6800 College Blvd. Ste 200
Leawood, KS 66211

(913)226-1101
  OUR CURRENT PROJECT :  LEE MILL HEIGHTS 4 PLEXES IN MANHATTAN, KANSAS

INVESTMENT DETAILS

OUR PREFERRED
LENDER



Ridge Mortgage
Services

ADDITIONAL LINKS


City of Manhattan


Fort Riley
US Military Post


Kansas State
University


Manhattan
Christian College


Barton
Community College


Cloud County Community College


Colbert Hills
Golf Course












PRECONSTRUCTION 4 PLEXES IN LEE MILL HEIGHTS (MANHATTAN, KS)


GROUND FLOOR OPPORTUNITY

With the real estate markets in Southern California, Florida, Las Vegas struggling, Manhattan, Kansas is trying to keep up with the high housing demand now and for the next four years. If you are an investor and concerned about the current state of the real estate market there is not a better ground floor opportunity than this one.

PROBLEM:

MAJOR 20,000-troop expansion of Ft. Riley Military Base (now upgraded to a training hub) is creating a SEVERE housing deficit = HIGH HOUSING DEMAND = APPRECIATION.

-This will cause the growth rate to jump from an annual 1% to 26%-32% annually.
-Job growth expected over the next 6 years 18,000 – 23,000 new jobs.

Where else is this happening in the US?

The city of Manhattan is scrambling to build the infrastructure to handle the arrival of troops into the Fort Riley.

Housing demand will be on the West side of Manhattan and will continue well beyond 2012.

Development addresses this issue directly:

Lee Mill Heights 4-PLEX development is located on the West end of Manhattan near Ft. Riley also near Kansas State University.

Key Points:

• 20,000 Troops will be relocated here now and into 2012 + 20,000 Civilian Workers to follow
• Demand far exceeds the supply – MAJOR shortage of affordable housing
• Annual growth rate of 1% will JUMP to 26% TO 32%
• Conveniently located near Fort Riley Military base, KState University, and Downtown
• Over the next 5 years Pentagon is pouring $2 Billion into Fort Riley’s expansion
• Annual appreciation reaching 10% - should continue because of short/long term growth
• Little to NO VACANCY - Tenants are waiting to move in
• Rent Ready for tenants to move in (GE Refrigerator, GE Range, GE Dishwasher, GE Microhood)
• Early Stage Development - only Twelve (12) Four-Plexes left
• 200 Acres land for Commercial Development - Wal-Mart, Target, Lowes, Home Depot, etc.
• Up to 20% Walk-In-Equity (appraisals available)
• Closings costs paid (up to 2% of selling price)
• Military tenants (lowered risk) & Student tenants (lowered risk)
• New Elementary School being built within walking distance from development
• Great for families already moving to Fort Riley/Manhattan, Kansas
• Excellent financing terms available

We are offering Preconstruction 4 PLEXES (2 STORY, 4 UNITS) located in Lee Mill Heights (zip code 66503) of Manhattan, Kansas. This new development is in a prime location to Fort Riley US Military Base and 1 mile from Kansas State University. With its close proximity to Fort Riley US Military Base and Kansas State University these units will be in high demand.

The Lee Mill Heights development is situated conveniently between Ft. Riley and Kansas State University, Manhattan airport and Colbert Golf Course. A very desirable location for any type of tenant (Military, Student, Employee).

Excellent On-site Property Management in place at 5%/month (industry norm is 10%-12%/month)

The location of this development, Lee Mill Heights is situated at the west end of Manhattan near the main roads (Anderson Ave. & Ft. Riley Blvd) from Fort Riley & Manhattan Regional Airport that lead directly into Manhattan (see map above).

With the still increasingly high demand for rental housing (read the report in Additional Info & Links section) in the area the risk has been drasticallly reduced for investors while still having great upside potential.

The timing and positive conditions surrounding this investment couldn't be better and improves well into and beyond 2012.

Conservatively appraised at $606,000 as of January, 2007
Bulk Sale of initial 10 Four Plexes sold at $650,000 per building

Investors have the option of purchasing an entire 4 PLEX building OR Half Side of a 4 PLEX building.

PURCHASE OPTION 1: FULL 4-PLEX BUILDING
 
PURCHASE OPTION 2: HALF 4-PLEX BUILDING
 
PRICE: $492,000 (FULL 4-PLEX)
2% Closing Costs Paid
 
PRICE: $246,000 PER SIDE (A or B)
2% Closing Costs Paid

Construction to begin March 2008 will be completed in time to handle the influx of tenants due to the expansion of the troops (20,000+ into 2012 with 21,000+ arriving July '08!) in Fort Riley.




Each Unit has (1) ONE 12' x 21' Single Car Garage (Total 4 Single Car Garages)

GENERAL DETAILS
  LOT SIZE 6000 SQ. FT
  SQUARE FOOTAGE Approx. 5400 SQ. FT
  BEDROOMS 10
  BATHROOMS 8
  AGE OF HOME 2008 (Construction from March 2008)

ADDITIONAL OPTIONS: (additional costs apply)
  ADDITIONAL BATHROOMS
  ADD $10,000 to Total
3 Bedroom units have 1.5 baths. Upgrade to 2.5 bathrooms for both.

$10,000 for both 3 BDRM units.
  GRANITE COUNTERTOPS
  ADD $6000 to Total
Granite Countertops can be installed for all units.

$6000 for all 4 units.
  9 FOOT CEILINGS
  ADD $5,000 to Total
Units are built with 8 FT ceilings.

$5,000 for 9 FOOT ceilings in all units. Excellent incentive for tenants.
  WALKOUT BASEMENTS
  ADD $30,000 to Total
14-16 FOUR PLEXES have walk out basements.

$30,000 for basements in all 4 units.

MONTHLY RENTAL INCOME
  2 BDRM/1.5BA Approx. $975-$1150
  3 BDRM/1.5BA Approx. $1200-$1400
  MONTHLY TOTAL: $4350-$5100

MONTHLY EXPENSES (ENTIRE 4 PLEX)
  PROPERTY TAXES Approx. $650 for entire building
  HOMEOWNERS INSURANCE Approx. $130 for entire building
  HOA FEES Approx. $300 for entire building
Pool, lawn care, snow, trash, etc.


LEE MILL HEIGHTS Development PHASE II of V~VI has a total of 52 buildings.

These units will be adjoining an active residential development where construction for $500K+ homes are being constructed.

A new Elementary school is being built next to this development attracting a lot of families to the area.

CONSTRUCTION:

Construction done under For Sale By Developer, LLC. who is partnering with Schultz Construction, Inc. who is developing the land and McElvain Construction, Inc. who will be constructing the 4 PLEXES. Both have over 18 years of experience.

SPECS: LeeMillHeights4PlexSpecs.rtf (Open with Explorer/MS Word - .rtf File Rich Text Format)

APPRAISAL: VALUED AT $606,000

Total Appraised Value: $606,000 (as of 01/2007) - Please see Comparison Section below
9 other appraisers have looked at the appraisal and there have been no issues.

(2) TWO - 2 BEDROOM/1.5 BATH (1259 SQ FT) - Appraised at $143,000
(2) TWO - 3 BEDROOM/1.5 BATH (1415 SQ FT) - Appraised at $160,000


2% CLOSING COSTS PAID (APPOXIMATELY $10,000)

ADDITIONS INCLUDED FOR EACH UNIT:

GE Refrigerator, GE Range, GE Dishwasher, GE Micro hood, Built-in Microwave, Garage Door Opener, Washer and Dryer, Fireplace

Each unit is rent ready for your potential tenants to move in or yourself to live in. You can live in one of the units while renting the other 3 units out.

Community Pool, Playground, near transit, convenient location for military, student, general, etc.

PROPERTY MANAGEMENT:

Excellent On-site Property Management in place at about 5%/month (industry norm is 10%-12%/month).


A group of 20 townhomes have been listed as a bulk purchase. These properties are 1.7 miles away from the Lee Mill Heights site and provide a useful comparison. A brief summary of the available data below:

  Lee Mill Heights Phase II Four Winds Town Homes
  4 units 20 units bulk purchase
  2 and 3 bedrooms 3 bedrooms
  $123K/unit $140K/unit
  1337 sq ft (avg per unit) 1588 sq ft
  $92/sq ft (plus $4 CCWB incentives) $88/sq ft (40% sq ft is below grade)
  Appraised $143K - $160K (1/9/07) Appraised $167K
  Appraised $113/sqft Appraised $105/sqft
  Rent estimate for calculations Rent actual (100% occupied)
  $1300/month 3 bedrooms $1325/month (avg) 3 bedrooms
  $1000/month 2 bedrooms $1250 - $1400/m range
  Pool No Pool

The property manager for the Four Winds town Homes reported that the rental demand was high, with three or four people coming in each day to inquire about available units. As leases come up for renewal the rental rates are being increased by $50 per month.

The property manager commented that some military families are fearful of buying a home due to the fact that they come from a rental culture and expect to be stationed in the area for approximately four years.


Location of development is here.

Manhattan is located in Northeastern Kansas (Zip Code: 66503)

Lee Mill Heights is located near to Fort Riley, Kansas State University and
Colbert Golf Course

As you can see the development is about 1 mile to Kansas State University, 1.5 miles to Colbert Golf Course, near the heart of Manhattan and very close proximity to Fort Riley (less than 4-5 miles). It is in a prime location for Ft. Riley Military families/tenants.


KANSAS STATE UNIVERSITY

Princeton Review Rank #5

FORT RILEY US ARMY POST

US Army's 1st Infantry Div.

COLBERT GOLF COURSE

#1 Golf Course in Kansas

Manhattan, Kansas is nicknamed “Little Apple” after New York City’s “Big Apple” Manhattan in 1977. It has a population of 49,000 (soon to double due to Ft. Riley expansion), is a classic college town with a zoo, a mall, 21 parks, and a 9 mile recreation trail that circles the city.

48% of Manhattan residents age 25 and older have a bachelor's or advanced college degree. The city's funding for their library system is higher then the national average.

Manhattan is also noted as one of the Top Ten Places to Retire Young (Money Magazine, April 2007). Rated on a healthy economy, low unemployment and long term job growth.

Kansas State University: 4 PLEX Properties are located 1.5 miles away from University and there is growing demand for student housing. This investment is perfect for ongoing housing demand from student tenants. K-State has more than 23,000 from all 50 states and more than 90 countries. Kansas State University is Ranked #5 on the Princeton Review's Best Value Universities.

Fort Riley: Fort Riley United States Army Post expects an influx of 20,000+ troops/personnel/dependents (already started now and will continue well into 2012).

Upgraded Ft. Riley to a training hub for troops coming in. This investment is also perfect for those who are moving to Fort Riley.

PLEASE READ THIS REPORT to get a better idea of how serious the impact of this expansion really is: Stategic Action plan and Growth Impact Assessment Report: This study outlines that the growth rate from 2006-2012 will increase from usual 1% annual growth to 26%-32% due to the expansion of military personnel and their dependents during this period of time.

Colbert Golf Course is the largest Public Golf Course in the State of Kansas - 7,525 yds (golf courses average about 6500 yds) from back tees and co-designed by PGA Pro Jim Colbert. It is located approximately 1.5 miles Northwest of Lee Heights Development. About 30% of the people who play there come in from out of state!

There are also 2 community colleges in Manhattan (Barton Community College & Cloud County Community College for those who want to pursue continuing education.


Opportunity that unexpectedly went Platinum
- This investment was intially created for the intention of meeting the rising student housing and local community demand. With the announcement of the expansion of 20,000+ troops/dependents to relocate to Fort Riley (right next to this development) this project has gone platinum. There was no better timing and investors will find that they are in the right place at the right time.

From an investor point of view it beats investing in:

-Higher risk fixer uppers (need up front fix-up costs)
-Older homes (little equity hoping for future appreciation)

In this case you are starting with property in a market with high housing demand (and growing) with great upside potential.

Lowered Risk - With the expansion of Fort Riley starting soon it is very likely that your 4 PLEX (located in very close proximity to Ft. Riley) will already be rented and/or have potential tenants on a waiting list before completion and as soon as property management is in place advertising availability.

Excellent Investor Incentives - 2% of the closing costs covered and the units are all rent ready so you or your tenants can move right in.

Great potential - These units will be adjoining a very active residential development where construction for $500,000+ homes are being constructed. This west side Manhattan location has great appeal in the market. It is close to shopping, restaurants, Kansas State University and Fort Riley as well.

Excellent incentive for families - New Elementary school being built within walking distance from development creating more of a family oriented community.

Additional incentive for tenants
- Project Improvements will include a 20ft by 40ft inground pool with dressing rooms.

Job Growth - Job growth over the next 6 years is expected to increase by 18,000 jobs (possibly 23,000 jobs under alternative growth scenario - please see report) The area will see a major decrease in unemployment during the expansion period. People are moving into this city to fill the jobs needed before the actual troops arrive.

Strong & Stable growth in housing
- Appreciation now: Approx. 6%-7% in this area (Manhattan's average may be different). Appreciation will continue to increase during this expansion period as sales of homes continue to rise in this area (projected to move to 10%). Stable long term appreciation with immediate strong, upward potential due to Ft. Riley expansion. Housing growth will follow job growth as the number of jobs available increase.

Military Tenants - Military tenants make excellent/stable tenants which further reduce the risk of your investment. These types of tenants are more likely to be renters than home owners due to the fact that military families move on average every 4 years.

If there is any non-payment of rent or any issues, it can be reported to the Military Tenant's Commanding Officer (CO) who will in turn dock their pay or reprimand the Military tenant. They have VERY, VERY, VERY STRICT guidelines/policies and many Military tenants are very careful of being excellent citizens (as well as their children) in their community.

Fort Riley families/military personnel and dependents will be seeking the majority of housing within the surrounding area nearby starting with the west side of Manhattan. As housing fills up they will have to move further in.

Student Tenants - Student tenants make great long term/stable tenants. Rent payment are usually guaranteed by their parents. Students may stay tenants for about 2-4 years until graduation reducing the amount of vacancies investors may normally have.

The expansion will not only affect Manhattan but it will create a ripple effect to boost all business in and around the cities surrounding it and throughout parts of the State of Kansas. These 4 PLEXES are literally in the center of the where the growth starts. Due to the expansion of Fort Riley, it has DRAMATICALLY reduced the risk of the investment for mid-term and long term investors.

DEMAND, DEMAND, DEMAND for housing - Every article, report, link points to high demand in housing, job growth, setting the infrastructure in place for the population to double within the next 4 years and beyond. When you have such a huge influx of people/families arriving to a city that is just recently trying to prepare to handle it you are going to have HIGH DEMAND. Manhattan is just starting to heat up while the rest of the nation's housing market is cooling down.

Due to Lee Mill Heights closer proximity to Fort Riley these units will be in more demand than other housing situated further into Manhattan. With a new elementary school being built within walking distance of THIS DEVELOPMENT families will be already on the waiting list to move the new units before they are built. The entire community will be more family oriented.


It is difficult to grasp the entire scope of how much potential this investment offers. The info and links below may help you realize how dramatic Fort Riley's influx of troops and their families will impact Manhattan and the area surrounding it (not only city level but statewide).

PLEASE READ THIS REPORT to get a better idea of how serious the impact of this expansion really is: Stategic Action plan and Growth Impact Assessment Report: This study outlines that the growth rate from 2006-2012 will increase from usual 1% annual growth to 26%-32% due to the expansion of military personnel and their dependents during this period of time.

Fort Riley The August edition of the Fort Riley Community Update states that 3000 troops will be deployed from the base in the coming month, but that large numbers of troops will return to Fort Riley next summer.

The report goes on to say: 'But our astute observers report - our local schools are still filling up, and all the housing under $140K is being bought up very quickly. What's going on? Well, the truth is that a good portion of Families will remain on Fort Riley even after the soldiers deploy. The last time we checked, about 70% of our Families choose to remain on Fort Riley when their Soldier deploys.

When community and Fort Riley support is perceived being strong, more Families choose to stay right here. Our leaders certainly want that, because we can take better care of Families when they are here.' In his address to Congress on Friday, President Bush announced that reductions in US troop levels in Iraq would start seven months sooner than scheduled, with 5700 forces to be home by Christmas instead of in the spring.

Earlier in the week it was announced that four brigades (at least 21,500 troops) will return by July 2008. These facts support the prediction of a significant increase in the demand for housing in the Fort Riley area next summer.

Downtown Redevelopment Project (.pdf file): Major overhaul estimated at $194 Million

USA Today article on how the influx of returning troops is positively major economic growth:

http://www.usatoday.com/news/nation/2007-05-07-fort-benning_N.htm?csp=34


LEE MILL HEIGHTS 4 PLEX DEVELOPMENT PHOTOS (updated 6/26/08)


FICO SCORE

680+ Median (we will try to work with those who have lower scores on a case by case basis)

PREQUALIFICATION

Required but you may use any lender you wish

1. Complete PURCHASE AGREEMENT after PREQUALIFICATION

REQUIRED DEPOSIT (TOTAL DEPOSIT of 6% to be held in Escrow)
  INITIAL DEPOSIT $10,000
  ADDITIONAL DEPOSIT $20,000 (at time of construction)
NOTE: The bank requires that all buyers have an additional $20,000 deposited in escrow (which is the ADDITIONAL DEPOSIT) when actual construction of your chosen 4 PLEX building begins.

It will be returned upon closing on said investment or can be applied to your down payment, closing costs. This is to secure the completion of the investment until closing.

2. Send in your completed PURCHASE AGREEMENT with INITIAL DEPOSIT

3. You will be contacted at the time of construction to send in your ADDITIONAL DEPOSIT

4. When near completion contact property manager to begin advertising availability

5. Close on the property when construction is complete

Our preferred lender is Select Mortgage. Select Mortgage can offer 100% financing programs and excellent rates for 5% or 10% down financing.


1. Write down any additional questions or details you need answers to. We understand that not all questions have been answered and you may need more details.

2. Contact us directly via phone or email to discuss this investment. We have the actual appraisals we can send to you for you to look over as well.

We are opening dialog to see if this investment does work for you. If this investment does work for you and you can qualify then congratulations! If not we thank you for your time and interest (we may have other investments available in the future and will keep you updated).

Our philosophy is to create an incredible product/opportunity that is so much better than the norm and it will sell itself. We only strive for a WIN-WIN situation for everyone.

We will provide information to you to help you decide if this investment is a good fit for you. We wholeheartedly believe that this one of the best investments for any investor, short term or long term.

3. Contact us and get a property under contract, complete purchase agreement and send in with your deposit*

*No properties will be held for anyone until deposit is received. All properties are placed under contract on a first come first serve basis.

4. If you have additional questions please email or call anytime. We are here to assist you.


For Sale By Developer, LLC
6800 College Blvd. Ste 200
Leawood, KS 66211

PHONE: (913)226-1101
FAX:       (913)390-5208
EMAIL: sales@fs-bd.com

Kurt Hackman
Managing Member
Frank Lee
Marketing Executive

Please email us if possible and provide your contact info. Sometimes messages left on voice mail are not clear so please repeat your info twice if possible or email us with your information.

If you reach voice mail please leave a message with name & phone number & preferred time to call. We look forward to speaking to you.

If you are interested in coming out to Manhattan, Kansas to take a look of the development please let us know. We will arrange to give you a tour of the Lee Mill Heights Development and the surrounding area of Manhattan. You will be surprised at the rate of growth happening all around.


We extensively research and locate emerging markets that have high housing demand in the near term and long term. With that knowledge we create a quality product/construction with our partners and have great property management in place setup for the investor. We choose a price point that will be a WIN-WIN for everyone and will move quickly. Once an entire project is sold we will continue onto our next project/strategy.

Our goal is a long-term relationship with our investors. They will see that we offer an excellent investment each and every time.

There will only be a few projects annually so please take the time to do your due diligence and understand the details of each project so you can make your decision to invest quickly. Our investment opportunities go very fast once investors understand what we are offering.

Investors that have invested in our offerings will be highly satisfied and continue to invest in our future projects.

WHAT DO WE NOT WANT TO DO?

We absolutely do not believe in saturating the housing market in any area (this would be self defeating for us and the investor both in the short term and long term). Our projects only alleviate a miniscule amount of the housing demand, which adds security to your investment (making it easy to rent out).

We understand that Property Management is a MAJOR KEY to any long-term Real Estate investor. Without excellent property management the investment begins to deteriorate. We want our chosen property managers to strictly qualify potential tenants to avoid potential future problems for both the property manager and investor. They must communicate well with our investors and build a strong, long term relationship.

If it's a quality product and the investor takes the time to learn its details they will find it to be a great opportunity and the product will speak for itself.

We are not here for a one time sale but instead we look to create a long term business relationship with our clientele and continue offer excellent future investment opportunities. You will find great value in working with us.

 

FOR SALE BY DEVELOPER, LLC
6800 College Blvd. Ste 200
Leawood, KS 66211

(913)226-1101