WALMART SHADOW STRIP
IDABEL, OK
EWASHINGTON ST
10,031VPD
Walmart Shadow Strip
2 FINANCIAL ANALYSIS WALMART SHADOW STRIP PRICING & FINANCIAL ANALYSIS OFFERING SUMMARY Price $3,310,000 Cap Rate 7.25% Net Operating Income $239,768 Price PSF $169.61 Occupancy 100% Year Built 2006 Gross Leasable Area 19,515 SF Lot Size 1.86 Acres
1911 SE Washington St Idabel, OK 74745
3 FINANCIAL ANALYSIS WALMART SHADOW STRIP PRICING & FINANCIAL ANALYSIS PROJECTED INCOME & EXPENSES CURRENT PSF Base Rent - Occupied Space 100% $239,769 $12.29 GROSS POTENTIAL RENT $239,769 $12.29 Expense Reimbursements Real Estate Taxes $22,329 $1.14 Insurance $16,265 $0.83 CAM $16,044 $0.82 Management Fee $9,220 $0.47 Total Expense Reimbursements $63,858 $3.27 GROSS POTENTIAL INCOME $303,627 $15.56 EFFECTIVE GROSS REVENUE $303,627 $15.56 Operating Expenses Real Estate Taxes ($22,329) ($1.14) Insurance ($16,265) ($0.83) CAM ($16,045) ($0.82) Management Fee 3.04% ($9,220) ($0.47) Total Recoverable Expenses ($63,859) ($3.27) Net Operating Income $239,768 $12.29 EXPENSES CURRENT PSF Real Estate Taxes $22,329 $1.14 Insurance $16,265 $0.83 Total CAM $16,045 $0.82 Management Fee 3.04% $9,220 $0.47 Total Expenses $63,859 $3.27
Financing Options, Please Contact: Greg Holley | Managing Partner High St Capital (O) 469-998-7200 | (C) 714.514.2990 gholley@highstcapital.com
For
(1) Co-Tenancy: If Walmart vaates the premises, Alternate Rent the lesser of 1. 3% of Gross Sales or 2. 1/2 of all rents due under the Lease for the period that the Co-Tenant Space remains vacant. Tenant shall have the right to terminate this Lease with 30 days notice at the end of the 6 month period.
(2) Tenant must report gross sales and pay percentage rent annually
(2) Maximum Annual CAM Fee shall not increase by more than 4% over the CAM Fee paid during the preceding calendar year (excluding the cost of snow and ice removal, utilities, and insurance)
(3) Analysis Start Date is 01/01/2024 and Takes Into Consideration a 1 Year Hold From This Date.
4 FINANCIAL ANALYSIS WALMART SHADOW STRIP RENT ROLL
Suite Tenant SQ FT % of SQFT Start End Annual Rent PSF Escalation Date Escalation Amount Options Lease Type A Dollar Tree (1) 7788 39.91% 1/13/2006 6/30/2026 $58,410 $7.50 NNN B Hibbet Sports (2) 5087 26.07% 3/14/2007 8/31/2027 $85,207 $16.75 1 x 5 $102,248.70 ($20.10/SF) NNN C Cato Fashion 4160 21.32% 2/28/2005 1/31/2025 $50,544 $12.15 NNN D Edward Jones 1200 6.15% 5/25/2006 6/30/2026 $21,458 $17.88 7/1/2024 $21,887.00 NNN E US Cellular 1280 6.56% 9/15/2017 1/31/2026 $23,936 $18.70 2/1/2024 $25,728.00 2 x 3 $25,728.00 ($20.10/SF) $27,660.80 ($21.61/SF) NNN Occupied 19,515 100.00% $239,555 $14.60 $239,769 (3) Vacant 0Total 19,515 100.00%
DBA Dollar Tree
Corporate/Franchise Corporate
Locations
14,700+ Nationwide
Public/Private Public (NASDAQ: DLTR)
Line of Busines
Dollar Tree is an American chain of discount variety stores that sells items for $1 or less. Headquartered in Chesapeake, Virginia, it is a Fortune 500 company and operates 14,700 stores throughout the 48 contiguous U.S. states and Canada. Each Dollar Tree stocks a variety of products including national, regional, and private-label brands. Departments found in a Dollar Tree store include health and beauty, food and snacks, party, seasonal décor, housewares, household cleaning supplies, candy, toys, stationery, craft supplies, automotive, electronics, pet supplies, and books.
DBA Hibbett Sports
Corporate/Franchise Corporate
Locations
1,096+ in the U.S.
Public/Private Public (NASDAQ: HIBB)
Line of Business
Hibbett Sports, Inc. is an American publicly traded holding company for Hibbett Sporting Goods, a full line sporting goods retailer headquartered in Birmingham, Alabama. Hibbett Sports, Inc. operates sporting goods stores in small to mid-sized markets, in the Southeast, Southwest and lower Midwest regions of the United States. Its stores offer a range of athletic equipment, footwear, and apparel. The company’s primary store format is the Hibbett Sports store, an approximately 5,000 square foot store located primarily in strip centers which are frequently influenced by a Wal-Mart store.
DBA Cato Fashion
Corporate/Franchise Corporation
Locations
1,372+ in the U.S.
Public/Private Public (NYSE: CATO)
Line of Business
The Cato Corporation is an American retailer of women’s fashions and accessories. The company is headquartered in Charlotte, North Carolina. A family-owned business from the beginning, we bring high-quality fashion and accessories, at affordable prices – all the time. With over 1,000 stores in 30 states, we stay true to our small-town America customers by offering on-trend styles, embracing all shapes and sizes and giving our customers the quality and attention they deserve.
5 PROPERTY DESCRIPTION WALMART SHADOW STRIP TENANT INFORMATION
DBA Edward Jones
Corporate/Franchise Corporate
Locations
15,000+ in the U.S.
Public/Private Private
Line of Business
Edward Jones, is a financial services firm headquartered in St. Louis, Missouri, United States. It serves investment clients in the U.S. and Canada, through its branch network of more than 15,000 locations and 19,000 financial advisors. The company currently has relationships with nearly 8 million clients and $1.7 trillion in assets under management worldwide. The firm focuses solely on individual investors and small-business owners. Edward Jones is a subsidiary of The Jones Financial Companies, L.L.L.P., a limited liability limited partnership owned only by its employees and retired employees and is not publicly traded.
DBA U.S. Cellular Corporate/Franchise Corporate
Locations
660+ in the U.S.
Public/Private Public (NYSE: USM)
Line of Business United States Cellular Corporation (doing business as U.S. Cellular and formerly known as U.S. Cellular) is an American mobile network operator. It is a subsidiary of Telephone and Data Systems Inc. (which owns an 84% stake). The company was formed in 1983 and is headquartered in Chicago, Illinois. U.S. Cellular is the fourth-largest wireless carrier in the United States, with 4,656,000 subscribers in 426 markets in 21 states as of the 2nd quarter of 2023.
6 PROPERTY DESCRIPTION WALMART SHADOW STRIP TENANT INFORMATION
• 19,515 SF Shopping Center Located Adjacent to a High Performing Walmart Supercenter
Located in Idabel, OK
• Outstanding Tenant Longevity – This Center
Has Seen High Tenant Retention with Over
93.5% of the GLA Being There for 15+ Years
• NNN Leases and 100% Occupied Providing
Ease of Management
• National Credit, Internet Resistant Tenant Line Up Including Edward Jones, US Cellular, Dollar Tree, CATO, and Hibbett Sports
• Roof Replaced in 2018 with a 20 Year Warranty
• Priced Well Below Replacement Cost at $169.6/ SF
• Surrounding National Retailers Include Harbor
Freight Tools, Walmart Supercenter, KFC, Taco
Bell, AutoZone Auto Parts, Tractor Supply Co, Braum’s, McDonald’s & Many More
7 PROPERTY DESCRIPTION WALMART SHADOW STRIP INVESTMENT HIGHLIGHTS
8 PROPERTY DESCRIPTION WALMART SHADOW STRIP SITE PLAN E WASHINGTON ST 10,031 VPD (Not a Part)
9 MARKET OVERVIEW WALMART SHADOW STRIP AERIAL MAP
E WASHINGTON ST 10,031 VPD
10 MARKET OVERVIEW WALMART SHADOW STRIP LOCAL MAP
11 MARKET OVERVIEW WALMART SHADOW STRIP REGIONAL MAP
OVERVIEW
Idabel is a city located in the southeastern part of the state of Oklahoma, United States. It serves as the county seat of McCurtain County. With a population of approximately 7,082 people as of 2023.
The city is known for its picturesque natural surroundings, as it is situated amidst the lush forests and rolling hills of southeastern Oklahoma. It is part of an area renowned for its scenic beauty and outdoor recreational opportunities, including activities like hiking, fishing, and birdwatching.
Economically, Idabel has a diverse base, with industries ranging from agriculture and forestry to manufacturing and retail. The city is also known for its cultural
Idabel, OK
events and festivals that celebrate the local heritage and traditions.
One notable attraction in Idabel is the Museum of the Red River, which features a wide range of Native American artifacts and artworks, reflecting the rich cultural history of the area. Additionally, the nearby Little River National Wildlife Refuge provides opportunities for wildlife enthusiasts to observe various species in their natural habitat.
Overall, Idabel offers a peaceful and community-oriented living environment, with a focus on preserving its natural beauty and cultural heritage.
12 MARKET OVERVIEW WALMART SHADOW STRIP MARKET SUMMARY
13 MARKET OVERVIEW WALMART SHADOW STRIP DEMOGRAPHIC STATISTICS Demographic data © CoStar 2023 1 Mile 3 Mile 5 Mile Population 2023 Population 2,448 7,706 8,679 Median Age 37 37 37.3 Bachelor's Degree or Higher 11% 12% 13% Population by Race White 1,527 4,378 4,995 Black 243 1,448 1,538 American Indian/Alaskan Native 395 1,134 1,310 Asian 46 87 97 Hawaiian & Pacific Islander 35 115 130 Two or More Races 202 544 609 Hispanic Origin 205 754 798 Housing Median Home Value $113,598 $81,945 $84,516 Median Year Built 1973 1971 1972 1 Mile 3 Mile 5 Mile Households: 2023 Households 991 3,094 3,474 Owner Occupied 562 1,692 1,978 Renter Occupied 391 1,296 1,377 Avg Household Size 2.4 2.4 2.4 Avg Household Vehicles 2 2 2 Total Consumer Spending $24.5M $72.3M $83.3M Income Avg Household Income $51,885 $47,148 $48,937 Median Household Income $36,394 $31,864 $32,510 < $25,000 263 1,218 1,340 $25,000 - 50,000 336 791 867 $50,000 - 75,000 180 517 570 $75,000 - 100,000 91 205 257 $100,000 - 125,000 60 187 215 $125,000 - 150,000 44 104 127 $150,000 - 200,000 11 53 68 $200,000+ 6 21 31
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