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!

Timbercreek Townhomes & Villas 100 Sparrow Dr

20 Unit Apartment Building $9,567,922 CAD ($478,396 CAD/Unit) 5.55% Cap Rate Royal Palm Beach, FL 33411

Investment Highlights

  • 20 Out of 21 Townhomes Offered for Sale - Highly Sought-After Royal Palm Beach Rental Market - Close Proximity to Employment, Shopping, and Schools
  • 100 Percent Three-Bedroom with Two Bathroom Apartments - 75 Percent Two-Story Townhome Style Apartment - Gated Swimming Pool
  • In Place Rents Approximately $250 Below the Market - Individually Parceled for Future Sell-Out Exit Strategy. - Washer and Dryer in All Apartments
  • Only Rental Buildings Between 20 & 199 Units in the City -Rare Ownership Turnover Within the Submarket -Directly Across the Street from Veteran’s Park
  • Situated in a Quiet, Middle-Class Residential Neighborhood - Massive Apartments Averaging 1,575 Rentable Square Feet - Over 2:1 Parking Ratio
  • Most Roofs Recently Replaced - Assumable 4.7 Percent Fixed Interest Rate Financing - 1980 Wood and Concrete Construction on a 2.5 Acre Site

Executive Summary

Marcus & Millichap, as exclusive listing agent, is excited to bring to market Timbercreek Townhomes and Villas, 20 townhomes located in the highly sought-after market of the Village of Royal Palm Beach, Florida. Timbercreek is the only rental community between 20 and 199 units in the entire city, which makes this an extremely rare and unique opportunity. Additionally, the property is comprised of 100 percent three-bedroom with two-bathroom floor plans. Timbercreek was originally developed as 21 individual townhome tax folios. This offering includes 20 of the 21 townhomes in the community. There is one other owner who has owned and lived in their unit for almost 30 years and has expressed an interest in selling upon retirement. The new owner will have full control over the homeowner’s association and how it operates.
Timbercreek is located in a very quiet residential neighborhood on the corner of Sparrow Drive and Royal Palm Beach Boulevard and directly across the street from Veteran’s Park. Running along the back two sides of the property is a scenic canal. The immediate neighborhood is comprised of condominium communities and single-family homes. One block to the north is the Royal Palm Beach Village Hall, municipal buildings, fire station, police station, and a Publix and a Winn-Dixie Supermarket. Cypress Trails Elementary School and Crestwood Middle School are one block to the west, and both “A”-rated. Royal Palm Beach High School is less than two miles to the east.
The property was constructed in 1980 of wood frame and concrete with pitched asphalt roofs. It is comprised of four one- and two-story buildings; each with individually folioed townhomes and villas that are separated by concrete firewalls. The entire community sits on a very large 2.5-acre site with a gated pool and gazebo in the center. The property offers an exceptional unit mix of 100 percent three-bedroom and two-bathroom floor plans, ranging in size between 1,224 and 1,960 total square feet, and with an average apartment size of 1,575 rentable square feet. Furthermore, 75 percent of the apartments are two-story townhomes. Property amenities include a gated pool with large sundeck, gazebo, lushly landscaped grounds, scenic canal along the backs of most apartments, and 43 surface parking spaces. Apartment amenities include ceramic tile and faux wood vinyl flooring, central heating and air-conditioning, individual hot-water heater, washer and dryer, large kitchen with dishwasher, granite countertops and pass-thru breakfast bar, huge walk-in closets, ceiling fans in the living room and bedrooms, large dining areas, private fenced or screened-in patios, second floor balconies, vaulted ceilings with exposed wood finishes, and scenic water views. The average in-place rents are approximately $250 below the market, which offers an incredible opportunity for a new owner to increase rents by lease turnover and interior apartment upgrades.
There are currently two existing loans with a combined approximate total of $3,463,381 that may be assumed by the buyer, subject to lender approval. They have a blended fixed interest rate of 4.7035 percent, are amortized over 30 years, and have a maturity date of March 2027.
The Village of Royal Palm Beach is located in the western part of Palm Beach County, just north of the city of Wellington. It covers nearly 12 square miles and is home to approximately 40,000 residents with a median household income of just over $90,000. The Village of Royal Palm Beach has set a high standard of 10 acres of park land per 1,000 residents. It currently has 20 parks. Veteran’s Park, which is located directly across the street from Timbercreek, is a five-acre park with playscape, swings, interactive fountain, café, ice cream parlor, amphitheater, walking paths, two large picnic pavilions with grills, and numerous small gazebos. Palm Beach International Airport, Downtown West Palm Beach and the Atlantic Ocean are all just over 10 miles to the east.

Data Room Click Here to Access

Financial Summary (Actual - 2024)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $860,433 $27.32
Other Income $20,142 $0.64
Vacancy Loss $25,814 $0.82
Effective Gross Income $854,761 $27.14
Taxes $144,545 $4.59
Operating Expenses $179,260 $5.69
Total Expenses $323,805 $10.28
Net Operating Income $530,956 $16.86

Financial Summary (Actual - 2024)

Gross Rental Income (CAD)
Annual $860,433
Annual Per SF $27.32
Other Income (CAD)
Annual $20,142
Annual Per SF $0.64
Vacancy Loss (CAD)
Annual $25,814
Annual Per SF $0.82
Effective Gross Income (CAD)
Annual $854,761
Annual Per SF $27.14
Taxes (CAD)
Annual $144,545
Annual Per SF $4.59
Operating Expenses (CAD)
Annual $179,260
Annual Per SF $5.69
Total Expenses (CAD)
Annual $323,805
Annual Per SF $10.28
Net Operating Income (CAD)
Annual $530,956
Annual Per SF $16.86

Property Facts

Price $9,567,922 CAD
Price Per Unit $478,396 CAD
Sale Type Investment
Cap Rate 5.55%
Gross Rent Multiplier 11.46
No. Units 20
Property Type Multifamily
Property Subtype Apartment
Apartment Style Townhome
Building Class C
Lot Size 2.50 AC
Building Size 31,493 SF
Average Occupancy 95%
No. Stories 2
Year Built 1980
Parking Ratio 1.37/1,000 SF

Unit Amenities

  • Air Conditioning
  • Balcony
  • Dishwasher
  • Washer/Dryer
  • Ceiling Fans
  • Tile Floors
  • Granite Countertops
  • Vaulted Ceiling
  • Views
  • Walk-In Closets
  • Patio
  • Vinyl Flooring

Site Amenities

  • Pool
  • Sundeck

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
3+2 20 $3,434 CAD 1,224 - 1,822

zoning

Zoning Code RM-12
RM-12
  • Listing ID: 32492833

  • Date on Market: 2024-07-17

  • Last Updated:

  • Address: 100 Sparrow Dr, Royal Palm Beach, FL 33411

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') }}