Offering Memorandum
1 567 & 1 575 N. NELLIS BOULEVARDLAS VEGAS, NV 89110
NELLIS & OWENS RETAIL CENTER
9,200 SQUARE FOOT, 100% OCCUPIED RETAIL CENTER LOCATED IN THE EAST LAS VEGAS SUBMARKET
Nelson TresslerExecutive Managing Director, Retail [email protected]
Newmark Grubb Knight Frank has been engaged as the exclusive agent for the sale of 1567 & 1575 N. Nellis Boulevard, located in Las Vegas, NV (the “Prop-erty”), by Daycare Partners #1, LLC, the owner of the Property.
The Property is being off ered for sale in an “as-is, where-is” condition and Seller and Agent make no representations or warranties as to the accuracy of the information contained in this Off ering Memorandum. The enclosed materials include highly confi dential information and are being furnished solely for the purpose of review by prospective purchasers of the interest described herein. Neither the enclosed materials nor any information contained herein is to be used for any other purpose or made available to any other person without the express written consent of the Seller. Each recipient, as a prerequisite to receiving the enclosed, should be registered with Newmark Grubb Knight Frank as a “Registered Potential Investor” or as “Buyer’s Agent” for an iden-tifi ed “Registered Potential Investor.” The use of this Off ering Memorandum and the information provided herein is subject to the terms, provisions and limitations of the confi dentiality agreement furnished by Agent prior to delivery of this Off ering Memorandum.
The enclosed materials are being provided solely to facilitate the prospective investor’s own due diligence for which it shall be fully and solely responsi-ble. The material contained herein is based on information and sources deemed to be reliable, but no representation or warranty, express or implied, is being made by Agent or Seller or any of their respective representatives, affi liates, offi cers, employees, shareholders, partners and directors, as to the accuracy or completeness of the information contained herein. Summaries contained herein of any legal or other documents are not intended to be com-prehensive statements of the terms of such documents, but rather only outlines of some of the principal provisions contained therein. Neither the Agent or the Seller shall have any liability whatsoever for the accuracy or completeness of the information contained herein or any other written or oral communication or information transmitted or make available or any action taken or decision made by the recipient with respect to the Property. Interested parties are to make their own investigations, projections and conclusions without reliance upon the ma-terial contained herein.
Seller reserves the right, at its sole and absolute discretion, to withdraw the Property from being marketed for sale at any time and for any reason. Seller and Agent each expressly reserves the right, at their sole and absolute discretion, to reject any and all expressions of interest or off ers regarding the Prop-erty and/or to terminate discussions with any entity at any time, with or without notice. This off ering is made subject to omissions, correction of errors, change of price or other terms, prior sale or withdrawal from the market without notice. Agent is not authorized to make any representations or agreements on behalf of Seller.
Seller shall have no legal commitment or obligation to any interested party reviewing the enclosed materials, performing additional investigation and/or making an off er to purchase the Property unless and until a binding written agreement for the purchase of the Property has been fully executed, delivered, and approved by Seller and any conditions to Seller’s obligations thereunder have been satisfi ed or waived.
By taking possession of and reviewing the information contained herein, the recipient agrees that (a) the enclosed materials and their contents are of a highly confi dential nature and will be held and treated in the strictest confi dence and shall be returned to Agent or Seller promptly upon request; and (b) the recipient shall not contact employees or tenants of the Property directly or indirectly regarding any aspect of the enclosed materials or the Property without the prior written approval of the Seller or Agent; and (c) no portion of the enclosed materials may be copied or otherwise reproduced without the prior written authorization of Seller or Agent or as otherwise provided in the Confi dentiality and/or Registration Agreement executed and delivered by the recipient(s) to:
Newmark Grubb Knight Frank3930 Howard Hughes Parkway, Suite 180
Las Vegas, NV 89169702.733.7500
NELLIS & OWENS
Investment Summary & Highlights
Price
CAP Rate
CAP Rate on Actual
Price Per Square Foot
Scheduled Base Rent (Jan. 2017 - Dec. 2017)
Scheduled Reimbursements
TOTAL GROSS REVENUE
Scheduled Expenses
TOTAL OPERATING INCOME
Less 5% Vacancy Factor on Base Rent
NET OPERATING INCOME YEAR 1
$3,114,000.00
7.50%
7.90%
$338.00
$245,859.00
$38,640.00
$284,499.00
$38,640.00
$245,859.00
($12,293.00)
$233,566.00
The property off ers a stabilized income stream for investors with upside through both annual and scheduled rental increases.
Excellent 1031 Exchange opportunity - the property is 100% occupied both tenants hav-ing at least 4 years remaining on their term. This will allow the maximum loan-to-value ratio on new fi nancing
The property is located at a signalized inter-section with great exposure and easy access to 50,500 cars per day
OFF
ERIN
GIN
COM
E &
EXP
ENSE
S
NELLIS & OWENS RETAIL CENTERRENT SCHEDULE January 1, 2017 TO December 31, 2017
Average Rent: $2.23 Lease Start Lease Expiry Rent Increases Options Annual NNN Charges Base Rent Year 1 Total Rent Year 1
Building & Suite Tenant Square Feet1567 Building Nellis Kidz, LLC dba Kidz Kidz Kidz 7,500 5/20/2015 5/30/2022 10% Every 5 Years Two 5-Year $31,500.00 $214,800.00 $246,300.00
1575 Building GoAuto Management Services, LLC dba GoAuto 1,700 5/1/2016 6/30/2021 3% Annually One 5-Year $7,140.00 $31,059.00 $38,199.00
Total Scheduled Base Rent 9,200 $38,640 $245,859 $284,499
LESS 5% VACANCY FACTOR = $233,566
Rent Roll & Tenant Information
Kidz Kidz Kidz Preschool has been operating it this location since March of 2015. The com-pany currently operates 9 daycares across the Las Vegas valley. Since acquiring this lo-cation from the previous operator, the owner has increased their enrollment, thus proving the strength and expertise of the owner and her staff . The lease is personally guaranteed by both owners.
Go Auto Low Cost Insurance is an auto insur-ance agency based in Baton Rouge, LA. They currently operate 53 locations in Louisiana and 6 locations in Nevada. The company entered the Las Vegas market in early 2016 rolling out their six locations simultaneously. The company is currently expanding into the Reno market.
NELLIS & OWENS
Property Description
Building Size:
Year Built:
Land Area:
Parcel Number
Number of Buildings:
Primary Frontage:
Ingress/Egress:
Parking:
Traffi c Counts:
Building Construction:
Roof
HVAC:
9,200 square feet
2009
0.93 acres
140-29-502-001
2
100 feet on Nellis Blvd.128 feet on Owens Ave.
One curb cut on Nellis Blvd., and one on Owens Ave., in addition to a traffi c light at the corner
3.4/1,000 SF31 uncovered spaces
37,500 cars per day on Nellis Blvd.13,000 cars per day on Owens Ave.
Wood frame construction with painted stucco exterior. Retail storefronts are plate glass set in anodized aluminum frames
Built-up fl at roof membranes and tile
Roof-top package units
Fire/Life Safety:
Electrical:
Utility Providers Electricity: Gas: Sewer: Water: Waste:
Real Estate Taxes (2016):
Zoning:
Building is equipped with full wet sprinkler systems
Individually metered suites
NV EnergySouthwest Gas CorporationClark County Water ReclamationLas Vegas Water DistrictRepublic Services
$12,752.05
C-1 Limited Commercial (Las Vegas)
Site Plan
NOT A PARTOutdoorPlayground
OutdoorPlayground
NELLIS & OWENS
Property Photo
Parcel Map
>
>
511
510
501
BETT
ER
WAY
EAST VAN BUREN AVE
NO
RTH
WIN
DC
T
MONROE AVE
034 035 036
033050
004
015
014
013
012
004
026
006
003006 007
027
020
023
025
031
OWENS AVE
NE
LLIS
BLV
D
MA
RIO
N D
R
NE
LLIS
BLV
D
OWENS AVE
1
PB 3-69
89
1
28 29 304
1
3
4
5
6
7
8
9
10
11
1
2
12
1
2
3
4
5
6
78
46 47 48 49
505152
53
9101114
21 22
141618
19
25
101112
12378
3032 34 35 36
1234578
31 32 33 34 35 36 37
38
39
41
42
1
2
4 5
7
8
PT17PT17PT17
PT18
PT18
PT20PT20PT20
PT25PT25 PT26PT26 PT27PT27 PT27
PT28PT28PT28
PT29PT29
PT6
PT6
PT30PT30
PT29PT29PT28PT28
PT9PT9
PT17PT17
PT20PT20PT20
PT13PT13
PT24PT24PT21 PT21
1 2
121516
15
26 27
2
3133
38
39
40
PT19
PT19
PT13PT13
PT40
PT40
PT22PT22 PT23PT23
PT23
6
50
74.6
3
103.4 105.25
66.6
9
40.16
87.8
2
58.9
38.31
318.66
50
R=25 318.45
66.37 82.71
67.6
9
40
R=25
30
40
3060
R=54
10
4012
2.9
100
100
100
100
3030
R=20
100.
01
40 R=24
10
R=2040
104.
0759
.58
3540
35
96.49
149.4
6
30
30
34.5
4035
3 36.3535.69
81
43
30
30
86 04
100.53
43
123.02123.02
123.02123.02123.02123.02
123.0261.561.5
70
70
70
70
83 75.78
75
7575
75.0
380
.35 80
228.78
234.47
240.16
82
82
73.16
85
85
150.
35 150
123 123
123123
300
61.561.5 61.5
61.5 61.5 73.8
73.8 66.8
66.8
6040
70.1
142.
2729
2.27
292.
82
293.
37
293.
92
294.
47
295.
02
295.
57
296.
12
296.
67
123123123
78.84
123.12 125 123 123 123 61.5 61.5 123
128.82 125
259.53
265.23
90 85.23 90
90.92 90
150.
3515
0.35
150.
3515
0.35
150
150
150
150
300
300
9080
61.5
9082 80 123
30
123 123 60 63
300
636061.5 61.5
61.561.5123123
300
123123
125
172.
77
173.
3212
5
10
10
123.02 123.02 123.02123.02 123.02 123.02
299.
97
300.
52
301.
07
125 126.88
101.
9
152.01
12361.561.5
277
100
100
61.561.5
12312361.5
123123
61.512312365
65
100
100
100
100
10
6040
R=24
77.4
1
10
123
10
3010
0
123 123123 123 123 123 123
100
100
100
277
123
300
300
123
123123123
73 100
300
73 100 123 123 123 12375
77.5
142.
44
123 123
136.
0376
77.6
8
54.0
246
.71
35.23
39.08
58.6
2
76.53
97.39
77.3978.59
97.39
78.42
30 67.476565656581.88
70.15686868686868686868.08
100
100.
19
107.96 107.96 64.78 64.78 64.77 107.96 107.96 107.96 107.92277
276.95
121.
1
30
30
R=25
123 123
299.
97
299.
97
299.
97
123 123
68.57 73.74
51
2
30
123
R=15
40
40R=20
R=20
51
68
R=20
300.
11
73.76
73.75
300.
10
123
123
201.
08
152.02
276.99
49.2 49.2
49.2
141.
9615
1.96
33 47 76 37 43
47 76 43
58
58
100
100
5050
100
5010
0
50 23
50 23
43.18 43.19
4
4
7
7
1
2
2
2
P
PM 98-77
1231
84.4
2
100
100
93.92
83
114.
88
101.
52
101.
17
81
101.
17
101.
52
36.7 43.05 35.72 41.72
102.
68
35.83
HAPPY VALLEY RANCHOS TRACT 1
028
10
005
009 010 011 012 013 015 016 017 018
1 PB 29-5595.3
5
NORTHWIND
130.25
142.6
2
3 16
502
LEWIS HOMES
100
100
100
99.77
147.31
105.36
300
PM 33-18
37029R=25
007 003
003004
026
019
024
023
004
038
019039
040041
001
002
008 014
021
022
015
003
018
017
016
020
040 041 042 043 044 045
104 103 102
081
105
101
080
100 099 098 097 096 095 094 093 092 091 090 089 088 087 086 085 084 083 082
106
057 058
059 079060 061 062 063 064 065 066 067 068 069 070 108 073 074 075 076 077
078
052 051 050
053
067 054
049
025
048045 044 043 042 041 040 039 037 036 035 034 033 032
055
031 030 029 028
024
056 004 005016023
072
001 002002
003
004
007
005 006 007 008 009 010 011 012 013 014
015
001 008
017 018 019
021 002
008 007
006008 009
068069070
071
074 073
046 047 048 049
053 052 051 050
003 006
038
110
0010.78
0020.85
0030.85
0010.93
NO
TES
This map is for assessment use only and does NOT represent a survey.
No liability is assumed for the accuracy of the data deliniated herein. Information on roads and other non-assessed parcels may be obtained from the Road Document Listing in the Assessor's Office.
This map is compiled from official records, including surveys and deeds, but only contains the information required for assessment. See the recorded documents for more detailed legal information.
MA
P L
EG
EN
D
USE THIS SCALE(FEET) WHEN MAP REDUCED FROM 11X17 ORIGINAL
ASSESSOR'S PARCELS - CLARK CO., NV.
Scale: 1" = 200' 03/21/2012
T20S R62E 29 N 2 NE 4 140-29-5
31
30
19
1
1314
121110987
6 5 4 3 2
3635343332
29 28 27 26
24
25
23222120
18 17 16 15
BO
OK
SEC
.
MA
P
2
3
4
5
6
7
8
1
2
3
4
51
8
7
5
6
4 8
200
PARCEL BOUNDARYSUB BOUNDARY
ROAD EASEMENTPM/LD BOUNDARY
HISTORIC LOT LINEMATCH / LEADER LINE
ROAD PARCEL NUMBERPARCEL NUMERACREAGE
PARCEL SUB/SEQ NUMBER
PLAT RECORDING NUMBER
BLOCK NUMBERLOT NUMBERGOV. LOT NUMBER
10010011.00
202PB 24-45
55
GL5
HISTORIC SUB BOUNDARYHISTORIC PM/LD BOUNDARY
15
8 4
Rev:
TAX DIST
0 200 400 600 800100 SECTION LINE
CONDOMINIUM UNITAIR SPACE PCLRIGHT OF WAY PCL
SUB-SURFACE PCL
176
124125
141138 139
161162163
180179177 178
123 122
160159
140
Michele W. Shafe - Assessor
NELLIS & OWENS
Aerial
LAKE MEAD BLVD
WASHINGTON AVE
OAKEY BLVD
SAHARA AVE
PE
CO
S R
D
LAS
VEG
AS
BLV
D
N o r t h N o r t h L a s V e g a sL a s V e g a s
£¤95
CO
MM
ER
CE
ST
D O W N T O W ND O W N T O W N
LA
MB
BL
VD
CHARLESTON BLVD
_̂R
STEWART AVE
BONANZA RD
Desert PinesGolf Course
WinterwoodGolf Course
SL
OA
N L
N
CH
RIS
TY
LN
El DoradoHigh SchoolDesert Pines
High School
!"#$15
HO
LL
YW
OO
D B
LV
D
CAREY AVE
OWENS AVE
Las VegasHigh School
LAS VEGAS B
LVD
CHEYENNE AVE
Sunrise VistaGolf Club
Sunrise MountainHigh School
NE
LL
IS B
LV
D
!"#$15
!"#$515
CashmanField
Nelson TresslerExecutive Managing Director, Retail [email protected]