Overview

Description

NOI: $997,369.97

Total SF: 60,266

*Assumptions for 95 % Valuation Projection

• Used an average rental rate of $1.71 SF/MO for all vacant

spaces except the 14,863 SF space we assumed a rental rate

of $1.50 SF/MO

• Subtracted out expenses for improvements to parking lot/

signage/overall fascade, debt/financing, and TI allowances

for F/E and leftover spaces TI allowances, approximately

$3,500,000 total

Location

• Located along E Vista Way with high visibility and strong

traffic counts.

• Excellent corner location with easy access.

• Surrounded by numerous residential neighborhoods.

• Family Dollar Co-Anchor plus value add anchor oppurtunity

available

• Convenient access to public transit.

• Close proximity to I-78, I-76, & I-15

• Situated in a growing North County submarket.

• Close proximity to schools.

• Diverse tenant mix

Contact Broker