Sunset Plaza - San Angelo, TX

Page 1

SAN ANGELO, TX SUNSET PLAZA

Sunset Plaza (As-Is)

4112 Sunset Dr San Angelo, TX 76904

2 FINANCIAL ANALYSIS SUNSET PLAZA - SAN ANGELO, TX PRICING & FINANCIAL ANALYSIS OFFERING
Price $940,000 Cap Rate 0.38% Net Operating Income $3,526 Price PSF $25.09 Occupancy 22.82% Year Built 1986 Gross Leasable Area 37,467 SF Lot Size 3.83 Acres
SUMMARY
3 FINANCIAL ANALYSIS SUNSET PLAZA - SAN ANGELO, TX PRICING & FINANCIAL ANALYSIS PROJECTED INCOME & EXPENSESCURRENTPSF Base Rent - Occupied Space 23%$65,256$1.74 GROSS POTENTIAL RENT $65,256$1.74 Expense Reimbursements Real Estate Taxes $9,080$0.24 Insurance $2,426$0.06 CAM $6,797$0.18 Total Expense Reimbursements $18,303$0.49 GROSS POTENTIAL INCOME $83,559$2.23 EFFECTIVE GROSS REVENUE $83,559$2.23 Operating Expenses Real Estate Taxes ($39,788)($1.06) Insurance ($10,630)($0.28) CAM ($27,105)($0.72) Management Fee 3.00%($2,510)($0.07) Total Recoverable Expenses ($80,033)($2.14) Net Operating Income $3,526$0.09 EXPENSES CURRENT PSF Real Estate Taxes $39,788$1.06 Insurance $10,630$0.28 Total CAM $27,105$0.72 Management Fee 3.00%$2,510$0.07 Total Expenses $80,033$2.14 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)

4,132Cielo's

4 FINANCIAL ANALYSIS SUNSET PLAZA - SAN ANGELO, TX RENT ROLL Suite Tenant SQ FT% of SQFTStart EndAnnual RentPSF Escalation Date Escalation Amount Options Option Amount Lease Type
- - - - -
4,112Vacant 5,94015.85%-
- - - - -
Chiropractic2,2506.01%3/3/200010/31/2025$16,872 $7.50 - -1 x 5 Not to exceed 6% NNN (Excl MGMT) 4,126 Vacant 11,12629.70%- - - - - --4,118Vacant 7,08118.90%- - - - - -- -
- - - - -
4,144Vacant 2,9707.93%-
4,116Sunset
4,134Vacant 1,8004.80%-
6,30016.81%3/1/20182/28/2028$48,384 $7.68 3/1/2026$7.91 -- NNN (Excl MGMT) Occupied 8,55022.82% $65,256 $7.63 Vacant 28,91777.18% Total 37,467100.00% RENT ROLL (AS-IS)

Sunset Plaza (Proforma)

SUMMARY

5 FINANCIAL ANALYSIS SUNSET PLAZA - SAN ANGELO, TX PRICING & FINANCIAL ANALYSIS OFFERING
Price $940,000 Tenant Improvements ($15.00 PSF) $433,755 Leasing Commisions (6.00%) $52,179 Cap Rate 22.40% Net Operating Income $210,091 Price PSF $25.09 Occupancy 100% Year Built 1986 Gross Leasable Area 37,467 SF Lot Size 3.83 Acres
4112 Sunset Dr San Angelo, TX 76904
6 FINANCIAL ANALYSIS SUNSET PLAZA - SAN ANGELO, TX PRICING & FINANCIAL ANALYSIS PROFORMA INCOME & EXPENSESCURRENTPSF Base Rent - Occupied Space 23%$65,259$1.74 Base Rent - Lease Up Space 77%$173,930$4.64 GROSS POTENTIAL RENT $239,189$6.38 Expense Reimbursements Real Estate Taxes $39,788$1.06 Insurance $10,630$0.28 CAM $29,786$0.79 Management Fee $2,968$0.08 Total Expense Reimbursements $83,172$2.22 GROSS POTENTIAL INCOME $322,361$8.60 Vacancy Factor 10.00%($32,236.1)($0.86) EFFECTIVE GROSS REVENUE $290,124$7.74 Operating Expenses Real Estate Taxes ($39,788)($1.06) Insurance ($10,630)($0.28) CAM ($27,105)($0.72) Management Fee 0.87%($2,510)($0.07) Total Recoverable Expenses ($80,033)($2.14) Net Operating Income $210,091$5.61 EXPENSES CURRENT PSF Real Estate Taxes $39,788$1.06 Insurance $10,630$0.28 Total CAM $27,105$0.72 Management Fee 0.87%$2,510$0.07 Total Expenses $80,033$2.14 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)
7 FINANCIAL ANALYSIS SUNSET PLAZA - SAN ANGELO, TX RENT ROLL RENT ROLL (PROFORMA) Suite Tenant SQ FT% of SQFTStart EndAnnual RentPSF Escalation Date Escalation Amount Options Option Amount Lease Type
$7.00 - - --NNN
2,9707.93%4/1/20243/31/2029$23,760 $8.00 - - --NNN
$7.50
4,112Lease Up 5,94015.85%4/1/20243/31/2029$41,580
4,144Lease Up
4,116Sunset Chiropractic2,2506.01%3/3/200010/31/2025$16,875
- -1x5 Not to exceed 6% NNN (Excl MGMT)
$4.00 - - --NNN
Up 7,08118.90%4/1/20243/31/2029$42,486 $6.00 - - --NNN 4,134Lease
- - --NNN
4,126 Lease Up 11,12629.70%4/1/20243/31/2029$44,504
4,118Lease
Up 1,8004.80%4/1/20243/31/2029$21,600
-- NNN (Excl MGMT) Occupied 37,467100,00% $65,256 $7.63 Vacant 00.00% Total 37,467100.00%
4,132Cielo's 6,30016.81%3/1/20182/28/2028$48,384 $7.68 3/1/2026$7.91

• 37,467 Square Foot Shopping Center Located in the Most Active Retail Corridor in San Angelo, TX

• Value-Add Potential - Current Occupancy is 57% and Price Per Square Foot is $25/SF

• Average Rent is Currently $7.63/SF – Well Below Market Average of $15/SF - $25/SF for Comparable Suites

• Shadow Anchored by Big Lots and TruFit. The Property is Directly Across the Street from Sunset Mall and Target.

• Strong Demographics – Current Population of 43,678 Within a 3 Mile Radius with Average Household Incomes of $84,597

• Surrounding National Retailers Include Target, Lowe’s, Sam’s Club, Home Depot, Academy Sports + Outdoors, Hobby Lobby, Best Buy, PetSmart, Five Below, and Many More

8 PROPERTY DESCRIPTION SUNSET PLAZA - SAN ANGELO, TX INVESTMENT HIGHLIGHTS
9 MARKET OVERVIEW SUNSET PLAZA - SAN ANGELO, TX AERIAL MAP
10 MARKET OVERVIEW SUNSET PLAZA - SAN ANGELO, 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

San Angelo, TX

OVERVIEW

San Angelo, Texas, is a captivating city located in the Concho Valley region of West Texas. Nestled in Tom Green County, San Angelo exudes a unique blend of history, culture, and natural beauty. With its warm and welcoming community, this vibrant city offers a variety of attractions and opportunities for residents and visitors alike.

San Angelo’s rich history is showcased through its historic landmarks, including the iconic Fort Concho. Built in the late 1800s, this preserved frontier fort offers a glimpse into the city’s past and serves as a popular tourist destination. Additionally, the San Angelo Museum of Fine Arts features an extensive collection of artwork, providing insight into the cultural heritage of the region.

Nature enthusiasts will appreciate the breathtaking landscapes that surround the city. The Concho River, flowing through San Angelo, offers scenic beauty and a range of recreational activities, such as fishing, kayaking, and hiking. For those seeking a peaceful escape, the adjacent O.C. Fisher Lake provides a serene setting to enjoy picnics and birdwatching.

San Angelo is a hub of cultural activities and events. The city hosts the annual San Angelo Stock Show and Rodeo, a cherished tradition that celebrates agriculture and showcases thrilling rodeo performances. Throughout the year, the San Angelo Performing Arts Center showcases live theater productions, musical performances, and other artistic endeavors, providing entertainment for all ages.

The city’s sense of community is palpable, with numerous family-friendly parks, farmer’s markets, and festivals that bring people together. Angelo State University contributes to the city’s dynamic atmosphere, offering educational opportunities and fostering a vibrant student population.

In summary, San Angelo, Texas, is a city that combines its rich history, cultural attractions, and natural landscapes to create a fulfilling experience for residents and visitors. With its warm community spirit and diverse range of activities, San Angelo is a destination worth exploring in the heart of West Texas.

11 MARKET OVERVIEW SUNSET PLAZA - SAN ANGELO, TX MARKET SUMMARY

2,37211,96519,371

9053,9727,016

6233,9306,038

2,1773,350

3,1914,597

12 MARKET OVERVIEW SUNSET PLAZA - SAN ANGELO, TX DEMOGRAPHIC STATISTICS Demographic data
2024 1 Mile3 Mile 5 Mile Population 2010 Population 8,43243,67873,446 2023 Population 9,26547,25279,652 2028 Population Projection9,38547,78680,553 Annual Growth 2010-20230.80%0.60%0.70% Annual Growth 2023-20280.30%0.20%0.20% Median Age 36.5 35.5 35.6 Bachelor's Degree or Higher31% 30% 26% U.S. Armed Forces 55 291 1,524 Population by Race White 8,23442,52271,408 Black 463 2,1834,183 American Indian/Alaskan Native 72 432 845 Asian 269 959 1,333 Hawaiian & Pacific Islander 8 79 140 Two or More Races 218 1,0771,743 Hispanic Origin 2,72315,49932,640 Housing Median Home Value $166,698 $165,491 $154,030 Median Year Built 1982 1978 1975 1 Mile3 Mile 5 Mile Households: 2010 Households 3,71118,09129,227 2023 Households 4,02319,67831,896 2028 Household Projection4,06419,89532,264 Annual Growth 2010-20231.40%1.20%1.10% Annual Growth 2023-20280.20%0.20%0.20% Owner Occupied
Renter Occupied
Avg Household Size 2.3 2.3 2.4 Avg Household Vehicles 2 2 2 Total Consumer Spending$117.2M$582.2M$909M Income Avg Household Income $83,443 $84,597 $78,980 Median Household Income$69,913 $68,437 $61,372 < $25,000 591 2,9466,008 $25,000 - 50,000
$50,000 - 75,000
$75,000 - 100,000 522
$100,000 - 125,000 665
$125,000 - 150,000 237 1,121 1,533 $150,000 - 200,000 326 1,4511,896 $200,000+ 152 891 1,457
© CoStar
1,6927,93012,893

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.