Carroll Center - Walmart Shadow - Berryville, AR

Page 1

U.S. HWY 62 9,900 VPD BERRYVILLE, AR CARROLL CENTER - WALMART SHADOW HUDSON LAMBERT STRIVE Partner 469-844-8030 HLambert@StriveRE.com SCOTT REID ParaSell Inc. (949) 942-6578 scott@parasellinc.com In association with
Electric
Carroll
Cooperative Corporation

Carroll Center - Walmart Shadow

2 FINANCIAL ANALYSIS
PRICING & FINANCIAL ANALYSIS OFFERING SUMMARY Price $1,550,000 Cap Rate 8.63% Net Operating Income $133,701 Price PSF $53.28 Occupancy 100% Year Built 1980 Gross Leasable Area 29,089 SF Lot Size 3.25 Acres
CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR
910 W Trimble Ave Berryville, AR 72616
3 FINANCIAL ANALYSIS
& FINANCIAL
PROJECTED INCOME & EXPENSES CURRENT PSF Base Rent - Occupied Space 100% $154,837 $5.32 GROSS POTENTIAL RENT $154,837 $5.32 Expense Reimbursements Real Estate Taxes $4,221 $0.15 Insurance $4,834 $0.17 CAM $11,033 $0.38 Management Fee -Total Expense Reimbursements $20,088 $0.69 GROSS POTENTIAL INCOME $174,925 $6.01 EFFECTIVE GROSS REVENUE $174,925 $6.01 Operating Expenses Real Estate Taxes ($9,862) ($0.34) Insurance ($11,296) ($0.39) CAM ($14,816) ($0.51) Management Fee 3.00% ($5,250) ($0.18) Total Recoverable Expenses ($41,224) ($1.42) Net Operating Income $133,701 $4.60 EXPENSES CURRENT PSF Real Estate Taxes $9,862 $0.34 Insurance $11,296 $0.39 CAM $14,816 $0.51 Management Fee 3.00% $5,250 $0.18 Total Expenses $41,224 $1.41 For Financing Options, Please Contact: Greg Holley | Managing Partner High St Capital (O) 469-998-7200 | (C) 714.514.2990 gholley@highstcapital.com
CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR PRICING
ANALYSIS

*Analysis Start Date is 12/01/2023 and Takes Into Consideration a 1 Year Hold From This Date.

4 FINANCIAL ANALYSIS
RENT ROLL
CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR
Suite Tenant SQ FT % of SQFT Start End Annual Rent PSF Escalation Date Escalation Amount Options Lease Type 1 Bank 1889 4089 14.06% 6/1/1995 1/31/2028 $12,785 $3.13 NNN 2 Benjamin F. Edwards & Co 2500 8.59% 10/26/2020 1/1/2028 $20,000 $8.00 1 x 5 $23,000 NNN 3&4 Rent-A-Center 5000 17.19% 4/5/2012 10/1/2028 $33,600 $6.72 2 x 5 Opt 1: $38,640 Opt 2: $44,436 Gross 5&6 Superior Abbey Flooring Center 5000 17.19% 9/15/2002 MTM $18,468 $3.69 NNN 7,8,9 Brashears Furniture 7500 25.78% 8/1/2022 9/30/2023 $38,400 $5.12 Gross 10 Pretty Nails 1250 4.30% 1/18/2023 1/31/2028 $10,635 $8.51 1/31/2024 $10,950 NNN 11&12 King's Chapel 2500 8.59% 12/1/2022 12/1/2023 $12,875 $5.15 Gross 13 Family Life Community 1250 4.30% 9/29/2023 10/1/2024 $7,812 $6.25 Gross Occupied 29,089 100.00% $154,575 $5.82 $154,837* Vacant 0Total 29,089 100.00%

DBA Rent-A-Center

Corporate/Franchise Corporate

Locations 3,000+

Public/Private Public (NASDAQ: RCII)

Line of Business

Rent-A-Center (commonly referred to as RAC) is an American public furniture and electronics rent-to-own company based in Plano, Texas. The company was incorporated in 1986 and as of 2014 operates approximately 2,972 company-owned stores in the United States, Puerto Rico and Mexico, accounting for approximately 35% of the rent-to-own market in the United States based on store count. RAC provides new and used brandnamed furniture, appliances, computers and electronics from brands, such as Ashley Furniture, Sony, Whirlpool Corporation, Dell and HP. As part of their rent-to-own business model, Rent-A-Center generally makes its items available with small initial payments and no long-term obligations.

DBA Superior Abbey Flooring Center

Corporate/Franchise Corporate

Locations 1

Public/Private Private

Line of Business

For the best flooring store in Berryville, look no farther than Superior Abbey flooring Center. With name brand flooring and an experienced staff we can handle all of your floor covering needs. As the premier floor covering showplace in Berryville, Superior Abbey Flooring Center is your one-stop showroom for all of your floor covering needs. We know that selecting the right flooring for your home can be overwhelming. We make choosing the right items for your home...simple! You can rely on Superior Abbey Flooring Center for fast, friendly and professional installation service.

DBA Brashears Flooring

Corporate/Franchise Corporate

Locations 3

Public/Private Private

Line of Business

The original Brashears store began in Berryville three generations ago, and our Berryville showroom has now grown to be our largest showroom with over 45,000 square feet—a beautiful acre of quality furniture to choose from. You’ll find a relaxed, low-pressure shopping experience and a helpful, knowledgeable staff to help you find exactly what you’re looking for. You can custom order your furniture with hundreds of styles and fabrics to choose from or enjoy a free in-store design consultation. We carry a great selection of top furniture brands, including La-Z-Boy. The Berryville store also has an 8,000 square foot Clearance Center downstairs which has great deals on overstock or discontinued items that change daily.

5 PROPERTY DESCRIPTION CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR TENANT INFORMATION

• 100% Leased Value-Add Retail Center Shadow

Anchored by Walmart Supercenter

• Average Base Rent is Only $5.31/SF

• 4 Tenants on Gross Leases – Upside in Converting Those to NNN

• Priced at $51.67 – Well Below Replacement Cost

• Extremely Visible Pylon Sign

• Fronting Highway 62 – the Main Retail

Thoroughfare in Town & the Center is Visible to Over 9,900 Vehicles per Day

• Average Household Income is Over $85,000 in a 1 Mile Radius – Well-Above the National Average

• Surrounding National Retailers Include Walmart Supercenter, Dollar Tree, McDonald’s, Taco Bell, Pizza Hut, KFC, Verizon, AutoZone Auto

Parts, O’Reilly Auto Parts, Sonic & Many More

6 PROPERTY DESCRIPTION
INVESTMENT HIGHLIGHTS
CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR
7 PROPERTY DESCRIPTION CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR SITE PLAN
Life Community Bank 1889 Benjamin
Family
F. Edwards & Co. Pretty Nails King’s Chapel King’s Chapel
8 MARKET OVERVIEW
AERIAL MAP
CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR U.S. HWY 62 9,900VPD
9 MARKET OVERVIEW CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR AERIAL MAP BERRYVILLE INTERMEDIATE & ELEMENTARY SCHOOLS U.S. HWY 62 9,900 VPD
MIDDLE
SCHOOLS
BERRYVILLE
& HIGH
Carroll Electric Cooperative Corporation
10 MARKET OVERVIEW
LOCAL MAP
CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR
11 MARKET OVERVIEW
- WALMART
- BERRYVILLE, AR REGIONAL MAP
CARROLL CENTER
SHADOW

Berryville, AR

OVERVIEW

Berryville is a city in Carroll County, Arkansas, United States. The population was 5,682 at the 2020 census, making it the largest city in Carroll County. Along with Eureka Springs, it is one of the two county seats of Carroll County. Berryville was founded by local settler Blackburn Henderson Berry in 1850; his nephew James Henderson Berry would become the fourteenth governor of Arkansas in 1883. The city was incorporated in 1876. U.S. Route 62 passes through the center of the city, leading east 30 miles (48 km) to Harrison and west 46 miles (74 km) to Rogers. Eureka Springs is 12 miles (19 km) to the west on US 62. Arkansas Highway 21 leads north from Berryville 16 miles (26 km) to the Missouri line.

According to the United States Census Bureau, Berryville has a total area of

6.1 square miles (15.8 km2), all land. Both U.S. and C.S. troops rendezvoused in Berryville during the Civil War. By 1865, most of the town was in ruins. U.S. units were stationed here in 1863-64, including the 1st and 2nd Arkansas Cavalry, 6th and 8th Missouri State Militia, and Gaddy’s Home Guards. On April 16, 1864, Confederate guerrillas attacked a detachment of the 2nd Arkansas foraging on the Osage branch of King’s River. Berryville has a rich American history and plenty of museums and monuments to commemorate them, including the Concord School House, the I.O.O.F. Cemetery, The Potter’s Field, Magnetic Spring, and many more. All of these historical markers serve as the main attraction for travelers passing through town.

12 MARKET OVERVIEW

CARROLL CENTER - WALMART SHADOW - BERRYVILLE, AR DEMOGRAPHIC STATISTICS

13 MARKET OVERVIEW
Demographic data © CoStar 2023 1 Mile 3 Mile 5 Mile Population 2010 Population 1,585 6,296 8,265 2023 Population 1,629 6,592 8,585 2028 Population Projection 1,648 6,692 8,703 Annual Growth 2010-2023 0.20% 0.40% 0.30% Annual Growth 2023-2028 0.20% 0.30% 0.30% Median Age 35.2 36.3 37.6 Bachelor's Degree or Higher 17% 15% 16% Population by Race White 1,492 5,832 7,631 Black 19 64 86 American Indian/Alaskan Native 19 83 106 Asian 56 209 262 Hawaiian & Pacific Islander 6 258 311 Two or More Races 36 146 189 Hispanic Origin 507 1,718 1,984 Housing Median Home Value $127,272 $106,566 $117,643 Median Year Built 1977 1978 1979 1 Mile 3 Mile 5 Mile Households: 2010 Households 592 2,354 3,134 2023 Households 610 2,477 3,263 2028 Household Projection 618 2,517 3,308 Annual Growth 2010-2023 0.30% 0.40% 0.40% Annual Growth 2023-2028 0.30% 0.30% 0.30% Owner Occupied 379 1,591 2,182 Renter Occupied 238 926 1,126 Avg Household Size 2.7 2.6 2.6 Avg Household Vehicles 2 2 2 Total Consumer Spending $19.2M $68.4M $93.4M Income Avg Household Income $85,104 $66,147 $70,820 Median Household Income $64,453 $47,309 $48,695 < $25,000 78 658 838 $25,000 - 50,000 147 651 835 $50,000 - 75,000 169 471 607 $75,000 - 100,000 49 291 360 $100,000 - 125,000 106 192 259 $125,000 - 150,000 1 66 110 $150,000 - 200,000 0 15 38 $200,000+ 58 133 215

CONFIDENTIALITY AGREEMENT

The information contained in the following offering memorandum is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from STRIVE and it should not be made available to any other person or entity without the written consent of STRIVE. By taking possession of and reviewing the information contained herein the recipient agrees to hold and treat all such information in the strictest confidence. The recipient further agrees that recipient will not photocopy or duplicate any part of the offering memorandum. If you have no interest in the subject property at this time, please return this offering memorandum to STRIVE.

This offering memorandum has been prepared to provide summary, unverified financial and physical information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. STRIVE has not made any investigation, and makes no warranty or representation with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCBs or asbestos, the compliance with local, state and federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this offering memorandum has been obtained from sources we believe to be reliable; however, STRIVE has not verified, and will not verify, any of the information contained herein, nor has STRIVE conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein. Prospective buyers shall be responsible for their costs and expenses of investigating the subject property.

ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONTACT STRIVE AGENT FOR MORE DETAILS.

Commercial Disclaimer

STRIVE hereby advises all prospective purchasers of commercial property as follows:

The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable. However, STRIVE has not and will not verify any of this information, nor has STRIVE conducted any investigation regarding these matters. STRIVE makes no guarantee, warranty or representation whatsoever about the accuracy or completeness of any information provided.

As the Buyer of a commercial property, it is the Buyer’s responsibility to independently confirm the accuracy and completeness of all material information before completing any purchase. This Marketing Brochure is not a substitute for your thorough due diligence investigation of this investment opportunity. STRIVE expressly denies any obligation to conduct a due diligence examination of this Property for Buyer.

Any projections, opinions, assumptions or estimates used in this Marketing Brochure are for example only and do not represent the current or future performance of this property. The value of a commercial property to you depends on factors that should be evaluated by you and your tax, financial and legal advisors. Buyer and Buyer’s tax, financial, legal, and construction advisors should conduct a careful, independent investigation of any commercial property to determine to your satisfaction with the suitability of the property for your needs.

Like all real estate investments, this investment carries significant risks. Buyer and Buyer’s legal and financial advisors must request and carefully review all legal and financial documents related to the property and tenant. While the tenant’s past performance at this or other locations is an important consideration, it is not a guarantee of future success. Similarly, the lease rate for some properties, including newly-constructed facilities or newly-acquired locations, may be set based on a tenant’s projected sales with little or no record of actual performance, or comparable rents for the area. Returns are not guaranteed; the tenants and any guarantors may fail to pay the lease rent or property taxes, or may fail to comply with other material terms of the lease; cash flow may be interrupted in part or in whole due to market, economic, environmental or other conditions. Regardless of tenants history and lease guarantees, Buyer is responsible for conducting his/her own investigation of all matters affecting the intrinsic value of the property and the value of any long-term leases, including the likelihood of locating replacement tenants if any of the current tenants should default or abandon the property, and the lease terms that Buyer may be able to negotiate with any potential replacement tenants considering the location of the property, and Buyer’s legal ability to make alternate use of the property.

By accepting this Marketing Brochure you agree to release STRIVE and hold it harmless from any kind of claim, cost, expense, or liability arising out of your investigation and/or purchase of this commercial property.

Information About Brokerage Services

Texas law requires all real estate license holders to give the following information about brokerage services to prospective buyers, tenants, sellers and landlords.

TYPES OF REAL ESTATE LICENSE HOLDERS:

• A BROKER is responsible for all brokerage activities, including acts performed by sales agents sponsored by the broker.

• A SALES AGENT must be sponsored by a broker and works with clients on behalf of the broker.

A BROKER’S MINIMUM DUTIES REQUIRED BY LAW (A client is the person or party that the broker represents):

• Put the interests of the client above all others, including the broker ’s own interests;

• Inform the client of any material information about the property or transaction received by the broker;

• Answer the client’s questions and present any offer to or counter-offer from the client; and

• Treat all parties to a real estate transaction honestly and fairly.

A LICENSE HOLDER CAN REPRESENT A PARTY IN A REAL ESTATE TRANSACTION:

AS AGENT FOR OWNER (SELLER/LANDLORD): The broker becomes the property owner’s agent through an agreement with the owner, usually in a written listing to sell or property management agreement. An owner’s agent must perform the broker’s minimum duties above and must inform the owner of any material information about the property or transaction known by the agent, including information disclosed to the agent or subagent by the buyer or buyer ’s agent.

AS AGENT FOR BUYER/TENANT: The broker becomes the buyer/tenant’s agent by agreeing to represent the buyer, usually through a written representation agreement. A buyer’s agent must perform the broker’s minimum duties above and must inform the buyer of any material information about the property or transaction known by the agent, including information disclosed to the agent by th e seller or seller ’s agent.

AS AGENT FOR BOTH - INTERMEDIARY: To act as an intermediary between the parties the broker must first obtain the written agreement of each party to the transaction. The written agreement must state who will pay the broker and, in conspicuous bold or underlined print, set forth the broker’s obligations as an intermediary. A broker who acts as an intermediary:

• Must treat all parties to the transaction impartially and fairly;

• May, with the parties’ written consent, appoint a different license holder associated with the broker to each party (owner and

• buyer) to communicate with, provide opinions and advice to, and carry out the instructions of each party to the transaction.

• Must not, unless specifically authorized in writing to do so by the party, disclose:

ӽ that the owner will accept a price less than the written asking price;

ӽ that the buyer/tenant will pay a price greater than the price submitted in a written offer; and

ӽ any confidential information or any other information that a party specifically instructs the broker in writing not to disclose, unless required to do so by law.

AS SUBAGENT: A license holder acts as a subagent when aiding a buyer in a transaction without an agreement to represent the buyer. A subagent can assist the buyer but does not represent the buyer and must place the interests of the owner first.

TO AVOID DISPUTES, ALL AGREEMENTS BETWEEN YOU AND A BROKER SHOULD BE IN WRITING AND CLEARLY

• The broker’s duties and responsibilities to you, and your obligations under the representation agreement.

ESTABLISH:

• Who will pay the broker for services provided to you, when payment will be made and how the payment will be calculated.

LICENSE HOLDER CONTACT INFORMATION: This notice is being provided for information purposes. It does not create an obligation for you to use the broker’s services. Please acknowledge receipt of this notice below and retain a copy for your records.

Information
Regulated by the Texas Real Estate Commission
available at www.trec.texas.gov
IABS 1-0
469.844.8880 STRIVERE.COM exclusively listed in association with ParaSell Inc. 949.942.6585 PARASELLINC.COM AR LICENSE #PB00078916

Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.