretches over six city blocks and has over 225,000 square feet of shopping, restaurants and entertainment in its 12 acres.

                                                                                                                                                                                           WORLD OF COCA-COLA

                                                                                                                                                                                         UNDERGROUND ATLANTA
FranklinSt.com                                                                                                                                                                                                   47
MAPLE PLACE APARTMENTS | ATLANTA GA

        NEW DEVELOPMENTS: ECONOMIC IMPACT
        As 2016 settles, apartments by the thousands are in the pipeline, two new professional stadium are underway and developers are taking chances with numerous projects. The city
        continues to develop as the location of choice for many U.S. and International corporations. Several headquarters have relocated within the city of Atlanta including internationally known world-
        leading auto manufacturing companies such as Porsche and Mercedes Benz. From new ballparks to urban revival, these developments are reshaping the region and providing an economic boost
        to the city of Atlanta.

        •        State Farm is constructing a massive mixed-use complex that will serve as a major operations center for the insurer and rank among the largest real estate projects announced in metro
                 Atlanta since the Great Recession. The 2,000,000+ SF headquarters will include retail, multiple office towers and a 200 room hotel.

        •        The focus of Porsche has always been on people - whether it’s customers or employees. To support the company’s strategy, Porsche spent $100 Million to build its largest investment outside
                 of Germany - Porsche Headquarters Atlanta. The 27 +/- acre site is designed for both work and play, and is a Porsche fan’s dream. The high point for Porsche drivers and fans is the 1.6 mile
                 Driver Development Track. The course includes six distinct sections, an off-road course and the only Kick Plate in North America. For non-racing fans the facility offers a showcase of the brand’s
                 classic cars on display and art inspired by Porsche. The Atlanta headquarters opened in May 2015. Porsche is also working on experience centers in Le Mans and Shanghai, with plans to
                 expand into Moscow and Istanbul, as well.

        •        Mercedes Benz is building a 250,000 SF HQ building on a 12 acre site on the southern side of Abernathy Road near GA-400. The office complex will in essence anchor a planned residential
                 and retail project. The $93 Million campus will bring 800 to 1,000 new jobs to the city. Construction is scheduled to begin in early 2016.

        •        The addition of the new Braves Stadium to Cobb County will have an explosive economic boost to the county with over 9,000 jobs coming to the area. The construction began in 2014 and is
                 expected to employ more than 5,200 at a total payroll of $235 million.

        •        The Mercedes Benz stadium will contribute to the long-term economic growth and success of the city of Atlanta and the state of Georgia. The new facility will create approximately 4,500
                 jobs and generate more than $400 Million in total statewide economic impact, including $169 Million in personal income.

             MERCEDES BENZ HQ - ATLANTA                                                                PORSCHE HQ - ATLANTA                          BRAVES STADIUM

FranklinSt.com                                                                                                                                                                                                     48
MAPLE PLACE APARTMENTS | ATLANTA GA

        MERCEDES BENZ STADIUM
       Mercedes-Benz Stadium will be an iconic landmark for the City of Atlanta and State of Georgia. It will provide Falcons fans, Atlanta
       United fans and other event guests with an unparalleled experience, while contributing to the economic growth and success of the city
       and state. The forward-thinking new stadium will feature the highest levels of environmental sustainability inside and outside the
       building.

       •    Once open, Mercedes Benz Stadium is expected to continue to host its current events, such as the SEC Championship, Chic fil-A
            Bowl, Chic fil-A Kickoff, BOA Classic and NCAA Men’s Final Four, which collectively brings more than $130 Million in economic
            increase to the city of Atlanta
       •    The seating capacity can be expanded to up to 75,000 to play host to a potential future Super Bowl or FIFA World Cup, or up to 83,000
            for other events such as the NCAA Final Four                                                                                                           RETRACTABLE ROOF STRUCTURE

       •    Inspired by the oculus in the ancient Roman Pantheon, the stadium’s unique roof opening will provide tremendous flexibility in
            hosting a wide variety of events in the stadium. Eight unique roof petals can open in less than eight minutes, creating a “camera
            lens-like” effect

       •    The floor-to-ceiling window to the city allows fans the opportunity to connect with the downtown landscape and skyline

       •    Every seat holder attending a game or event at the new Mercedes Benz stadium live will enjoy unique camera views via the
            360-Degree HD Video Halo Board and exclusive digital content that promises to enhance the in-seat experience on event days. The
            board hangs from the circumference of the roof opening, allowing use with the roof open or closed

       •    Located on the stadiums northeast side, event day guests can enjoy an expansive Fan Plaza creating an additional game day fan
                                                                                                                                                                                 100-YARD BAR
            area for meeting up with friends. Fans will have the opportunity to enjoy live pre-game and post-game activities and entertainment.

                                                         FAN PLAZA                                                UNIMPEDED VIEW OF THE CITY                                 SEATS UP TO 75,000
FranklinSt.com                                                                                                                                                                             49
MAPLE PLACE APARTMENTS | ATLANTA GA

        MERCEDES BENZ NEW US HQ - SANDY SPRINGS
                                                                  MERCEDES BENZ ANNOUCED PLANS IN 2015
                                                                           $93 MILLION OFFICE COMPLEX
                                                                            EXPECTED COMPLETITION IN 2018
                                                                       FORMERLY OCCUPIED BY HISTORIC GLENRIDGE HALL

                        225,000 SQUARE FEET
                 MERCEDES BENZ UNVEILS SLEEK HQ DESIGN

                     ECONOMIC IMPACT
         WILL EMPLOY CLOSE TO 800 TO 1,000 EMPLOYEES
       “ONE OF THE MOST RECOGNIZED AUTOMOTIVE BRANDS WORLDWIDE”

                                                                  “Our ambition is to be more than just a great car company - we want to be
                                                                  among the best companies in the world, and Atlanta will serve as the perfect
                                                                  foundation to foster that ambition for the future. We are looking forward to call
                                                                  Atlanta home.”
                                                                  - Stephen Cannon, CEO

FranklinSt.com                                                                                                                                        50
MAPLE PLACE APARTMENTS | ATLANTA GA

        TRANSPORTATION
        Atlanta’s transportation infrastructure comprises a complex network that includes a heavy rail subway system, a streetcar line,
        multiple interstate highways, the world’s busiest airport, and over 45 miles of bike paths.

        HIGHWAYS
        With a comprehensive network of freeways that radiate out from the city, automobiles are the dominant mode of transportation in
        the region. Three major interstate highways converge in Atlanta: I-20 (east-west), I-75 (northwest-southeast), and I-85 (northeast-
        southwest). The latter two combine in the middle of the city to form the Downtown Connector (I-75/85), which carries more than
        340,000 vehicles per day. Atlanta is mostly encircled by Interstate 285, a beltway locally known as “the Perimeter” that has come to
        mark the boundary between “Inside the Perimeter” (ITP), the city and close-in suburbs, and “Outside the Perimeter” (OTP), the outer
        suburbs and exurbs.
                                                                                                                                                      HARTSFIELD-JACKSON ATLANTA INTERNATIONAL AIRPORT
        AIRPORTS
            •    Hartsfield–Jackson Atlanta International Airport (ATL) is located seven miles south of the central business district of Atlanta and has served as a key engine of Atlanta’s economic growth. It
                 has been the world’s busiest airport by passenger traffic since 1998, and by number of landings and take-offs since 2005. Hartsfield–Jackson held its ranking as the world’s busiest airport
                 in 2012, both in passengers and number of flights, by accommodating 95 million passengers (more than 260,000 passengers daily) and 950,119 flights. Many of its nearly one million
                 flights originate within the United States, where Atlanta serves as a major hub for travel throughout the Southeastern United States. The airport has 207 domestic and international gates
                 and offers international service to North America, South America, Central America, Europe, Asia and Africa.
            •    Peachtree DeKalb Airport is a county owned, public use airport in DeKalb County, just northeast of Atlanta. It has one airline service with Southern Airways Express.

        PUBLIC TRANSPORTATION
            •    The Metropolitan Atlanta Rapid Transit Authority or MARTA is the principal rapid-transit system in the Atlanta metropolitan area. It is the eighth-largest rapid transit system in the United
                 States by ridership. MARTA operates a network of bus routes linked to a rapid transit system consisting of 48 miles of rail track with 38 train stations in Fulton, Clayton and DeKalb counties,
                 with bus service to Six Flags Over Georgia and the Cumberland Transfer Center next to the Cumberland Mall, in addition to a single rail station in Clayton County at Hartsfield-Jackson Atlanta
                 International Airport. The average total daily ridership for the system (bus and rail) is 415,600 passengers.

            •    The Atlanta Amtrak Station is served by the Crescent passenger train and is located in the Brookwood section of town between Buckhead and Midtown.

            •    Providing last mile connectivity to MARTA and other transit services, the Atlanta Streetcar is a major component in the evolution of Atlanta as a hub for commerce. The initial section that
                 opened for use in December 2014 offers last mile connectivity to the city center for MARTA, the Atlanta BeltLine and other transit options, and additional phases will expand that service
                 even further.

            •    Buckhead Uptown Connection (Buc) is a free a community shuttle service designed to provide connections between Atlanta’s regional rail system, MARTA, and local destinations for
                 Buckhead’s workforce. With a primary focus on commuter travel, “the buc” provides connections between MARTA rail and area offices, hotels and shopping destinations.

            •    Xpress Bus is a regional public transportation service provided by the Georgia Regional Transportation Authority (GRTA) that gives commuters throughout the metro Atlanta region a valuable
                 transportation option, and improves the capacity of Georgia’s most congested highways. Xpress Bus offers 33 routes in 12 metro Atlanta counties and carries more than 2 million passenger
                 trips annually to and from major employment centers in Downtown, Midtown, Buckhead and Perimeter Center.

FranklinSt.com                                                                                                                                                                                                 51
                 Sources: Metro Atlanta Chamber; Atlanta Regional Commission; City of Atlanta; Atlanta Convention & Visitors Bureau
MAPLE PLACE APARTMENTS | ATLANTA GA

        AREA OVERVIEW
        Metro Atlanta is the Economic Engine for the Southeast
        Encompassing $304 billion in gross domestic product that is forecasted to grow to $474 billion by 2040, the Atlanta metropolitan area is the eighth-largest economy in the country and 17th-
        largest in the world. Corporate operations comprise a large portion of the Atlanta’s economy, with the city serving as the regional, national, or global headquarters for many corporations. Atlanta
        contains the country’s third largest concentration of Fortune 500 companies, and the city is the global headquarters of corporations such as The Coca-Cola Company, The Home Depot, Delta Air
        Lines, AT&T Mobility, UPS, and Newell-Rubbermaid. Over 75 percent of Fortune 1000 companies conduct business operations in the Atlanta metropolitan area, and the region hosts offices of about
        1,250 multinational corporations. Many corporations are drawn to Atlanta on account of the city’s educated workforce; as of 2010, nearly 43% of adults in the city of Atlanta have college degrees,
        compared to 27% in the nation as a whole.

        9th Largest MSA in the United States
        The region is comprised of 29 counties in North Georgia, making it the ninth largest metropolitan statistical area, or MSA, in the United States. Atlanta’s economy is considered diverse with dominant
        sectors including logistics, professional and business services, media operations, and information technology. The metro Atlanta region is home to more than 5.3 million people and nearly 150,000
        businesses, a world-class airport, multiple parks and green space, competitive schools and numerous amenities for entertainment, sports and restaurants that all offer a top-tier quality of life.
        Metro Atlanta Offers an Exceptionally High Quality of Life at a Comparatively Low Cost
        A lower cost of living in Atlanta for major expenses like housing, clothing, food and gasoline has helped to keep the region’s cost of living below the U.S. average, and well below those of most major
        metropolitan areas. In 2013, the cost of living in Atlanta Georgia index averaged 95.3, below the national average of 100 (C2ER Cost of Living Index, 2013). Its quality of life and lower costs have
        not gone unnoticed: since 2000, metro Atlanta has grown by more than 1.1 million people – a 26 percent increase in 12 years.

                                                                                                                                                                                           Source: Metro Atlanta Chamber

FranklinSt.com                                                                                                                                                                                                             52
Maple Place
Demographics   Apartments

                      FranklinSt.com
MAPLE PLACE APARTMENTS | ATLANTA GA

        DEMOGRAPHICS
      POPULATION                                            1 Mile          3 Miles          5 Miles     MEDIAN HOUSEHOLD INCOME                              1 Mile         3 Miles          5 Miles
                         Estimated Population (2016)         22,999          155,771          381,417      Estimated Median Household Income (2016)           $63,271         $66,762          $63,496
                          Projected Population (2021)        24,550          165,671          408.032       Projected Median Household Income (2021)          $69,617         $73,501          $69,584
                            Census Population (2010)         19,572          137,469          334,099         Census Median Household Income (2010)           $54,176         $56,117          $52,729

                            Census Population (2010)         17,206          126,614          327,636         Census Median Household Income (2000)           $41,233         $44,078          $43,453
                 Projected Annual Growth (2016-2021)    1,551 (1.3%)     9,960 (1.3%)    26,516 (1.4%)           Projected Annual Change (2016-2021)     $6,346 (2.0%)   $6,739 (2.0%)    $6,089 (1.9%)
             Historical Annual Growth (2010-2016)       3,427 (2.9%)    18,242 (2.2%)    47,318 (2.4%)          Historical Annual Change (2000-2016)    $22,038 (3.3%) $22,684 (3.2%)    $20,043 (2.9%)

             Historical Annual Growth (2000-2010)       2,366 (1.4%)    10,855 (2.2%)    47,318 (2.4%)   PER CAPITA INCOME
                  Estimated Population Density (2016)     7,324 psm        5,509 psm        4,858 psm              Estimated Per Capita Income (2016)         $53,917         $46,587          $40,996

                                      Trade Area Size      3.1 sq mi       28.3 sq mi       78.5 sq mi             Projected Per Capita Income (2021)         $60,859         $52,765          $45,852
                                                                                                                     Census Per Capita Income (2010)          $47,555         $39,563          $34,448
      HOUSEHOLDS
                                                                                                                     Census Per Capita Income (2000)          $32,773         $27,081          $25,578
                        Estimated Households (2016)          13,233           75,946          177,194
                                                                                                                 Projected Annual Change (2016-2021)     $6,942 (2.6%)   $6,178 (2.7%)    $4,856 (2.4%)
                         Projected Households (2021)         13,943           80,316          187,738
                                                                                                                Historical Annual Change (2000-2016)    $21,145 (4.0% $19,506 (4.5%)     $15,417 (3.8%)
                           Census Households (2010)          11,088           64,908          151,135
                                                                                                         Estimated Average Household Net Worth (2016)        $606,342        $661,416         $619,699
                 Projected Annual Growth (2016-2021)     710 (1.1%)      4,370 (1.2%)    10,545 (1.2%)
             Historical Annual Change (2000-2016)       3,663 (2.4%)    19,332 (2.1%)      40,073 (18)

      AVERAGE HOUSEHOLDS INCOME
       Estimated Average Household Income (2016)
       Projected Average Household Income (2021)
                                                            $96,071
                                                           $113,949
                                                                            $100,558
                                                                            $119,971
                                                                                              $85,667
                                                                                             $100,956
                                                                                                                            Maple Place
                                                                                                                            Apartments
          Census Average Household Income (2010)            $86,540          $87,169          $74,254
          Census Average Household Income (2000)            $63,913          $64,072          $59,589
             Projected Annual Change (2016-2021) $17,878 (3.7%)        $19,413 (3.9%)   $15,289 (3.6%)
             Historical Annual Change (2000-2016) $32,157 (3.1%)       $36,486 (3.6%)   $26,078 (2.7%)

FranklinSt.com                                                                                                                                                                                            54
DEMOGRAPHICS

                        5 Mile

                   3 Mile

               1 Mile
Maple Place
About Franklin Street   Apartments

                              FranklinSt.com
ABOUT US
    Franklin Street and our family of full-service companies are committed to providing supreme advisory services for our clients through the collaboration of each member in our team of professionals. By
    embracing technology, efficient processes, and the development and recruitment of top-level employees, we are able to deliver precise and accurate information to help clients make the most successful
    decisions throughout real estate, capital, insurance, and management ventures.

    VALUATION ADVISORY

    We provide valuation, litigation, and consultation services for all property types, with a focus on commerical real estate. Our clients value our extensive market knowledge, long term relationships with
    key market participants, superior analytics, and comprehensive data. We are dedicated to providing our clients with the highest level of professionalism, competence, experience, attention to detail,
    and communication throughout the length of each assignment.

    INVESTMENT SALES
    We generate positive results through expert knowledge of the specific real estate and capital markets that impact income-producing assets. By combining skilled financial analysis with the latest and
    most accurate valuation methods, our research team provides the vital data essential to making wise investment decisions. From that analysis, we structure and execute precise solutions for each
    phase of ownership—all designed to increase value, and deliver maximum benefits to the asset owner.

    TENANT REPRESENTATION
    Our group partners closely with retail and office and industrial clients to create, implement, and deliver a strategic plan for space development and optimal market positioning. Our team executes this
    program in an aggressive, yet fiscally responsible manner, in which our clients’ growth objectives and financial goals are at the forefront. The key to our success is a deep understanding of each client’s

    CAPITAL ADVISORY
    In any real estate transaction, securing capital is one of the primary drivers for a successful investment. Our team specializes in debt and equity placement through extensive lender relationships with CMBS,
    Life, Agency, Bridge, Mezzanine, and JV Equity Investors. Our team utilizes today’s most current market information to provide timely and precise statistics for each client, resulting in aggressive loan terms
    and a high assurance to close.

    INSURANCE SERVICES
    Our insurance group is exclusively positioned to serve clients with an in-depth knowledge of the property and casualty challenges, and opportunities, faced by property owners today. This knowledge, paired
    with access to top regional and national carriers, allows us to develop personalized strategies and the best risk management options available for each client’s unique financial situation.

    MANAGEMENT SERVICES
    Our comprehensive services, coupled with deep market knowledge and the expertise of our staff, provides us the ability to provide innovative and custom solutions to maximize performance for each asset no
    matter what the condition. Our management group utilizes industry-leading software streamlining the financial and operational performance of multifamily, commercial , and office and industrial properties.

FranklinSt.com                                                                                                                                                                                                57
ATLANTA MULTIFAMILY

             INVESTMENT SALES
             Franklin Street Real Estate Services’ investment sales division specializes in efficient             WHAT WE DO
             transaction management, helping identify buyers’ and sellers’ needs. By operating from the           Franklin Street Real Estate Services delivers positive results and enhanced value for clients
             perspective of an investor, our team combines in-depth analysis of each asset—including              by assisting commercial and multifamily property owners and tenants of all sizes with their
             cash flow models and anticipated returns—with current valuation methods to provide the               real estate choices.
             information needed to make the most profitable investment decisions.

             STRATEGIC PLANNING AND ADVISORY SERVICES
             The strategic phase of the real estate process offers the greatest opportunity to maximize
             cost savings and generates lasting benefits. Beginning with an understanding of your
             business goals and objectives, our investment sales division formulates, and delivers,
             targeted and customized solutions designed specifically to meet your financial objectives.
             Our process is straightforward: validating your need, formulating solutions, and providing
             a program for implementation.

             ACQUISITIONS AND DISPOSITIONS
             Franklin Street Real Estate Services will work with you throughout all property acquisition
             and disposition stages to ensure optimal financial results are achieved. By incorporating                                                                                     Atlanta
             expert financial analysis with the most-accurate valuation methods, our research team will
             provide you with vital data essential to your investment decisions. Our process is based                                                                                                  Jacksonville

             on comprehensive market knowledge, creative and effective marketing strategies, an            TRANSACTIONS COMPLETED ACROSS                                                                       Ft. Lauderdale
             extensive client database, and current technology applications streamlining the process
                                                                                                           45 STATES
                                                                                                                                                                       Tampa, Corporate Headquarters

             and increasing speed to market.                                                                                                                                                                 Miami

             TRANSACTION MANAGEMENT
             Effective transactions reduce acquisition and operating expenses, establish a competitive               COMBINED EXPERIENCE OF 160+ YEARS
             advantage, and provide necessary flexibility. Our methodology includes a comprehensive
             examination of the transaction at hand followed by a detailed analysis of the process. This                      WITH BILLIONS OF DOLLARS
             platform provides our clients with upfront strategies yielding the greatest financial and                           IN MULTIFAMILY & COMMERCIAL SALES
             operational results with the fewest hassles.

FranklinSt.com
                                                                                                                                                                                                                                58
NAME | ATLANTA GA

         THE FRANKLIN STREET TEAM
     LISTING TEAM                                                                                             SUPPORT TEAM
      Atlanta

      Jake Reid                         Ricky Jones                      Roger Schoerner                      Greg Matus                  Jennifer Taylor                 Steve Bennett
      Senior Director                   Director                         Associate                            Senior Vice President       Transaction Manager             Senior Director
      Multifamily Investment sales      Multifamily Investment sales     Multifamily Investment Sales         Investment Sales            Multifamily Investment Sales    Capital Markets
      Jake.Reid@FranklinSt.com          Ricky.Jones@FranklinSt.com       Roger.Schoerner@FranklinSt.com
      O: 404.832.1250 ext. 404          O: 404.832.1250 ext. 420         O:404.832.1250 ext. 410

                                             Atlanta
                                     3384 Peachtree Road NE
                                            Suite 650
                                        Atlanta, GA 30326
                                      Phone: 404.832.1250
                                       Fax: 404.842.1755                                                      Michael Shadeed             Paul Ciura                      Jenny Blevins
                                                                                                              Director                    Senior Director                 Marketing Coordinator
                                                                                                              Insurance                   Graphic Design/IT Manager

     OUR OFFICES
              Tampa HQ                              Jacksonville                       FT. Lauderdale                     Miami                           Key West                           Orlando
        600 N. Westshore Blvd.                   7751 Belfort Parkway              1200 S. Pine Island Road      6205 Blue Lagoon Drive              422 Fleming Street                  390 N. Orange Ave
               Suite 600                               Suite 110                           Suite 375                    Suite 280                          Suite 7                           Suite 2300
           Tampa, FL 33609                      Jacksonville, FL 32256               Plantation, FL 33324           Miami, FL 33126                  Key West, FL 33040                  Orlando, FL 32256
         Phone: 813.839.7300                     Phone: 904.271.4120                 Phone: 786.292.3188          Phone: 786.292.3188               Phone: 813.915.1569                 Phone: 407.458.5400
          Fax: 813.839.7330                       Fax: 904.899.5890                   Fax: 954.640.1101            Fax: 786.269.2318                 Fax: 813.839.7330                   Fax: 407.264.8160

FranklinSt.com                                                                                                                                                                                                59
You can also read