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

You must register your contact information to view secure information on this listing.
You must register your contact information to view secure information on this listing.

Share This Listing

Please enter a valid email address.

Note: To send this property to multiple individuals, insert a semi-colon between each recipient's email address.

LoopNet has taken a strong stance against the practice of sending unsolicited commercial emails, also known as "spam." Please send these emails only to people you know who would be interested in this property. If someone asks you not to send these emails to them, please comply.

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.

Data Room Click Here to Access

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
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

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
  • Listing ID: 33354563

  • Date on Market: 9/30/2024

  • Last Updated:

  • Address: 100 W Hidden Valley Blvd, Boca Raton, FL 33487

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, 'rating') }}
255 character limit ({{ remainingChars() }} characters remainingover)
{{ getErrorText(feedbackForm.msg, 'rating') }}
{{ getErrorText(feedbackForm.fname, 'first name') }}
{{ getErrorText(feedbackForm.lname, 'last name') }}
{{ getErrorText(feedbackForm.phone, 'phone number') }}
{{ getErrorText(feedbackForm.phonex, 'phone extension') }}
{{ getErrorText(feedbackForm.email, 'email address') }}