24-hr walmart shadow anchored jameson dr... · 2 1550 jameson drive grenada, ms 38901 price...
TRANSCRIPT
GRENADA, MS
24-Hr WalmartShadow Anchored
OFFERING MEMORANDUM
Section 1 PRICING AND FINANCIAL ANALYSIS
Section 2 PROPERTY DESCRIPTION
Section 3 RECENT SALES
Section 4 ON MARKET COMPARABLES
Section 5 DEMOGRAPHIC ANALYSIS
TABLE OF CONTENTS
24-Hr Walmart Shadow AnchoredGRENADA, MS
24-Hr Walmart Shadow AnchoredGRENADA, MS
PRICING AND FINANCIAL ANALYSIS
Price $2,800,000
Down Payment 35% $980,000
Price per Square Foot (GLA) $100.00
Gross Leasable Area (GLA) 28,000
Year Built 2000
Lot Size 2.10 Acres
VITAL DATA
CAP Rate - Current 10.41%
Net Operating Income - Current $291,610
Net Cash Flow After Debt Service - Current $165,836
Total Return - Current 20.84% / $204,185
1
Major Tenants
PRICING AND FINANCIAL ANALYSIS
Tenant Name
All American Check Cashing
CATO
Direct General Insurance
GameStop
Gao Ming Lin
Hibbett Sporting
Nail E
RadioShack
Sally Beauty Supply
24-Hr Walmart Shadow AnchoredGRENADA, MS
Major Employers
CompanyLocal
Employees
Grenada Lake Medical Center 782
Advanced Distributor Pdts LLC 585
Mill Creek Rehabilitation Ctr 280
Luvata Grenada LLC 251
Newsprint Division 225
Safe Security Inc 205
Grenada Elementary School 200
Walmart 182
Grenada Sales Management Inc 175
Paklite Division 145
Granview Healthcare Cte 130
Grenada Stamping Assembly Inc 130
Demographics
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
1-Mile 3-Miles 5-Miles
2013 Total
Population1,456 10,984 14,360
2018 Total
Population1,410 10,564 14,040
2013 Total
Households537 4,417 5,729
2018 Total
Households525 4,291 5,660
Median HH Income $30,532 $30,278 $32,237
Per Capita Income
(based on Total$18,050 $17,893 $18,698
Average (Mean) HH
Income$48,899 $44,027 $46,497
OFFERING SUMMARY
2
1550 Jameson Drive
Grenada, MS 38901
Price $2,800,000
Down Payment 35% $980,000
Gross Leasable Area (GLA) 28,000
Price/SF $100.00
CAP Rate - Current 10.41%
Lot Size 2.10 Acres
Year Built 2000
FIRST TRUST DEED
Loan Amount $1,820,000
Loan Type Proposed New
Interest Rate 4.85%
Amortization 25 Years
Program Five-Years
Loan to Value 65%
PRICING AND FINANCIAL ANALYSIS
Annualized Operating Data
24-Hr Walmart Shadow AnchoredGRENADA, MS
Income Current
Base Rent
Occupied Space $319,280
Vacant Space at Market Rents (600 SF) $7,200
Gross Potential Rent $326,480
Expense Reimbursements $63,176
Gross Potential Income $389,656
Vacancy/Collection Allowance 5% / $19,483
Effective Gross Income $370,173
Total Expenses $78,564
Net Operating Income $291,610
Debt Service $125,773
Debt Coverage Ratio 2.32
Net Cash Flow After Debt Service 16.92% / $165,836
Principal Reduction $38,348
Total Return 20.84% / $204,185
Location
Financing
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
Expenses
Real Estate Taxes $22,664
Insurance $7,210
CAM
Utilities $4,367
Repairs & Maintenance $3,217
Maintenance $237
Landscaping $7,035
Miscellaneous $1,041
Waste Disposal $3,160
Pest Control $1,124
Cap Ex Repairs $3,000
TOTAL CAM $23,181
Management Fee (% of EGI) 5% / $18,509
Reserves / Replacements $7,000
TOTAL EXPENSES $78,564
EXPENSES/SF $2.81
Loan information is time sensitive and subject to
change. Contact your local Marcus & Millichap Capital
Corporation representative.
FINANCIAL OVERVIEW
*All leases are NNN.
3
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
Existing Financing
Loan Type Free and Clear
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
Proposed Financing
First Trust Deed
Loan Amount $1,820,000
Loan Type Proposed New
Interest Rate 4.85%
Amortization 25 Years
Program Five-Years
Loan to Value 65%
Due Date Five-Years
Debt Coverage Ratio 2.32
FINANCING
4
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
CATO: 20.76%
Lease Out for Signature: 20.76%
Vacant: 2.07%Nail E: 2.07%
Hibbett Sporting: 3.11%Gao Ming Lin: 4.16%
GameStop: 4.16%Direct Auto Insurance: 4.16%
Sally Beauty Supply: 5.19%
RadioShack: 8.65%
l American Check Cashing: 9.34%
Hibbett Sporting: 15.57%
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
Current Per SF
Real Estate Taxes $22,664 $0.81
Insurance $7,210 $0.26
CAM
Utilities $4,367 $0.16
Repairs & Maintenance $3,217 $0.11
Maintenance $237 $0.01
Landscaping $7,035 $0.25
Miscellaneous $1,041 $0.04
Waste Disposal $3,160 $0.11
Pest Control $1,124 $0.04
Cap Ex Repairs $3,000 $0.11
TOTAL CAM $23,181 $0.83
Management Fee (% of EGI) $18,509 $0.66
Reserves / Replacements $7,000 $0.25
TOTAL EXPENSES $78,564 $2.81
Tenants (% OF GLA)
EXPENSES
5
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
Current Per SF
Base Rent
Occupied Space $319,280 $11.65
Vacant Space at Market Rents (600 SF) $7,200 $12.00
GROSS POTENTIAL RENT $326,480 $11.66
Expense Reimbursements
Reimbursements $63,176 $2.26
GROSS POTENTIAL INCOME $389,656 $13.92
Vacancy/Collection Allowance (% of GPI) 5% / $19,483 $0.70
EFFECTIVE GROSS INCOME $370,173 $13.22
Total Expenses $78,564 $2.81
NET OPERATING INCOME $291,610 $10.41
Gross Leasable Area (GLA) 28,000 SF
INCOME & EXPENSES
6
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT SUMMARY
Tenant GLA % of
GLA
Lease
Commence
Lease
Expire
Annual
Rent
Rent/
SF
Changes
On
Changes
To
Expense
Reimbs.
Optionst Lease
Type
All American Check
Cashing
2,700 9.64% 08/01/2012 07/31/2017 $34,380.00 $12.73 08/01/2015 $35,400.00 $6,081.36 2,5 Year NNN
CATO 6,000 21.43% 03/01/2001 01/31/2017 $61,500.00 $10.25 02/01/2017 $76,500.00 $10,415.16 3,5 Year NNN
Direct Auto
Insurance
1,200 4.29% 11/01/2004 10/31/2016 $18,000.00 $15.00 N/A N/A $2,881.56 1,5 Year NNN
GameStop 1,200 4.29% 02/01/2004 01/31/2016 $14,400.00 $12.00 $2,141.16 N/A NNN
Gao Ming Lin 1,200 4.29% 01/01/2014 12/31/2019 $14,400.00 $12.00 02/01/2017 $16,800.00 $3,600.00 2,5 Year NNN
Hibbett Sporting 4,500 16.07% 03/16/2000 4/30/2017 $63,000.00 $14.00 N/A N/A $7,572.24 N/A NNN
Nail E 600 2.14% 06/01/2011 05/31/2016 $10,500.00 $17.50 6/1/2015N/A $11,100.00 $1,639.08 N/A NNN
RadioShack 2,500 8.93% 02/10/2000 03/31/2017 $26,000.04 $10.40 N/A N/A $4,151.04 2,5 Year NNN
Sally Beauty Supply 1,500 5.36% 06/23/2011 05/31/2016 $17,100.00 $11.40 06/01/2016 $19,500.00 $3,377.86 2,5 Year NNN
Lease Out for
Signature
6,000 21.43% 01/01/2015 12/31/2020 $60,000.00 $10.00 $19,378.80 NNN
Vacant 600 2.14% $7,200.00 $12.00 $1,937.88
TOTAL VACANT 600 2.14% $7,200.00 $1,937.88
TOTAL OCCUPIED 27,400 97.86% $319,280.04 $159,300.00 $61,238.26
TOTAL 28,000 100.00% $326,480.04 $159,300.00 $63,176.14
7
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
For The Year Beginning Year 1
Jan 2014
Year 2
Jan 2015
Year 3
Jan 2016
Year 4
Jan 2017
Year 5
Jan 2018
Year 6
Jan 2019
Year 7
Jan 2020
Year 8
Jan 2021
Year 9
Jan 2022
Year 10
Jan 2023
Tenant(s) Name Direct Auto
Insurance
GameStop
Nail E
Sally Beauty
Supply
All American
Check
Cashing
CATO
Hibbett
Sporting
Hibbett
Sporting
RadioShack
Gao Ming Lin Lease Out
for
Signature
Total Number of Tenants 4 5 1 1
Total Square Feet 4,500 16,600 1,200 6,000
Total Percentage 16.1% 59.3% 4.3% 21.4%
Cumulative Percentage 16.1% 75.4% 79.7% 101.1%
Percentage of SF Expiring Number of Tenants Expiring Cumulative % of SF Expiring
0%
10%
20%
30%
40%
50%
60%
70%
80%
90%
100%
110%
To
tal P
roje
ct S
qu
are
Fo
ota
ge
0
1
2
3
4
5
Nu
mb
er
of T
en
an
tsJan 2014
0%Jan 2015
0%Jan 2016
16%Jan 2017
59%Jan 2018
0%Jan 2019
4%Jan 2020
21%Jan 2021
0%Jan 2022
0%Jan 2023
0%
LEASE EXPIRATION SUMMARY
Any projections, opinions, assumptions or estimates used here within are for example purposes only and do not represent the current or future performance of the property.
Tenant Name: All American Check Cashing
Lease Commencement: 08/01/2012
Lease Expiration: 07/31/2017
Gross Leasable Area (GLA): 2,700
Original Term: Five-Years
Option Term: Two, Three-Year
Pro Rata Share of Project: 10%
Headquartered: Ridgeland, MS
No. of Locations: Five
All American Check Cashing is a short term lender providing rapid access to short term funds in the form of payday
advances and title loans. Additionally, All American Check Cashing provides check cashing services.
All American Check Cashing is one of the largest independently owned payday loan companies in the state of
Mississippi. With locations throughout Mississippi, Louisiana and Alabama. All American continues to grow at a steady
and sustained pace and is a 100 percent debt free company.
Since 1999, when the doors opened at the first All American Check Cashing store located on the “Square” in Canton,
Mississippi, All American Check Cashing has experienced continuous solid growth. All American’s second store opened
in Eupora, Mississippi on January 1, 2000 and their third location opened in Lexington, Mississippi in December 2000.
In 2002, All American purchased two existing offices, one located in Hazlehurst, Mississippi and the second located in
Belzoni, Mississippi. This expansion pattern has continued over the past 13 years and contributed to their ongoing
success.
Lease Years Annual Rent Monthly Rent Annual Rent/SF
08/01/2012 - 07/31/2013 $32,400.00 $2,700 $12.00
08/01/2013 - 07/31/2014 $33,360.00 $2,780 $12.36
08/01/2014 - 07/31/2015 $34,380.00 $2,865 $12.73
08/01/2015 - 07/31/2016 $35,400.00 $2,950 $13.11
08/01/2016 - 07/31/2017 $36,480.00 $3,040 $13.51
Base Rent
8
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
9
CAM Charges $5,400.00, adjustable on annual basis. Tenant will pay
(an estimated) $450.00 per month towards its pro rata
share of CAM, property tax and property insurance for
the first full year.
Real Estate Taxes Tenant pays its pro rata share of taxes. Tenant's
estimated monthly tax payments are $165.00.
Insurance Tenant pays its pro rata share of insurance. Tenant's
estimated monthly insurance payments are $55.00.
Utilities If tenant's water and sewer are separately metered, such
will be excluded from tenant's common expense
contribution. Tenant pays for all utilities required in
connection with the premises.
Maintenance &
Repairs
Tenant will keep and maintain the premises and each
and every part thereof in good order and condition and
to make all repairs thereto and the fixtures and
equipment therein and the appurtenances thereto.
Tenant will carry out a program of regular maintenance
and repair of the premises and at least once every three
years completely redecorate the premises. Tenant
maintains the HVAC and a quarterly maintenance
contract for the such equipment serving the premises.
Service contract being after landlords 12 month
warranty from the lease commencement date and will be
limited to $1,000.00 per annum. Landlord reimburses
tenant for any annual expenses related to HVAC
exceeding said amount. Tenant is responsible for all
interior, non-structural maintenance and repair including
HVAC, plate glass, plumbing, electrical wiring, etc.
Management Tenant reimburses for property management.
Roof & Structure Landlord's obligations. Subject to the provisions of
those paragraphs delaying condemnation, to be
required to make any repairs of any kind of nature to the
demised premises, expect for necessary repairs to slab
floor and structural roof or ceiling thereof and structural
repairs to the building of which the demised premises
forms a part. Landlord is responsible for exterior and
interior structural maintenance and repair, including the
roof, roof skin, and any plumbing or electrical wiring that
is located outside of the premises or that does not
exclusively serve the premises, and the common areas.
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Tenant Name: CATO
Lease Commencement: 03/01/2001
Lease Expiration: 01/31/2017
Gross Leasable Area (GLA): 6,000
Original Term: Five-Years, 11-Months
Option Term: Three, Five-Year
Pro Rata Share of Project: 21%
Headquartered: Charlotte, NC
No. of Locations: More than 1,000 stores in 32 states
Web Site: www.catofashion.com
Cato Corporation is an American retailer of women's fashions and accessories. The company operates stores that are
located in the southeastern United States in a variety of markets ranging from small towns to metropolitan areas. The
market cap of Cato Corporation was 905.7 million U.S. dollars as of November 11, 2013.
The Cato Corporation (Cato) operates the stores under several names including Cato, Cato Fashions and Cato Plus.
The Fashion Metro and Versona Accessories stand for the fashion series. The Company's stores includes a variety of
clothes such as dressy, career, casual sportswear, dresses, coats, shoes, lingerie, costume jewelry, handbags, men's
wear and lines for kids and newborns.
At Cato, you'll find the latest fashion styles for any occasion - work or play, dressy or casual in junior/misses and plus
sizes. They have jewelry, shoes and accessories, too. Be sure to check them out for on-trend fashions, high quality and
exclusive styles; all at an exceptional value. You can count on Cato for new fashions every week at low prices,
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
03/01/2001 - 01/31/2007 $58,500.00 $4,875 $9.75
Base Rent
Option Rent
Lease Years Annual Rent Monthly Rent Annual Rent/SF
02/01/2007 - 01/31/2012 $61,500.00 $5,125.00 $10.25
02/01/2012 - 01/31/2017 $61,500.00 $5,125.00 $10.25
02/01/2017 - 01/31/2022 $76,500.00 $6,375.00 $12.75
10
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
11
CAM Charges Tenant will pay its pro rata share of CAM costs. Tenant
agrees to make a monthly contribution for CAM
charges of ($275.00) for the first year of the lease. If
tenant is required to make an additional payment for
CAM costs, such payment will not exceed five percent
of tenancy's payment of costs for the previous calendar
year.
Real Estate Taxes Tenant will pay its pro rata share of real estate taxes,
estimated to be $1.12 per square foot per annum for
the first full tax year.
Insurance Tenant will pay its pro rata share of landlord's
insurance, estimated to be $0.15 per square foot per
annum for the first annual billing.
Utilities Tenant agrees to pay all charges incurred for utilities
used at the premises.
Maintenance &
Repairs
Tenant will maintain all interior portions of the Premises
to HVAC serving the premises, as well as accessible
interior plumbing, electrical, plate glass, doors and the
interior of the premises in general.
Management Tenant reimburses for property management.
Percentage Rent Three percent of all completed gross sales in excess of
the base sales over the breakpoints set forth in the rent
schedule. In the event that any time after the first five
years of this lease term, lessee remodels the premises
or makes major repairs to the premises ($2,000.00 or
more), then lessee shall be allowed to recover the cost
of such remodeling or repairs by deducting any such
expense form any percentage rent.
Roof & Structure Landlord will maintain, repair and replace the structural
foundations and structural walls and the structural
portions of the roof of the shopping center buildings
and plumbing and electrical systems exterior to those
buildings. As a part of CAM, landlord will maintain and
install any fire protection system, and landlord is
responsible for pest control in the center excluding the
premises.
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Co-Tenancy If Wal-Mart Supercenter, Dollar Tree
Store or Radio Shack does not open
for business or thereafter should
vacate its premise or cease
operations on the property adjacent
to the shopping center, tenant may
delay its opening date and rental
commencement date until such
major anchor tenant is open for
business. Tenant may terminate if
the Wal-Mart co-tenancy is not
cured within six months. Tenant may
terminate if the Dollar Tree Store and
RadioShack co-tenancy is not cured
within 12 months. During the period
of major anchor tenant's vacancy,
Tenant's monthly fixed rent and
annual percentage rent will abate to
an amount equal to 1/2 of the
monthly rate. If less than 60 percent
of the GLA of the small shop space
is not occupied, tenant may elect to
(a) not open for business or pay
rents or other charges under the
lease until such co-tenancy failure is
cured. Beginning 12 months after
the date on which rental would have
commenced, and tenant has not
opened for business and co-tenancy
failure has not been cure, either
party may terminate. (b) To open for
business with rents abated by 1/2
until the co-tenancy failure has been
cured. (c) If failure continues for 12
months of the date which the above
occupancy drops below 60 percent
whichever later occurs, tenant may
terminate so long as such 60
percent occupancy has not been
achieved, upon 30 days written
notice.
Tenant Name: Direct General Auto Insurance
Lease Commencement: 11/01/2004
Lease Expiration: 10/31/2016
Gross Leasable Area (GLA): 1,200
Original Term: 12-Years
Option Term: N/A
Pro Rata Share of Project: 4%
Headquartered: Nashville, TN
No. of Locations: 400
Web Site: www.directgeneral.com
When it comes to insurance, Direct Auto is all about choices, simplicity and savings. They know that you want the
option to choose the right amount of coverage for your needs, friendly agents who are available when you need them to
help you understand your policy, and affordable payment plans. That's why insurance from Direct Auto is easy to
choose and easy to pay for. Their motto is "Be Direct," and they stand by it when they work with you to find the best
coverage for your needs.
At Direct Auto, they specialize in helping you meet the minimum insurance requirements, and they'll help you get
additional coverage if you want or need it. Whether you're meeting state car insurance requirements, need additional
perks like roadside assistance, are in need of motorcycle insurance, or want term life insurance, Direct Auto has the
expertise to make it happen. At Direct, they welcome all drivers to apply for coverage, even those who may be
considered "high-risk," may not be accepted by other companies, or who are in need of SR22 certifications. Whether
you're looking for cheap insurance for the first time, switching insurance companies to save money, recovering from a
bad driving record, or working to improve your level of existing coverage, Direct Auto welcomes you to apply for
coverage. We can even help you create a customized payment plan that suits your budget. Just work with a
representative to establish your payment date, a payment schedule, and a monthly amount. That's it.
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
11/01/2004 - 10/31/2007 $15,600.00 $1,300 $13.00
Base Rent
Option Rent
Lease Years Annual Rent Monthly Rent Annual Rent/SF
08/30/2007 - 11/01/2010 $156,000.00 $13,000.00 $130.00
08/04/2010 - 10/31/2013 $16,800.00 $1,400.00 $14.00
11/01/2013 - 10/31/2016 $18,000.00 $1,500.00 $15.00
12
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
13
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
CAM/Operating
Charges
Tenant shall pay its pro rata share of complex operating
costs, equal to 4.29 percent. Costs include; all costs incurred
by landlord in operating, maintaining and repairing the
complex including without limitation; the cost of clearing
snow and ice; trash, garbage and other refuse removal; the
cost and expense of gardening and landscaping; landlord's
insurances including bodily injury, public liability, property
damage liability, fire and extended coverage or all risk
insurance covering the complex, rent insurance; water and
sewer charges; repairs to the building and building
improvements and other parts of the complex; restriping
parking areas repair to parking areas painting; maintenance
and repair of traffic and directional signs and equipment;
extermination; electrical, water or other utility charges
serving the common areas; policing and regulating traffic;
structural repairs and roof maintenance, a reserve equal to
eight percent of the estimated cost for resurfacing the
parking area; five percent of all of the basic rent to cover
landlord's administrative supervision, overhead and general
conditions costs, etc.
Real Estate Taxes Tenant shall pay its pro rata share of real estate taxes, equal
to 4.29 percent.
Insurance Included in tenant's share of operating expenses.
Utilities Tenant shall pay all charges for water, electricity, fuel and
other utilities consumed at the demised premises during the
term.
Maintenance &
Repairs
Tenant shall at its sole cost and expense, keep and maintain
all portions of the demised premises in a clean, wholesome
and sanitary condition and in good order and repair,
including, but not limited to all entrances, vestibules,
partitions, windows and window frames, moldings, glass
doors, lighting, plumbing, electrical, HVAC, fixtures and
equipment. Tenant shall also obtain a standard service
agreement from a reputable mechanical systems service
company for the regular service and maintenance of the
HVAC systems in the demised premises.
Management Tenant reimburses management fees.
Roof & Structure Landlord shall make structural repairs to the exterior walls,
common exterior facade, roof and foundation of the building,
maintain the common area and maintain utility lines, drains
and related facilities, serving all tenants in the complex, and
clean the exterior of the building except for those obligations
which are the responsibility of the tenant.
Co-Tenancy N/A
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Tenant Name: GameStop
Lease Commencement: 02/01/2004
Lease Expiration: 01/31/2016
Gross Leasable Area (GLA): 1,200
Original Term: 12-Years, Seven-Months
Option Term: N/A
Pro Rata Share of Project: 4%
Headquartered: Grapevine, TX
No. of Locations: 6,457
Web Site: www.gamestop.com
GameStop Corporation is an American video game, consumer electronics, and wireless services retailer. The company
is headquartered in Grapevine, Texas and operates 6,457 retail stores throughout the United States, Canada, Australia,
New Zealand and Europe. The company's retail stores primarily operate under the GameStop, EB Games, and
Micromania brands.
GameStop is a global multichannel video game, consumer electronics and wireless services retailer. It is a family of
specialty retail brands that makes the most popular technologies affordable and simple. They are committed to
delivering innovation to consumers anywhere, anytime and anyway they want it. Whether looking for new or pre-owned,
digital or physical video game titles, the latest in video game hardware or accessories or consumer electronics, gaming
and technology enthusiasts are invited to discover and enjoy their favorite products in GameStop's welcoming
environment.
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
02/01/2004 - 01/31/2009 $18,000.00 $1,500 $15.00
Base Rent
Option Rent
Lease Years Annual Rent Monthly Rent Annual Rent/SF
02/01/2009 - 01/31/2011 $14,400.00 $1,200.00 $12.00
02/01/2011 - 01/31/2013 $14,400.00 $1,200.00 $12.00
02/01/2013 - 01/31/2018 $14,400.00 $1,200.00 $12.00
14
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
15
CAM Charges Lndlord estimates tenant's first year share of CAM will be
$1.55 per square foot excluding taxes. Tenant shall pay
tenant's pro rata share of all costs incurred by landlord
related to common area of the center.
Real Estate Taxes Landlord estimates tenant's first year share of real estate
taxes will be $1.61 per square foot. Tenant shall pay tenant's
pro rata share of taxes.
Insurance Lndlord estimates tenant's first year pro rata share of
insurance to be $0.22 per square foot. Tenant shall pay
tenant's pro rata share of taxes.
Utilities Tenant agrees to pay for all public utility services rendered or
furnished to leased premises during the term. If the property
is not metered then tenant agrees to pay tenant's pro rata
share of utilities increased on all annual basis.
Maintenance &
Repairs
Tenant shall keep leased premises in good, clean and
habitable condition, normal wear and tear excepted, and
shall at sole cost keep premises free of insects, rodents,
vermin and other pests and make all needed repairs and
replacements including broken glass, HVAC and doors, etc.
Management Tenant pays management plus administrative fees equal to
tenants pro rata share of CAM costs.
Operations Common area maintenance costs include; operating,
repairing, replacing, lighting, cleaning, maintenance, painting,
securing, managing the center and management fee. Tenant
shall pay an admin fee equal to 10 percent of tenant's pro
rata share of CAM costs.
Co-Tenancy In the event that less than 70 percent of the gross leasable
area of the inline tenant space is occupied and open for
business Tenant shall pay in lieu of minimum rent an amount
equal to 75 percent of the minimum rent until such excess
vacany is cured. If excess vacancy continues for six months
or more, then tenant shall have the right to terminate upon 30
days written notice.
Roof & Structure Landlord shall maintain at sole cost, in good condition and
repair the structural integrity of the leased premises including
the exterior of the buildings, the roof, structural walls and
foundations, roof and down spouts, etc.
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Tenant Name: Gao Ming Lin
Lease Commencement: 02/01/2014
Lease Expiration: 01/31/2019
Gross Leasable Area (GLA): 1,200
Original Term: Five-Years
Option Term: Two Five-Year
Pro Rata Share of Project: 4%
Headquartered: Grenada, MS
No. of Locations: One
Web Site: N/A
Asian Restaurant located in Grenada, Mississippi. Both sit down and take out dining is available at this restaurant.
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
02/01/2014 - 01/31/2017 $14,400.00 $1,200 $12.00
02/01/2017 - 01/31/2019 $16,800.00 $1,400 $14.00
Base Rent
16
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Gao Ming Lin
Market RentMarket Rent Market Rent
Market Rent Market RentMarket Rent
17
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
CAM Charges Tenant pays its pro rata share of operating expenses.
Initial CAM, property tax and insurance: $300.00 per
month reconciled annually.
Real Estate Taxes Tenant pays its pro rata share of taxes.
Insurance Tenant pays its pro rata share of insurance.
Utilities Tenant pays the cost of all utilities furnished to the
premises, or the center and used by tenant.
Maintenance &
Repairs
Tenant will keep the premises and fixtures, plumbing,
HVAC serving the premises, regular pest control and
regular HVAC maintenance contracts, etc; repair and
replacement of any broken windows, plate glass, doors of
storefronts, etc.
Management Tenant pays management fee.
Roof & Structure Landlord will keep and maintain the roof and the structural
portion of the center, exclusive of doors and windows.
Operations Operating expenses include: utilities, management fees,
maintenance, snow and ice removal, trash removal,
landscaping and repairs, etc.
Co-Tenancy N/A
Termination Option: Tenant shall have a one time early lease termination option
to be exercised no later than October 1, 2016.
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Gao Ming Lin
Tenant Name: Hibbett Sporting Goods
Lease Commencement: 03/16/2000
Lease Expiration: 4/30/2017
Gross Leasable Area (GLA): 4,500
Original Term: Five-Years
Option Term: Two, Five-Year
Pro Rata Share of Project: 16%
Headquartered: Birmingham, AL
No. of Locations: 832
Web Site: www.hibbett.com
Hibbett Sports, Incorporated is a publicly traded holding company for Hibbett Sporting Goods, a full line sporting goods
retailer. Headquartered in Birmingham, Alabama, the company has over 832 locations in approximately 28 states.
Hibbett Sports operates sporting goods stores in small to mid-sized markets in the southeast, southwest, and lower
midwest regions of the United States. Hibbett Sporting Goods offer a range of athletic equipment, footwear and
apparel.
In May 2012, Hibbett Sports reported total assets of $335.83 million.
Hibbett Sports has a simple philosophy: it's all about the customer. Though the company has grown to over 800 stores,
they have never lost sight of their roots as a neighborhood sporting goods store.
They start at the local store level, carefully choosing a selection of sporting goods designed to meet the needs of the
cities and towns where they are located. They strive to make each story about the customer and their needs, offering
the highest quality name brands and very competitive prices. They separate themselves from the competition with their
excellent customer service, training every associate to equip them with exceptional product knowledge that helps them
serve you better.
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
03/16/2000 - 02/31/2005 $54,900.00 $4,575 $12.20
Base Rent
Option Rent
Lease Years Annual Rent Monthly Rent Annual Rent/SF
03/01/2005 - 02/31/2010 $58,500.00 $4,875.00 $13.00
03/01/2010 - 02/31/2015 $63,000.00 $5,250.00 $14.00
18
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
19
CAM Charges Tenant shall pay a CAM fee in monthly installments together
with the minimum rent. The maximum annual CAM fee shall not
be increased by more than four percent over the previous year.
Tenant's CAM fee for the period from the rent commencement
date through the first full lease year shall not exceed $2,475.00.
Real Estate Taxes Tenant shall pay its percentage share of real estate taxes. Taxes
for the first full lease year are estimated at $5,616.00.
Insurance Included in tenant's operating expenses.
Utilities Tenant shall pay all utility charges and deposits required to
establish accounts for gas, heat, light, water, sewer, electricity,
garbage and other utility use services supplied to the lease
premises during the term of the lease.
Maintenance &
Repairs
Tenant shall maintain at its expense the interior of the leased
premises, including the doors and windows in good condition
and repair. Tenant's obligation to repair, replace and otherwise
maintain the HVAC system (after the warranty period of five
years) shall be limited to the purchase of a standard preventive
maintenance contract from a vendor reasonably acceptable to
landlord and the aggregate additional repair and maintenance
costs of not more than $.20 per square foot of floor surface
within the lease premises for each lease year.
Management Tenant reimburses for management fee.
Percentage Rent Three percent of gross sales in excess of the sales base for
each lease year. Sales base shall be an amount equal to (i) the
minimum rent payable for such lease year (plus the amount for
any ""free rent" to which the tenant was entitled for such lease
year as if it were in fact paid) divided by (ii) three percent."
Co-Tenancy In event that Dollar Tree and It's Fashion are not open and
operating as of the rent commencement date, tenant shall pay,
in lieu of minimum rent, percentage rent, and additional rent,
two percent of gross sales until the co-tenant requirement has
been satisfied. If such shall remain unsatisfied for a period of six
months or more, following the rent commencement date, tenant
shall be entitled to continue paying two percent of gross sales
or to terminate the lease upon 30 days written notice to the
landlord. If tenant terminates, landlord shall reimburse tenant for
all costs related to opening the store in the leased premises. L
andlord guarantees that at all times during the term, Wal-Mart
shall be open and operating in the center during the days and
hours designated as regular center hours. In event that the on-
going co-tenant requirement is not met for a period of seven
consecutive dates at any given time, tenant shall have the right
to terminate the lease upon 30 days written notice to landlord.
Roof & Structure Landlord shall maintain at its expense the structure, roof and
exterior of the leased premises and shall warrant the mechanical
systems and the HVAC system, for a period of five years from
the commencement date.
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Tenant Name: Nail E
Lease Commencement: 06/01/2011
Lease Expiration: 05/31/2016
Gross Leasable Area (GLA): 600
Original Term: Two-Years
Option Term: N/A
Pro Rata Share of Project: 2%
Headquartered: Grenada, MS
No. of Locations: One
Web Site: N/A
Nail Salon.
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
06/01/2011 - 05/31/2012 $9,000.00 $750 $15.00
06/01/2012 - 05/31/2013 $9,300.00 $775 $15.50
Base Rent
Option Rent
Lease Years Annual Rent Monthly Rent Annual Rent/SF
6/1/2013-5/31/2014 $9,900.00 $825.00 $16.50
6/1/2014-5/31/2015 $10,500.00 $875.00 $17.50
6/1/2015-5/31/2016 $11,100.00 $925.00 $18.50
20
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
Nail E
TENANT & LEASE SUMMARY
CAM Charges CAM: $90.00 per month for the first year $1.80 per square
foot. Tenant pays tenant's share of common expense
contribution. Common expense contribution includes
landlord's insurance, cleaning, maintain, repairing,
replacing, and painting of the entire center and all
equipment serving the common areas; utilities for the
common areas; admin fee; reserves in an amount not to
exceed five percent of the total common expenses for
deferred repair and maintenance, etc.
Real Estate Taxes Tenant shall pay tenant's share to landlord as tax
contribution.
Insurance Included in common expense contribution.
Utilities Water and sewer shall be sub-metered. If tenant uses more
water or sewer than other premises in the center landlord
may charge tenant for the excess.
Tenant shall be responsible for paying for all utilities
required in connection with the demised premises.
Maintenance &
Repairs
Tenant shall keep and maintain the demised premises and
the fixtures and equipment therein and the appurtenances
thereto, including the HVAC, windows and window frames,
doors and door frames, floor coverings, interior walls and
ceilings, etc. Tenant shall maintain a maintenance contract
for the HVAC system.
Management Tenant pays management and administrative fees.
Co-Tenancy N/A
Roof & Structure Landlord agrees to maintain and operate the common
areas.
Landlord's obligations to be required to make any repairs of
any kind of nature to the demised premises, except for
necessary repairs to slab floor and structural roof or ceiling
thereof and structural repairs to the building of which the
demised premises for a part.
21
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
Nail E
TENANT & LEASE SUMMARY
Tenant Name: RadioShack
Lease Commencement: 02/10/2000
Lease Expiration: 03/31/2017
Gross Leasable Area (GLA): 2,500
Original Term: Five-Years
Option Term: Two, Five-Year
Pro Rata Share of Project: 9%
Headquartered: Fort Worth, TX
No. of Locations: 7,150 +
Web Site: www.RadioShack.com
RadioShack is a leading national retailer of innovative technology products and services, as well as products related to
personal and home technology and power supply needs. RadioShack offers consumers products and services from
leading national brands, exclusive private brands and major wireless carriers, all within a comfortable and convenient
shopping environment.
Today’s RadioShack is dedicated to reinvigorating stores, revamping product assortment and repositioning the brand.
With a refined product mix, enhanced in-store experience and expert associates, the new RadioShack is the
neighborhood technology resource, equipping consumers with the right product and know-how based on their needs.
RadioShack continues to make significant strides in all five areas of our turnaround plan, most visibly through our new
brand, updated stores and new product assortment.
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
02/10/2000 - 03/31/2007 $32,500.00 $2,708 $13.00
Base Rent
Option Rent
Lease Years Annual Rent Monthly Rent Annual Rent/SF
04/01/2007 - 03/31/2010 $32,499.96 $2,708.33 $13.00
04/01/2010 - 03/31/2012 $35,000.00 $2,916.67 $14.00
04/01/2012 - 03/31/2017 $26,000.00 $2,166.67 $10.40
04/01/2017 - 03/31/2022 $37,500.00 $3,125.00 $15.00
04/01/2022 - 03/31/2027 $40,000.00 $3,333.33 $16.00
22
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
23
PRICING AND FINANCIAL ANALYSIS
CAM Charges Tenant pays proportionate share of the common area
expenses. CAM shall not increase by more than five
percent over the previous fiscal year. First fiscal year
insurance charges estimated to be $0.55 per square
foot.
Real Estate Taxes Tenant pays tenant's share of real estate taxes. First
fiscal year insurance charges estimated to be $1.00 per
square foot.
Insurance Tenant pays tenant's proportionate share of insurance.
First fiscal year insurance charges estimated to be
$0.20 per square foot.
Utilities Tenant shall pay the actual charges for electricity, gas,
water, sewer and telephone services used in the
demised premises.
Maintenance &
Repairs
Tenant shall maintain all other parts of the demised
premises which are not required to be maintained by
landlord including the windows and doors of the
demised premises and all glass therein; the HVAC
equipment and plumbing which exclusive service the
demised premises; and tenant's improvements, trade
fixtures and equipment.
Management Tenant pays management.
Operations Common area expenses shall include of repairing,
cleaning, maintaining, protecting, removing snow, ice,
refuse and debris, lighting, insuring, and otherwise
operating the common areas. Common area expenses
may include: wages and salaries; security guards;
landscaping; utilities; etc.
Co-Tenancy If Wal-Mart discontinues operations and a similar tenant
does not replace it and open for business within a
period of six months tenant shall have the option to
terminate this lease upon 90 days prior notice to
landlord.
Roof & Structure Roof repair and replacement is included in CAM.
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
Tenant Name: Sally Beauty Supply
Lease Commencement: 06/23/2011
Lease Expiration: 05/31/2016
Gross Leasable Area (GLA): 1,500
Original Term: Five-Years
Option Term: Two, Five-Year
Pro Rata Share of Project: 5%
Sally Beauty Holdings, Inc.
Headquartered:
Denton, Texas
Sally Beauty Holdings, Inc.
No. of Locations:
4,669+
Web Site: www.sallybeauty.com and
www.sallybeautyholdings.com
Sally Beauty Holdings, Incorporated is a global distributor and retailer of professional beauty products with revenues of
$3.6 billion annually. Through the Sally Beauty Supply and Beauty Systems Group business, the company sells and
distributes through over 4,669 stores, including approximately 182 franchised units, throughout the United States and
Puerto Rico, the United Kingdom, Belgium, Chile, France, Canada, Mexico, Ireland, Netherlands, Spain, and Germany.
Sally Beauty Supply, Sally Beauty USA, Sally Beauty Canada, Sally UK, Sally Beauty Mexico Pro Duo Sinelco InterSalon
Beauty Systems Group, CosmoProf Armstrong McCall Salon Success (UK). Sally Beauty Supply is the world's largest
distributor and retailer of professional beauty products based on a store count of more than 3,300 stores in 11
countries.
Sally Beauty Supply stores service both retail consumers and salon professionals by offering more than 9,000 products
for hair, skin and nails through professional lines such as Clairol, L'Oreal, Wella and Conair, as well as an extensive
selection of proprietary merchandise.
Lease Summary
Lease Years Annual Rent Monthly Rent Annual Rent/SF
06/23/2011 - 05/31/2016 $17,100.00 $1,425 $11.40
Base Rent
Option Rent
Lease Years Annual Rent Monthly Rent Annual Rent/SF
06/01/2016 - 05/31/2021 $19,500.00 $1,625.00 $13.00
06/01/2021 - 05/31/2026 $21,750.00 $1,812.50 $14.50
24
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
25
CAM Charges CAM, taxes and Insurance: first year estimated; $1.80
per square foot. Lessee agrees to reimburse landlord
for lessee's proportionate share of CAM expenses. After
the first lease year, lessee's proportionate share of CAM
expenses shall not exceed the lesser of 10 percent of
the minimum annual rent or 105 percent of the CAM
expenses for the preceding lease year."
Real Estate Taxes Lessee shall reimburse landlord its proportionate share
of real property taxes.
Insurance Tenant pays its pro rata share of Insurance.
Utilities Lessee shall pay all charges for gas, electricity, water
and other utilities consumed on or furnished to the
premises.
Maintenance &
Repairs
Lessee, at its sole cost and expense, shall maintain the
exposed and interior plumbing, window glass, plate
glass and doors; HVAC systems; and the interior
surfaces of the premises.
Management Tenant pays management fee.
Operations CAM expenses include all expenses actually incurred
by landlord to maintain the common area. Such
maintenance shall include: keep the common areas
properly policed, drained, free of snow, ice, water,
rubbish and other obstructions, and in a neat clean
orderly and sanitary condition; keep the common areas
well lit, during the appropriate periods; insurance; etc.
Co-Tenancy If at anytime after lessee has occupied the premises,
Wal-Mart Supercenter discontinues its operations and
a similar lessee does not replace it within a period of
180 days lessee may, at its election, terminate this lease
by giving landlord 90 days written notice at which time
this lease shall terminate or lessee may operate on 50
percent base rent basis.
Roof & Structure Landlord shall keep and maintain the common area.
Landlord shall at its sole cost and expense make all
structural repairs to the premises, including the
foundation, bearing walls and roof. Landlord will
maintain the underground and otherwise concealed
plumbing and the exterior surface of outside walls,
excluding window, plate and door glass.
PRICING AND FINANCIAL ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
TENANT & LEASE SUMMARY
24-Hr Walmart Shadow AnchoredGRENADA, MS
PROPERTY DESCRIPTION
Marcus & Millichap is pleased to present a 28,000-square foot, multi-tenant shopping center, located in Grenada, Mississippi. This property boasts strong historical occupancy over the past 10 years. The center consists of national credit tenants including CATO, GameStop, Hibbett Sporting Goods, RadioShack, Sally Beauty Supply and Direct Auto Insurance.
This subject property at 1550 Jameson Drive is in a strong trade area, just off Highway 8 and the interchange to Interstate 55 and adjacent to a 24-Hour Walmart Supercenter. This is the main trade area for the community which includes national retailers such as McDonalds, Burger King, Advanced Auto, Subway, Hampton Inn & Suites, Wendys, Holiday Inn, Days Inn, Enterprise, Dominos, Pizza Hut and Church's Chicken.
Grenada is located halfway between Memphis, Tennessee and Jackson, Mississippi. It is a place with a warm small town atmosphere nestled in a serene woody landscape. The population is about 14,040 within a five mile radius. There are a number of historical sites in Grenada, including the First Baptist Church, the Historic Downtown Square, and numerous family homes from the 1800s.
Grenada Plaza is an easy property to own and operate.
Investment Highlights
■ 24-Hour Walmart Shadow Anchored Shopping Center
■ National Credit Tenants
■ NNN Leases
■ Traffic Counts - 19,000 Vehicles per Day
■ Low Cost per Square Foot, $100. Below Replacement Value
■ Excellent Visibility From Highway 8
27
PROPERTY DESCRIPTION
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
INVESTMENT OVERVIEW
Construction
Features
■ Brick and Block Construction
■ Drivet / Stucco Exterior
■ Easy to Maintain
■ Great Tenant Mix
■ Strong Historical Occupancy
■ National Tenants
28
PROPERTY DESCRIPTION
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
PROPERTY FEATURES
29
PROPERTY DESCRIPTION
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
PROPERTY PHOTOS
30
PROPERTY DESCRIPTION
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
AREA MAPS
Local Map Regional Map
31
PROPERTY DESCRIPTION
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
SITE PLAN
32
PROPERTY DESCRIPTION
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
AERIAL PHOTO
33
PROPERTY DESCRIPTION
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
AERIAL PHOTO
24-Hr Walmart Shadow AnchoredGRENADA, MS
RECENT SALES
1)
2)
3)
24-Hr Walmart Shadow Anchored
Clinton Shopette (Target Shadow Center)
Walmart Court Shopping Center
Walmart Shadow Center
35
RECENT SALES
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
RECENT SALES MAP
0.00
30.00
60.00
90.00
120.00
150.00
180.00
210.00
240.00
270.00
Subject ClintonShopette(TargetShadowCenter)
WalmartCourt
ShoppingCenter
WalmartShadowCenter
0.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
Subject ClintonShopette(TargetShadowCenter)
WalmartCourt
ShoppingCenter
WalmartShadowCenter
Average Price per Square Foot
36
RECENT SALES
24-Hr Walmart Shadow AnchoredGRENADA, MS
Average Cap Rate
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
CAP RATE AND PRICE PER SF
1
2
24-Hr Walmart Shadow Anchored
1550 Jameson Drive
Grenada, MS 38901
Clinton Shopette (Target Shadow Center)
6787 South Clinton Street
Greenwood Village, CO 80112
Walmart Court Shopping Center
100 Walmart Court
Odessa, TX 79763
Comments
Shadow anchored by Target. Fully occupied. Minimal landlord responsibilities. All triple-net leases. Recent renewals; first
lease expiration is February 2017.
Comments
100 percent leased to national tenants. Original tenant roster since construction in 2001 and tenants have renewed multiple
times. Below market rents with ease of management tenant reimbursement of majority of NNN expenses.
Close of Escrow: 05/01/2014 Major Tenants
Year Built: 1985 Payless Shoes
Gross Leasable Area (GLA): 11,442 SF Mathasium
Sale Price: $3,050,000 Great Clips
Percent Down: 88% Las Brisas
CAP Rate: 7.96%
Price/SF (GLA): $267.00
Lot Size: 0.98 Acres
Subject Property
Year Built: 2000 Major Tenants
Gross Leasable Area (GLA): 28,000 SF All American Check
Offering Price: $2,800,000 CATO
Percent Down 35% Direct General Insurance
CAP Rate: 10.41% GameStop
Price/SF (GLA): $100.00 Gao Ming Lin
Lot Size: 2.10 Acres Hibbett Sporting, Nail E
RadioShack, Sally Beauty
37
RECENT SALES
24-Hr Walmart Shadow AnchoredGRENADA, MS
Close of Escrow: 10/07/2014 Major Tenants
Year Built: 2001 CATO
Gross Leasable Area (GLA): 8,500 SF Check n' Go
Sale Price: $1,386,756 RadioShack
Percent Down: 40%
CAP Rate: 8.16%
Price/SF (GLA): $163.00
Lot Size: 1.52 Acres
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
RECENT SALES
3 Walmart Shadow Center
1100 Dutch Fork Road
Irmo, SC 29063
Comments
Walmart shadow center located in Irmo (Columbia), South Carolina. Average daily traffic count of 20,800 on US Highway 76.
All NN leases.
38
RECENT SALES
24-Hr Walmart Shadow AnchoredGRENADA, MS
Close of Escrow: 05/13/2014 Major Tenants
Year Built: 2009 Dollar Tree
Gross Leasable Area (GLA): 48,000 SF Shoe Show
Sale Price: $8,250,000 GNA, Pizza Hut
Percent Down: 100% Verizon, Little Caesar's
CAP Rate: 8.64% Japanese Buffett
Price/SF (GLA): $172.00 Golden Eagle Gold Buyer
Lot Size: 9.4 Acres DK Nails...
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
RECENT SALES
24-Hr Walmart Shadow AnchoredGRENADA, MS
ON MARKET COMPARABLES
1)
2)
3)
24-Hr Walmart Shadow Anchored
Walmart Shadow-Anchored Center
Wal-Mart Shadow-Anchored Retail
Shoppes at Indian Trial (Wal-Mart
Shadow)
40
ON MARKET COMPARABLES
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
ON MARKET COMPARABLES MAP
0.00
30.00
60.00
90.00
120.00
150.00
180.00
210.00
240.00
270.00
300.00
Subject WalmartShadow-Anchored
Center
Wal-MartShadow-Anchored
Retail
Shoppesat
IndianTrial
(Wal-MartShadow)
0.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
Subject WalmartShadow-Anchored
Center
Wal-MartShadow-Anchored
Retail
Shoppesat
IndianTrial
(Wal-MartShadow)
Average Price per Square Foot
41
ON MARKET COMPARABLES
24-Hr Walmart Shadow AnchoredGRENADA, MS
Average Cap Rate
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
CAP RATE AND PRICE PER SF
2
1
24-Hr Walmart Shadow Anchored
1550 Jameson Drive
Grenada, MS 38901
Walmart Shadow-Anchored Center
1035 Hasko Road
Palmetto, FL 34221
Wal-Mart Shadow-Anchored Retail
8653 North Beach Street
Fort Worth, TX 76244
Comments
Walmart shadow-anchored center. Non-credit tenant roster.
Comments
Fully occupied, non-credit tenant roster. All triple-net leases. Wal-Mart shadow anchored retail center. Traffic counts exceed
27,400 vehicles per day. Excellent demographics.
Status: On Market Major Tenants
Year Built: 2006 Akhtar / Convenience Store
Gross Leasable Area (GLA): 17,322 SF Check 'n Go
List Price: $4,999,000 Day Spa
Percent Down: 100% Golden China Restaurant
CAP Rate: 7.25% Goodwill
Price/SF (GLA): $289.00 GS Mobile
Lot Size: 2.215 Acres Just Cut It, Little Caesar's
Status: On Market Major Tenants
Year Built: 2007 Best Dry Cleaners
Gross Leasable Area (GLA): 9,690 SF Chatterbox Bar & Grill
List Price: $1,200,000 Cicely's Beauty Supply
Percent Down: 30% Hot Spins 777
CAP Rate: 7.00% Phil's Barber Shop
Price/SF (GLA): $124.00
Lot Size: 1.04 Acres
Subject Property
42
ON MARKET COMPARABLES
24-Hr Walmart Shadow AnchoredGRENADA, MS
Year Built: 2000 Major Tenants
Gross Leasable Area (GLA): 28,000 SF All American Check
Offering Price: $2,800,000 CATO
Percent Down 35% Direct General Insurance
CAP Rate: 10.41% GameStop
Price/SF (GLA): $100.00 Gao Ming Lin
Lot Size: 2.10 Acres Hibbett Sporting, Nail E
RadioShack, Sally Beauty
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
ON MARKET COMPARABLES
3 Shoppes at Indian Trial (Wal-Mart Shadow)
14035 Independence Boulevard
Indian Trail, NC 28079
Comments
96 percent leased shopping center. Shadow-anchored by Walmart Supercenter. NNN leases plus administration fee. Strong
cash-flow.
43
Status: On Market Major Tenants
Year Built: 2006 CATO
Gross Leasable Area (GLA): 33,586 SF Panera Bread Co
List Price: $6,000,000 Sally Beauty
Percent Down: 100% Sleepy's
CAP Rate: 7.92% The UPS Store
Price/SF (GLA): $178.65 Verizon Wireless
Lot Size: 1.42 Acres
ON MARKET COMPARABLES
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
ON MARKET COMPARABLES
24-Hr Walmart Shadow AnchoredGRENADA, MS
DEMOGRAPHIC ANALYSIS
1 Mile 3 Miles 5 Miles
2000 Population 1,656 12,907 16,167
2010 Population 1,488 11,155 14,611
2013 Population 1,456 10,984 14,360
2018 Population 1,410 10,564 14,040
2000 Households 582 4,949 6,136
2010 Households 549 4,495 5,837
2013 Households 537 4,417 5,729
2018 Households 525 4,291 5,660
2013 Average Household Size 2.57 2.41 2.45
2013 Daytime Population 681 7,436 8,698
2000 Median Housing Value $56,823 $66,959 $68,577
2000 Owner Occupied Housing Units 49.48% 54.12% 57.76%
2000 Renter Occupied Housing Units 42.92% 36.78% 33.04%
2000 Vacant 9.86% 8.67% 9.11%
2013 Owner Occupied Housing Units 66.04% 58.21% 62.69%
2013 Renter Occupied Housing Units 33.96% 41.79% 37.31%
2013 Vacant 13.18% 15.09% 14.65%
2018 Owner Occupied Housing Units 66.45% 58.51% 63.13%
2018 Renter Occupied Housing Units 33.55% 41.49% 36.87%
2018 Vacant 13.64% 15.87% 15.35%
$ 0 - $14,999 26.0% 28.1% 26.0%
$ 15,000 - $24,999 12.9% 15.2% 14.7%
$ 25,000 - $34,999 17.3% 12.4% 12.3%
$ 35,000 - $49,999 13.5% 13.1% 13.9%
$ 50,000 - $74,999 14.6% 15.0% 15.8%
$ 75,000 - $99,999 7.8% 8.4% 8.5%
$100,000 - $124,999 3.0% 3.7% 3.8%
$125,000 - $149,999 0.2% 1.6% 1.8%
$150,000 - $199,999 2.5% 1.6% 2.0%
$200,000 - $249,999 0.9% 0.5% 0.6%
$250,000 + 1.4% 0.6% 0.7%
2013 Median Household Income $30,532 $30,278 $32,237
2013 Per Capita Income $18,050 $17,893 $18,698
2013 Average Household Income $48,899 $44,027 $46,497
Demographic data © 2012 by Experian.
45
DEMOGRAPHIC ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
DEMOGRAPHIC REPORT
Geography: 5 miles
Population
In 2013, the population in your selected geography was 14,360. The population has changed by -11.17% since 2000. It is estimated
that the population in your area will be 14,040 five years from now, which represents a change of -2.23% from the current year. The
current population is 46.7% male and 53.2% female. The median age of the population in your area is 38.6, compare this to the U.S.
average which is 37. The population density in your area is 132.53 people per square mile.
Households
There are currently 5,729 households in your selected geography. The number of households has changed by -6.62% since 2000. It
is estimated that the number of households in your area will be 5,660 five years from now, which represents a change of -1.20%
from the current year. The average household size in your area is 2.45 persons.
Income
In 2013, the median household income for your selected geography is $32,237, compare this to the U.S. average which is currently
$53,535. The median household income for your area has changed by 19.68% since 2000. It is estimated that the median household
income in your area will be $35,241 five years from now, which represents a change of 9.31% from the current year.
The current year per capita income in your area is $18,698, compare this to the U.S. average, which is $28,888. The current year
average household income in your area is $46,497, compare this to the U.S. average which is $75,373.
Race & Ethnicity
The current year racial makeup of your selected area is as follows: 49.10% White, 49.00% African American, 0.18% Native American
and 0.45% Asian/Pacific Islander. Compare these to U.S. averages which are: 72.20% White, 12.65% African American, 0.96%
Native American and 5.01% Asian/Pacific Islander.
People of Hispanic origin are counted independently of race. People of Hispanic origin make up 1.33% of the current year
population in your selected area. Compare this to the U.S. average of 16.55%.
Housing
The median housing value in your area was $68,577 in 2000, compare this to the U.S. average of $110,781 for the same year. In
2000, there were 3,904 owner occupied housing units in your area and there were 2,233 renter occupied housing units in your area.
The median rent at the time was $291.
Employment
In 2013, there are 8,698 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed
that 50.2% of employees are employed in white-collar occupations in this geography, and 49.7% are employed in blue-collar
occupations. In 2013, unemployment in this area is 5.48%. In 2000, the median time traveled to work was 13.8 minutes.
Demographic data © 2012 by Experian.
46
DEMOGRAPHIC ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
SUMMARY REPORT
Number of people living in a given area per square mile.
Demographic data © 2012 by Experian.
47
DEMOGRAPHIC ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
POPULATION DENSITY
The number of people employed in a given area per square mile.
Demographic data © 2012 by Experian.
48
DEMOGRAPHIC ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
EMPLOYMENT DENSITY
Average income of all the people 15 years and older occupying a
single housing unit.
Demographic data © 2012 by Experian.
49
DEMOGRAPHIC ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
AVERAGE HOUSEHOLD INCOME
Two-way, average daily traffic volumes.
50
DEMOGRAPHIC ANALYSIS
24-Hr Walmart Shadow AnchoredGRENADA, MS
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as tothe accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for anyinaccuracies. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services of Texas, Inc. © 2015 V0671096Marcus & Millichap. All rights reserved.
Traffic Count data © 2012 by TrafficMetrix. All rights reserved.
TRAFFIC COUNTS
* Traffic Count Estimate