facebook

PROPERTY DETAILS

Sell your business or commercial property?
Play Video Gallery
Asking Price: $6,700,000 Active
Flyer Private OM Submit LOI Submit POF Financial Financial Due Diligence Due Diligence
FlyerPrivate OMSubmit LOISubmit POFFinancialDue Diligence
Detail
Total Lot Size N/A
Price/Unit N/A
Total Build Area 14,922 Sq Ft
APN 0
Assessors Parcel # 0
Lot Number 0
Block Number N/A
Parcel/Sidewell# N/A
FF&E N/A
Down Payment $2,010,000
Pro Forma IRR N/A
IRR 14.66%
Cash Flow $70,116
Est Loan PYMT N/A
Inventory Included in Price No
Estimated Inventory N/A
Franchise Y/N No
Franchise Transfer Fee N/A
Full Time Employees N/A
Part Time Employees N/A
Non Manager No
Lease 0
Options N/A
Other Specifics 0
Air Rights N/A
Keys N/A
Beds N/A
Rooms N/A
Buildings N/A
Units N/A
Stories N/A
Ceiling Height N/A

Legal Descriptions

Income
Pro Forma CAP N/A
CAP Rate 5.56%
Pro Forma GRM N/A
GRM 13.62
Pro Forma COCR N/A
COCR 3.49%
Cash Flow Before Tax (CFBT) $70,117
Cash Flow After Tax (CFAT) $69,929
Monthly Cash Flow $5,843
Occupancy 95.00%
Gross Income $477,240
Gross Operating Income $477,240
Net Income N/A
Net Operating Income $372,240
EBITDA $372,240
Lotto N/A
Cigarette Sales N/A
Grocery Sales N/A
Liquor Sales N/A
Check Cashing N/A
Food Sale N/A
Catering N/A
Parties N/A
Dine-In N/A
Bar Sales N/A
Annual Taxable Sales N/A
Annual Non-Tax Sales N/A
Annual Other Income N/A
Annual Rental Income N/A
Avg Rent / Unit N/A
Premium Sales N/A
Premium Markup N/A
Regular Sales N/A
Regular Markup N/A
Unleaded Sales N/A
Unleaded Markup N/A
Diesel Sales N/A
Diesel Markup N/A
Other Sales N/A
Other Markup N/A
Car Wash N/A
Car Wash Ann Rvn N/A
Has Market No
Market Ann Rvn N/A
Has Restaurant No
Restaurant Ann Rvn N/A
Expense
Monthly Rent N/A
NNN N/A
Electric N/A
COG N/A
Payroll N/A
Utilities N/A
Insurance N/A
Advertising N/A
Other Expenses N/A
Description

Located off of Summerlin Pkwy at the signalized
intersection of Buffalo and Washington. Shoppes
at Summerlin is Shadow anchored by a very busy
Trader Joes Supermarket. Minutes away from the
I-95 freeway and surrounded by dense residential.
Tenants include USwirl, Sprint, & Cinnamon’s
Adjacent to retail centers anchored by K-mart,
• Trader Joe’s & Lowe’s
• Adjacent to Kellogg Zaher Regional Park
• Easy access to Summerlin Pkwy and US-95
Gateway to Summerlin and surrounding area

Special Remarks
To receive more information please provide the following items
1. Signed NDA
2. PROOF OF FUNDS
3. LOI
We are not permitted to provide any more information without the signed NDA
Investment Highlights
Oppertunity to buy Retail Center Las Vegas, NV.
Disclaimer
The financial information was supplied by the seller and has not been verified and will not be verified by the broker. The broker makes no representation about the accuracy or completeness of the information and does not guarantee future performance. It is the responsibility of a prospective buyer to make their own inspection of all financial and other business records and to seek independent financial and legal counsel regarding any purchase of this business and/or real estate.
Location:

Las Vegas, Clark County, Nevada

Listing ID: 100272
Purchase Price$ 750,000.00
% Down Payment20%
Interest Rate8.75%
Mortgage Length (years)30
Down Payment$ 187,000.00
Loan Amount$ 562, 500.00
PAYMENT WITH PRINCIPAL$ 4,425.00
advertisement
Listing Offered By
AJ Rana AJ Rana
Broker
CALBRE: 01724170
WhatsappPhoneEmail
CONTACT US
(from currently avible funds)
(months)
By providing information, you agree to Lemara Commercial Terms of Use and Privacy Policy
Helpful Resources
William Michin, CPA, Certified Fraud Examiner Due Diligence
Although this is a franchise company... All data, information including all
measurements and calculations of area, is obtained from various sources and has
not been, and will not be verified by the broker for accuracy.
Call 805-123-4567
William Michin, CPA, Certified Fraud Examiner Due Diligence
Although this is a franchise company... All data, information including all
measurements and calculations of area, is obtained from various sources and has
not been, and will not be verified by the broker for accuracy.
Call 805-123-4567
William Michin, CPA, Certified Fraud Examiner Due Diligence
Although this is a franchise company... All data, information including all
measurements and calculations of area, is obtained from various sources and has
not been, and will not be verified by the broker for accuracy.
Call 805-123-4567
William Michin, CPA, Certified Fraud Examiner Due Diligence
Although this is a franchise company... All data, information including all
measurements and calculations of area, is obtained from various sources and has
not been, and will not be verified by the broker for accuracy.
Call 805-123-4567
William Michin, CPA, Certified Fraud Examiner Due Diligence
Although this is a franchise company... All data, information including all
measurements and calculations of area, is obtained from various sources and has
not been, and will not be verified by the broker for accuracy.
Call 805-123-4567