HomeMy WebLinkAbout20172170.tiffAugust 17, 2017
CLERK TO THE BOARD
PHONE (970) 336-7215, EXT 4226
FAX (970) 352-0242
WEBSITE: www.co.weld.co.us
1150 O STREET
P.O. BOX 758
GREELEY CO 80632
UNIVERSITY PLAZA INVESTMENT GROUP
600 LOOMIS CT
LONGMONT, CO 80501-4753
Account No.: R3274386
Dear Petitioner(s):
Based upon information furnished to the Weld County Board of Equalization, we understand that
you have withdrawn the petition challenging the valuation of the above Account number. Please
be informed that a withdrawn petition precludes any further challenge to the valuation of the above
Account number for this assessment period. Therefore, the Board of Equalization took no action
on your petition and the assessed value remains as set by the Assessor.
Very truly yours,
BOARD OF EQUALIZATION
&„k
Esther E. Gesick
Clerk to the Board
Weld County Board of County Commissioners
cc: Christopher Woodruff, Assessor
2017-2170
AS0097
From: Susan Gundry
To: CTB-Countv Board of Eaualization
Subject: RE: University Plaza
Date: Thursday, July 20, 2017 1:52:29 PM
R3274386
Thank you
Susan Gundry
Property Appraiser
Commercial Division
Weld County Assessor's Office
1400 N. 17th Avenue
Greeley, CO 80631
970-400-3676
Confidentiality Notice: This electronic transmission and any attached documents or other writings
are intended only for the person or entity to which it is addressed and may contain information that
is privileged, confidential or otherwise protected from disclosure. If you have received this
communication in error, please immediately notify sender by return e-mail and destroy the
communication. Any disclosure, copying, distribution or the taking of any action concerning the
contents of this communication or any attachments by anyone other than the named recipient is
strictly prohibited.
From: CTB-County Board of Equalization
Sent: Thursday, July 20, 2017 1:51 PM
To: Susan Gundry <sgundry@weldgov.com>
Subject: RE: University Plaza
Hi Susan,
The documentation is sufficient. What is the Account #?
Esther E. Gesick
Clerk to the Board
1150 O Street P.O. Box 758'Greeley, CO 80632
tel: (970) 400-4226
Confidentiality Notice: This electronic transmission and any attached documents or other writings are intended only for the person or
entity to which it is addressed and may contain information that is privileged, confidential or otherwise protected from disclosure. If you
have received this communication in error, please immediately notify sender by return e-mail and destroy the communication. Any
disclosure, copying, distribution or the taking of any action concerning the contents of this communication or any attachments by anyone
other than the named recipient is strictly prohibited.
From: Susan Gundry
Sent: Wednesday, July 19, 2017 10:45 AM
To: Esther Gesick <egesickPweldgov.com>
Subject: FW: University Plaza
Lori Walker stated in this email that she did not need to have a hearing. Is this email enough to get if
off the schedule?
Thanks
Susan Gundry
Property Appraiser
Commercial Division
Weld County Assessor's Office
1400 N. 17th Avenue
Greeley, CO 80631
970-400-3676
Confidentiality Notice: This electronic transmission and any attached documents or other writings
are intended only for the person or entity to which it is addressed and may contain information that
is privileged, confidential or otherwise protected from disclosure. If you have received this
communication in error, please immediately notify sender by return e-mail and destroy the
communication. Any disclosure, copying, distribution or the taking of any action concerning the
contents of this communication or any attachments by anyone other than the named recipient is
strictly prohibited.
From: Lori Walker [mailto:walker_lori(hotmail.com]
Sent: Monday, July 17, 2017 5:10 PM
To: Susan Gundry <sgundry(a)weldgov.com>
Subject: Re: University Plaza
Hi Susan -
Thank you for the information and I apologize for the delay in getting back to you, I've been dealing
with a major health issue with an immediate family member.
I reviewed the information you provided and I understand the reasoning/logic. I want to make sure
that any and all 'discounts' are included in this property for having a LURA (land use restricted
agreement) recorded against it, it serves low-income Elderly. We can not raise rents to cover the
property tax increase.
I do not need to have the hearing at this time. If you could reexamine and make sure we have all that
included.
Regards
Lori Walker
On Jul 13, 2017, at 3:52 PM, Susan Gundry <sgundrycaweldgov.com> wrote:
Good afternoon Lori,
I received your CBOE protest this afternoon and just wanted to go over a few items
with you.
I valued the subject using a GRM. I used rent of $710.00 and a GRM of 6, which
created a value of $1,738,080. If I use the GRM of 8, which is what you suggested, then
the value of the subject would be $2,317,440.
This is the approach we are required to use to value multi -family properties. The GRM
is determined by dividing the sale price of a comparable by the rent received. The
higher income properties have a higher GRM, lower income properties have a lower
GRM. I used a 6 GRM which is very low for this market. We had a lot of sales in the
county in 2015 and 2016 which were used to determine GRM and we feel this GRM is
appropriate for this property since the largest percent of the sales in the this market
were a GRM of 8.
This is the way the subject was valued.
$710 per unit x 34 unit x 12 month x 6 GRM = $1,738,080.
This is the approach we have to use. The approach using the income and expenses that
you sent over which uses a NOI is used for commercial properties other than
residential. Also, if a commercial property is to be valued using that income approach,
we are not allowed to consider mortgage interest, depreciation or property taxes as
expenses. That is just for you information since that approach does not pertain to this
subject.
Please let me know your thoughts. I would like to come to some sort of an agreement
on this as soon as possible. If you have any questions regarding the GRM, please let me
know.
Thank you,
Susan Gundry
Property Appraiser
Commercial Division
Weld County Assessor's Office
1400 N. 17th Avenue
Greeley, CO 80631
970-400-3676
<image003.jpg>
Confidentiality Notice: This electronic transmission and any attached documents or
other writings are intended only for the person or entity to which it is addressed and
may contain information that is privileged, confidential or otherwise protected from
disclosure. If you have received this communication in error, please immediately notify
sender by return e-mail and destroy the communication. Any disclosure, copying,
distribution or the taking of any action concerning the contents of this communication
or any attachments by anyone other than the named recipient is strictly prohibited.
From: weld-cboe@weldgov.com
To: CTB-Countv Board of Equalization
Subject: Board of Equalization Appeal Submitted
Date: Friday, July 07, 2017 2:39:17 PM
Attachments: UP noil.xlsx
UP - contract rent.odt
Appeal Submitted: 02:38 PM on Friday July 7, 2017
Contact Information Supplied:
• Contact Name: University Plaza Investment Gr
• Contact Email: walker_lori@hotmail.com
• Contact Phone: (303) 772 - 7919
• Email Preference: Contact through email
Property:
R3274386 - 1534 11TH AVE , GREELEY
Legal: GR 3208 Ll THRU L5 BLK162 CRANFORD (HOSPITAL & CLINIC)
Estimated Value: $ 1038425
Reason: This is an 100% Elderly - Section 8 restricted property. Our rents are determined
annually by HUD. The rent for a unit in 2016 was $710 until the annual increase in October to
$723. The rent includes water, sewer and electric (no gas at this property) for the Residents. I
have included the 2016 Audit Revenue/Expense figures. We feel that the Gross Rent
Multiplier is more in the range of 8% ($1,038,425 value) than the valuation of 20-21%
($1,738,080).
Documents
l.) UP noil.xlsx
2.) UP - contract rent.pdf
You have selected the following Date Preferences:
UNIVERSITY PLAZA
Revenue
Rent Revenue - Gross Potential
Tenant Assistance Payments
Total Potential Rent Revenue
Vacancies
Net Rental Revenue
Financial Revenue
Revenue from Investment
Total Financial Revenue
$129,730
$161,276
$291,006
-$14,214
$276,792
$17
$36
$53
Laundry/Vending Revenue $1,735
Tenant Charges $2,511
Total other revenue $4,246
Total Revenue $281,091
EXPENSES
Total Administrative
Total Utilities
Total Operating & Maintenance
Total Taxes and Insurance
Total Replacement Reserve Deposit
Total Expense
$41,471
$44,496
$82,181
$17,507
$12,362
$198,017
Total Revenue
Total Expense
NOI
CAP Rate 8%
$281,091
-$198,017
$83,074
$1,038,425
EXHIBIT A
IDENTIFICATION OF UNITS ("CONTRACT UNITS")
BY SIZE AND APPUCABLE CONTRACT RENTS
Section 8 Contract Number: CO990041001
FHA Project Number: 10198115
Effective Date of the Rent Increase: 10/1/2015
34
710
0
710
Do not submit a Gross Rent Change through TRACS until the HUD -92458 Rent Schedule
has been returned to you duly executed from your HUD/PBCA office.
Note: (1) This Exhibit will be amended by Contract Administrator notice to the Owner to specify adjusted contract
rent amounts as determined by the Contract Administrator in accordance with the Renewal Contract.
(2) These rents are applicable with the Amend Rents Automatic OCAF for this effective Date.
Attachments Included: HUD Form 92458 (Rent Schedule — Required)
Utility Analysis Certification (Required)
Utility Allowance Worksheet (Optional)
EXHIBIT A
IDENTIFICATION OF UNITS ("CONTRACT UNITS")
BY SIZE AND APPLICABLE CONTRACT RENTS
Section 8 Contract Number: CO990041001
FHA Project Number: 10198115
Effective Date of the Rent Increase: 10/1/2016
Number of Contract
Units
34
Number of Bedrooms
723
1
0
723
Do not submit a Gross Rent Change through TRACS until the HUD -92458 Rent Schedule
has been returned to you duly executed from your HUD/PBCA office.
Note: (1) This Exhibit will be amended by Contract Administrator notice to the Owner to specify adjusted contract
rent amounts as determined by the Contract Administrator in accordance with the Renewal Contract.
(2) These rents are applicable with the Amend Rents Automatic OCAF for this effective Date.
Attachments Included: HUD Form 92458 (Rent Schedule — Required)
Utility Analysis Certification (Required)
Utility Allowance Worksheet (Optional)
Attachment
form HUD -9626)
Amend Rents Auto OCAF Part B
Hello