Running Water Draw - Plainview, TX

Page 1

RUNNING WATER DRAW

PLAINVIEW, TX (LUBBOCK MSA)

Running Water Draw (As-Is)

1701 W 5th St Plainview, TX 79072

2 FINANCIAL ANALYSIS RUNNING WATER DRAW - PLAINVIEW, TX PRICING & FINANCIAL ANALYSIS OFFERING
Price $1,630,000 Cap Rate 5.10% Net Operating Income $82,901 Price PSF $42.58 Occupancy 51.93% Year Built 1964 Gross Leasable Area 38,280 SF Lot Size 2.16 Acres
SUMMARY
3 FINANCIAL ANALYSIS RUNNING WATER DRAW - PLAINVIEW, TX PRICING & FINANCIAL ANALYSIS PROJECTED INCOME & EXPENSESCURRENTPSF Base Rent - Occupied Space 52%$107,520$2.81 GROSS POTENTIAL RENT $107,520$2.81 Expense Reimbursements Real Estate Taxes $9,688$0.25 Insurance $6,466$0.17 CAM $7,324$0.19 Management Fee $86$0.00 Total Expense Reimbursements $23,564$0.62 GROSS POTENTIAL INCOME $131,084$3.42 EFFECTIVE GROSS REVENUE $131,084$3.42 Operating Expenses Real Estate Taxes ($15,940)($0.42) Insurance ($16,925)($0.44) CAM ($11,388)($0.30) Management Fee 3.00%($3,930)($0.10) Total Recoverable Expenses ($48,183)($1.26) Net Operating Income $82,901$2.17 EXPENSES CURRENT PSF Real Estate Taxes $15,940$0.42 Insurance $16,925$0.44 Total CAM $11,388$0.30 Management Fee 3.00%$3,930$0.10 Total Expenses $48,183$1.26 For Financing Options, Please Contact: Greg Holley | Managing Partner High St Capital (O) 469-998-7200 | (C) 714.514.2990 gholley@highstcapital.com PRICING & FINANCIAL ANALYSIS (AS-IS)

1,701Vacant9,28224.25%- - -

1,703Vacant 5,11813.37%- - -

1,707Little Ceasar's2,8007.31%3/1/20131/31/2029$16,800 $6.00 2/1/2027$6.18 --

1,713Dollar General10,08026.33%11/1/200510/31/2026$45,120

4 FINANCIAL ANALYSIS RUNNING WATER DRAW - PLAINVIEW, TX RENT ROLL SuiteTenantSQ FT% of SQFTStart EndAnnual RentPSF Escalation Date Escalation Amount Options Option Amount Lease Type
NNN+10%AF
(Excl MGMT)
Taxes
Insurance
1,711Vacant4,00010.45%- -1,715/17Goodwill7,00018.29%2/1/20071/31/2027$45,600 $6.51 -
/
/ $0.41/FT CAM
$4.48
Taxes/ Insurance/$0.21/FT CAM Occupied 19,88051.93% $107,520 $5.41 Vacant 18,40048.07% Total 38,280100.00% RENT ROLL (AS-IS)
-

Running Water Draw (Proforma)

5 FINANCIAL ANALYSIS RUNNING WATER DRAW - PLAINVIEW, TX PRICING & FINANCIAL ANALYSIS OFFERING
Price $1,630,000 Tenant Improvements ($15.00 PSF) $276,000 Leasing Commisions (6.00%) $33,070 Cap Rate 12.80% Net Operating Income $208,362 Price PSF $42.58 Occupancy 100% Year Built 1964 Gross Leasable Area 38,280 SF Lot Size 2.16 Acres
SUMMARY
1701 W 5th St Plainview, TX 79072
6 FINANCIAL ANALYSIS RUNNING WATER DRAW - PLAINVIEW, TX PRICING & FINANCIAL ANALYSIS PROFORMA INCOME & EXPENSESCURRENTPSF Base Rent - Occupied Space 52%$103,804$2.71 Base Rent - Lease Up Space 48%$110,236$2.88 GROSS POTENTIAL RENT $214,040$5.59 Expense Reimbursements Real Estate Taxes $18,655$0.49 Insurance $12,451$0.33 CAM $22,797$0.60 Management Fee $2,105$1.46 Total Expense Reimbursements $56,008$0.96 GROSS POTENTIAL INCOME $270,048$7.05 Vacancy Factor 5.00%($13,502)($0.35) EFFECTIVE GROSS REVENUE $256,545$6.70 Operating Expenses Real Estate Taxes ($15,940)($0.42) Insurance ($16,925)($0.44) CAM ($11,388)($0.30) Management Fee 1.53%($3,930)($0.10) Total Recoverable Expenses ($48,183)($1.26) Net Operating Income $208,362$5.44 EXPENSES CURRENT PSF Real Estate Taxes $15,940$0.42 Insurance $16,925$0.44 Total CAM $11,388$0.30 Management Fee 1.53%$3,930$0.10 Total Expenses $48,183$1.26 For Financing Options, Please Contact: Greg Holley | Managing Partner High St Capital (O) 469-998-7200 | (C) 714.514.2990 gholley@highstcapital.com PRICING & FINANCIAL ANALYSIS (PROFORMA)

1,701Lease Up9,28224.25%4/1/20243/31/2029$46,410 $5.00 -

1,707Little Ceasar's2,8007.31%3/1/20131/31/2029$13,076 $4.67 2/1/2027$6.18 --

1,711Lease Up4,00010.45%4/1/20243/31/2029$28,000 $7.00 -

1,715/17Goodwill7,00018.29%2/1/20071/31/2027$45,570

1,713Dollar General10,08026.33%11/1/200510/31/2026$45,158 $4.48Taxes/ Insurance/$0.21/FT CAM

7 FINANCIAL ANALYSIS RUNNING WATER DRAW - PLAINVIEW, TX RENT ROLL RENT ROLL (PROFORMA) SuiteTenantSQ FT% of SQFTStart EndAnnual RentPSF Escalation Date Escalation Amount OptionsOption Lease Type
NNN
NNN
1,703Lease Up5,11813.37%4/1/20243/31/2029$35,826 $7.00 -
NNN+10%AF (Excl MGMT)
NNN
Taxes / Insurance / $0.41/FT CAM
Occupied 38,280100.00% $214,040 $10.77 Vacant 00.00% Total 38,280100.00%
$6.51 -

DBA

Dollar General Corporation

Locations 19,643+ Locations

Public/Private Public (NYSE: DG)

Line of Business

Dollar General Corporation is an American chain of discount stores headquartered in Goodlettsville, Tennessee. As of January 8, 2024, Dollar General operated 19,643 stores in the continental United States and Mexico. In 1955, the name changed to Dollar General Corporation and in 1968 the company went public on the New York Stock Exchange. The Fortune 500 recognized Dollar General in 1999, and in 2020 it reached #112 on the list. Dollar General has grown to become one of the most profitable stores in the rural United States, with revenue reaching around $27 billion in 2019.

DBA Goodwill Industries International Inc.

Locations 4,245+ Locations

Public/Private Private

Line of Business

Goodwill Industries International Inc., simply known as Goodwill, is an American nonprofit 501(c)(3) organization that provides job training, employment placement services and other community-based programs for people who face barriers in their employment. According to its annual report, Goodwill Industries also hires veterans and individuals who lack job experience, an education, or face employment challenges. The nonprofit is funded by a network of 3,200+ retail thrift stores that operate as independent nonprofits.

DBA

Little Caesar Enterprises Inc.

Locations 5,463+ Locations

Public/Private Private

Line of Business

Little Caesar Enterprises Inc. (doing business as Little Caesars) is an American multinational chain of pizza restaurants that was founded in 1959. Little Caesars is the third largest pizza chain by total sales in the United States behind Pizza Hut and Domino’s. It operates and franchises pizza restaurants in the United States and internationally in Asia, Europe, the Middle East, Canada, Latin America, and the Caribbean. The company is owned by Ilitch Holdings, and headquartered in Detroit, Michigan.

8 PROPERTY DESCRIPTION RUNNING WATER DRAW - PLAINVIEW, TX TENANT INFORMATION

• 38,280 Square Foot Shopping Center Located in Plainview, TX

• Current Tenant Lineup Includes Dollar General, Goodwill, and Little Caesar’s

• Current Occupancy is 52% and Price Per Square Foot is $42/SF

• Value-Add Potential - There Are Three Vacant Suites at the Property Ranging in Size From 4,000SF – 9,000SF

• High Traffic Counts

• Located Between Lubbock and Amarillo of Interstate 27 – Nicknamed “Ports-to-Plains” Corridor Spanning from Laredo, TX (Mexico Border) to Oklahoma. The I-27 Expansion will Grow Texas GDP by $17.2 Billion and Create 178,000 Construction Jobs. Click Here for More Information

• Plainview is Home to One of the Largest Walmart Distribution Centers in West Texas with Over 1,500 Employees

• Hale County (including Plainview) Has Been One of the Top Agriculture Producing Counties in the United States. In 2018, Hale County Led The Nation in Cotton Production.

9 PROPERTY DESCRIPTION RUNNING WATER DRAW - PLAINVIEW, TX INVESTMENT HIGHLIGHTS
10 PROPERTY DESCRIPTION RUNNING WATER DRAW - PLAINVIEW, TX SITE PLAN
VacantVacant Vacant
11 MARKET OVERVIEW RUNNING WATER DRAW - PLAINVIEW, TX AERIAL MAP
12 MARKET OVERVIEW RUNNING WATER DRAW - PLAINVIEW, TX REGIONAL MAP

WEST TEXAS PORTFOLIO

NAME CITY SF LIST PRICE PSF AS-IS NOI PROFORMA CAP RATE 26 Mart Shopping Center Amarillo 38,059 $2,615,000 $68.71 $64,978 11.05% Avondale Hall Amarillo 33,380 $1,235,000 $37.00 $104,968Guylane Plaza Dumas 158,546 $8,430,000 $53.17 $494,994 10.39% Hereford Center Hereford 56,593 $3,115,000 $55.04 $165,486 11.95% Rent-A-Center Amarillo 5,895 $615,000 $104.32 $48,816Running Water Draw Plainview 38,280 $1,630,000 $42.58 $82,901 12.80% Sherwood Center San Angelo 30,247 $2,085,000 $68.93 $124,520 11.70% South Tree Center Amarillo 19,799 $700,000 $35.36 - 14.50% Stonegate Center Plainview 191,977 $4,420,000 $23.02 $301,063 18.85% Sunset Plaza San Angelo 37,467 $940,000 $25.09 $3,526 22.40% $25,785,000 $51.32 $1,391,252

Lubbock, TX

OVERVIEW

Lubbock is a city in and the county seat of Lubbock County, Texas. The city is located in the northwestern part of Texas, a region known historically and geographically as the Llano Estacado. Lubbock had an estimate population of 257,141 in 2020, making it the 86th-most populous city in the United States of America and the 11th-most populous city in the state of Texas. The city is the economic center of the Lubbock metropolitan area, which had an estimated 2020 population of 327,424.

Lubbock County was founded in 1876. It was named after Thomas Saltus Lubbock, former Texas Ranger and brother of Francis Lubbock, governor of Texas during the Civil War. A small town — known as Old Lubbock, Lubbock or North Town — was established about three miles to the east and merged in 1890 with Monterey, another small town south of the canyon. The city was incorporated in 1909, the same year the first railroad train arrived. Lubbock’s nickname, “Hub City”, derives from it being the economic, education, and health care hub of the multicounty region, north of the Permian

Basin and south of the Texas Panhandle, commonly called the South Plains. The area is the largest contiguous cotton-growing region in the world and is heavily dependent on water drawn from the Ogallala Aquifer for irrigation. The five largest employers in terms of the number of employees are Texas Tech University, Covenant Health System, Lubbock Independent School District, University Medical Center and United Supermarkets. Texas Tech students, faculty, and staff contribute about $1.5 billion to the economy, with about $297.5 million from student shopping alone.

Lubbock is home to Texas Tech University, which was established in 1923 as Texas Technological College. It is the leading institution of the Texas Tech University System and has the seventh-largest enrollment in the state of Texas. It is the only school in Texas to house an undergraduate institution, law school, and medical school at the same location. The Lubbock metropolitan area is also home to Lubbock Christian College, South Plains College and Wayland Baptist University.

13 MARKET OVERVIEW RUNNING WATER DRAW - PLAINVIEW, TX MARKET SUMMARY
14 MARKET OVERVIEW RUNNING WATER DRAW - PLAINVIEW, TX DEMOGRAPHIC STATISTICS Demographic data © CoStar 2024 1 Mile3 Mile 5 Mile Population 2010 Population 6,59724,64526,394 2023 Population 5,75321,34922,910 2028 Population Projection5,58520,69322,218 Median Age 31.1 33.2 33.5 Bachelor's Degree or Higher20% 16% 16% U.S. Armed Forces 0 0 0 Population by Race White 5,15019,02620,399 Black 322 1,2691,403 American Indian/Alaskan Native 117 450 469 Asian 37 175 184 Hawaiian & Pacific Islander 14 58 59 Two or More Races 113 371 396 Hispanic Origin 3,64713,90114,757 Housing Median Home Value $74,311 $80,829 $81,557 Median Year Built 1956 1965 1965 1 Mile3 Mile 5 Mile Households: 2010 Households 2,1798,2018,658 2023 Households 1,9027,1277,539 2028 Household Projection1,8406,8947,295 Owner Occupied 1,0444,2744,544 Renter Occupied 796 2,6192,751 Avg Household Size 2.8 2.8 2.8 Avg Household Vehicles 2 2 2 Total Consumer Spending$50.7M$185.2M$197.6M Income Avg Household Income $64,487 $60,365 $60,671 Median Household Income$53,029 $48,469 $49,017 < $25,000 383 1,9181,980 $25,000 - 50,000 506 1,7461,856 $50,000 - 75,000 400 1,3821,497 $75,000 - 100,000 349 1,0281,082 $100,000 - 125,000 88 359 381 $125,000 - 150,000 68 291 315 $150,000 - 200,000 72 293 314 $200,000+ 35 109 113

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 ESTABLISH:

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

• 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.

Regulated by the Texas Real Estate Commission Information available at www.trec.texas.gov
IABS 1-0
469.844.8880 STRIVERE.COM exclusively listed

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.