Boca Villas | 100 W Hidden Valley Blvd
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
Boca Villas 100 W Hidden Valley Blvd
106 Unit Apartment Building $43,000,000 ($405,660/Unit) 6.66% Cap Rate Boca Raton, FL 33487
Investment Highlights
- Flexible Deal Structure-Owner Finance-Purchase Ownership Entity for Refinance
- Brand New Pool and Clubhouse with Fitness
- 106 Units with 53 Units Brand New Construction
- Redesigned and Newly Landscaped with over 350 new plantings
Executive Summary
Potential Deal Structure
Buyer would purchase an interest in the current ownership entity treating the sale as a refinance. This could alleviate the assessed value and RE Taxes from being substantially increased. RE Taxes as shown are based on the current. Total needed to purchase is $43M with $38M due on sale and the balance of $5M to be an equity stake for owner with a preferred return of 5% annually, payments payable monthly. Owner will consider other deal structures and discount for all cash. Property appraised for $45M.
Property Description
The Boca Villa Apartments is comprised of 106 units with 53 newly constructed in a 3 story and 5 elevatored buildings. The newly constructed units consist of 27-two bedroom/two bath (1113 square foot), 4 extra-large two bedroom/two bath (1247 to 1392 square foot) and 22-three bedroom/two bath (1383 to 1387 square foot). There are 53 existing units that consist of 40-two bedroom/two bath approximately 1000 square feet each and 13-one bedroom/1.5 baths with approximately 700 square feet each. Included in the new construction is a brand-new pool, clubhouse with fitness center, new landscaping and irrigation with over 350 new plantings. There are 10 new garages to be rented for $500/month each with income listed in indoor parking. Additional outdoor parking is estimated at being rented in the future for $100/each and is listed as Outdoor parking. There is additional income from the on-site coin-op laundry and annual pet fees.
The subject is situated on a 7.23± acre / 314,938± square foot parcel in the R3B zone. The Palm Beach County Appraiser identifies it as APN 06-43-46-32-37-000-0000. 100 W Hidden Valley Boulevard is located in the Boca Raton area in Boca Raton.
Location Description
Nestled in the thriving Boca Raton market, the surrounding area offers an enticing blend of vibrant urban conveniences and serene coastal charm. Boca Raton is renowned for its upscale shopping, dining, and cultural attractions, including the Town Center at Boca Raton, Mizner Park, and the Boca Raton Museum of Art. Pristine beaches, such as South Beach Park and Red Reef Park, beckon with their picturesque shorelines and recreational opportunities. The area’s renowned golf courses, upscale resorts, and dynamic nightlife further enhance its allure. With a sophisticated blend of luxury living and leisure, Boca Raton maintains its status as a coveted destination for residents and visitors alike.
Highlights
Fifty-three newly constructed units comprised of 29 two-bedroom two-bathroom and 24 three-bedroom two-bathroom units.
Ten newly constructed garages built on-site for additional income.
Brand new club house with exercise area for tenants and pool.
Lush landscaping with over 350 new trees and plantings.
Construction to be completed early fall.
Occupancy by late fall for end of year closing.
Buyer would purchase an interest in the current ownership entity treating the sale as a refinance. This could alleviate the assessed value and RE Taxes from being substantially increased. RE Taxes as shown are based on the current. Total needed to purchase is $43M with $38M due on sale and the balance of $5M to be an equity stake for owner with a preferred return of 5% annually, payments payable monthly. Owner will consider other deal structures and discount for all cash. Property appraised for $45M.
Property Description
The Boca Villa Apartments is comprised of 106 units with 53 newly constructed in a 3 story and 5 elevatored buildings. The newly constructed units consist of 27-two bedroom/two bath (1113 square foot), 4 extra-large two bedroom/two bath (1247 to 1392 square foot) and 22-three bedroom/two bath (1383 to 1387 square foot). There are 53 existing units that consist of 40-two bedroom/two bath approximately 1000 square feet each and 13-one bedroom/1.5 baths with approximately 700 square feet each. Included in the new construction is a brand-new pool, clubhouse with fitness center, new landscaping and irrigation with over 350 new plantings. There are 10 new garages to be rented for $500/month each with income listed in indoor parking. Additional outdoor parking is estimated at being rented in the future for $100/each and is listed as Outdoor parking. There is additional income from the on-site coin-op laundry and annual pet fees.
The subject is situated on a 7.23± acre / 314,938± square foot parcel in the R3B zone. The Palm Beach County Appraiser identifies it as APN 06-43-46-32-37-000-0000. 100 W Hidden Valley Boulevard is located in the Boca Raton area in Boca Raton.
Location Description
Nestled in the thriving Boca Raton market, the surrounding area offers an enticing blend of vibrant urban conveniences and serene coastal charm. Boca Raton is renowned for its upscale shopping, dining, and cultural attractions, including the Town Center at Boca Raton, Mizner Park, and the Boca Raton Museum of Art. Pristine beaches, such as South Beach Park and Red Reef Park, beckon with their picturesque shorelines and recreational opportunities. The area’s renowned golf courses, upscale resorts, and dynamic nightlife further enhance its allure. With a sophisticated blend of luxury living and leisure, Boca Raton maintains its status as a coveted destination for residents and visitors alike.
Highlights
Fifty-three newly constructed units comprised of 29 two-bedroom two-bathroom and 24 three-bedroom two-bathroom units.
Ten newly constructed garages built on-site for additional income.
Brand new club house with exercise area for tenants and pool.
Lush landscaping with over 350 new trees and plantings.
Construction to be completed early fall.
Occupancy by late fall for end of year closing.
Data Room Click Here to Access
- Offering Memorandum
- Operating and Financials
Financial Summary (Pro forma - 2024) |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | $3,600,000 | $31.14 |
Other Income | $232,600 | $2.01 |
Vacancy Loss | $71,424 | $0.62 |
Effective Gross Income | $3,761,176 | $32.54 |
Taxes | $202,997 | $1.76 |
Operating Expenses | $692,748 | $5.99 |
Total Expenses | $895,745 | $7.75 |
Net Operating Income | $2,865,431 | $24.79 |
Financial Summary (Pro forma - 2024)
Gross Rental Income | |
---|---|
Annual | $3,600,000 |
Annual Per SF | $31.14 |
Other Income | |
---|---|
Annual | $232,600 |
Annual Per SF | $2.01 |
Vacancy Loss | |
---|---|
Annual | $71,424 |
Annual Per SF | $0.62 |
Effective Gross Income | |
---|---|
Annual | $3,761,176 |
Annual Per SF | $32.54 |
Taxes | |
---|---|
Annual | $202,997 |
Annual Per SF | $1.76 |
Operating Expenses | |
---|---|
Annual | $692,748 |
Annual Per SF | $5.99 |
Total Expenses | |
---|---|
Annual | $895,745 |
Annual Per SF | $7.75 |
Net Operating Income | |
---|---|
Annual | $2,865,431 |
Annual Per SF | $24.79 |
Property Facts
Price | $43,000,000 | Property Subtype | Apartment |
Price Per Unit | $405,660 | Apartment Style | Garden |
Sale Type | Investment | Building Class | B |
Cap Rate | 6.66% | Lot Size | 7.23 AC |
Sale Conditions | 1031 Exchange | Building Size | 115,600 SF |
Gross Rent Multiplier | 13.29 | No. Stories | 5 |
No. Units | 106 | Year Built | 2024 |
Property Type | Multifamily | Parking Ratio | 1.47/1,000 SF |
Price | $43,000,000 |
Price Per Unit | $405,660 |
Sale Type | Investment |
Cap Rate | 6.66% |
Sale Conditions | 1031 Exchange |
Gross Rent Multiplier | 13.29 |
No. Units | 106 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Garden |
Building Class | B |
Lot Size | 7.23 AC |
Building Size | 115,600 SF |
No. Stories | 5 |
Year Built | 2024 |
Parking Ratio | 1.47/1,000 SF |
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Heating
- Kitchen
- Oven
- Range
- Patio
Site Amenities
- Courtyard
- Laundry Facilities
- Pool
- Property Manager on Site
- Maintenance on site
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
1+1.5 | 13 | $1,850 | 700 |
2+2 | 71 | $2,800 | 1,000 - 1,392 |
3+2 | 22 | $3,800 | 1,383 - 1,387 |
PROPERTY TAXES
Parcel Number | 06-43-46-32-37-000-0000 | Total Assessment | $11,029,398 (2023) |
Land Assessment | $0 (2023) | Annual Taxes | $202,997 ($1.76/SF) |
Improvements Assessment | $0 (2023) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
06-43-46-32-37-000-0000
Land Assessment
$0 (2023)
Improvements Assessment
$0 (2023)
Total Assessment
$11,029,398 (2023)
Annual Taxes
$202,997 ($1.76/SF)
Tax Year
2024
zoning
Zoning Code | R3F |
R3F |
1 of 29
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
Boca Villas | 100 W Hidden Valley Blvd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.