For Sale Price: $2,750,000 NOI: $246,257 Cap Rate: 9% Agent Contact Ferris Hamama Fhamama@keystonecres.com Extension 106 Matthew Berke Mberke@keystonecres.com Extension 101 31000 Northwestern Highway Suite 200 Farmington Hills Michigan 48334 (248) 356-8000 www.keystonecres.com
Site Plan Square Feet Occupied: 82,586 SF 80% Vacant: 6,200 SF 30% Land Size 10.75 Acres Building Size 88,786 SF Price Per Square Foot $31.00/sq. ft. Year Built 1988 Zoning B-3
Trade Aerial Property Highlights: Cross Roads & Traffic W. Carleton Rd. 13,000 VPD 2016 Trade Area Demographics Radius Population Household Income 5 Miles 16,417 $55,577 10 Miles 30,768 $54,084 20 Miles 110,384 $60,795 SITE
Fast Facts: $20.4 billion in sales in fiscal 2015 12,400+ stores in 43 states as of January 2016 7,300 square-foot stores 10,000-12,000 total stock keeping units (SKUs) per store from America s most-trusted manufacturers 14 distribution centers 114,000+ employees Who We Are Dollar General Corporation (NYSE: DG) has been delivering value to shoppers for over 75 years through its mission of Serving Others. Dollar General helps shoppers Save time. Save money. Every day! by offering products that are frequently used and replenished, such as food, snacks, health and beauty aids, cleaning supplies, clothing for the family, housewares and seasonal items at low everyday prices in convenient neighborhood locations. Dollar General operates more than 12,400 stores in 43 states. In addition to high quality private brands, Dollar General sells products from America's most-trusted manufacturers such as Clorox, Energizer, Procter & Gamble, Hanes, Coca-Cola, Mars, Unilever, Nestle, Kimberly-Clark, Kellogg's, General Mills, and PepsiCo. Our Mission In Dollar General, you'll find a company that embraces substance and simplicity. Our mission is Serving Others, and we think our customers are best served when we keep it real and keep it simple. We build and run convenient-sized stores to deliver everyday low prices on products our customers want. We have successfully done so for many years. We deliver a smarter, easier shopping solution accessible to more consumers. Our goal is to provide our customers a better life and our employees opportunity and a great working environment. Our Model Dollar General stands for convenience, quality brands and low prices. Dollar General's successful prototype makes shopping a truly hassle-free experience. We design small neighborhood stores with carefully edited merchandise assortments to make shopping simpler. We don't carry every brand and size, just the most popular ones. Dollar General saves you time by staying focused on life's simple necessities: laundry detergent, toilet paper, soap, shampoo, socks and underwear...maybe a gadget or two that you just can't live without. The average Dollar General customer completes her shopping trip in less than 10 minutes. Our Culture For people entering the workforce for the first time, Dollar General stores provide an ideal foundation of basic work skills along with competitive wages and benefits. Experienced workers are drawn to the opportunity to grow with one of the fastest-growing retailers in America. Celebrating excellence is a hallmark of Dollar General's culture, whether you work in a store, a distribution center or at the store support center. Our Community We promote a spirit of involvement, and we carry Dollar General's mission to serve deep into the communities we call home. Through our charitable outreach, we strive for a real and lasting impact on individuals and their families.
About Family Farm & Home We are proud to announce that Family Farm and Home is a family owned and operated company based out of Michigan. Our first stores opened their doors in April 2002. Currently we operate 47 retail location (34 in Michigan, 3 in Indiana, 10 in Ohio). We cater to our customers' needs by supplying a wide variety of products in departments such as tools, hardware, automotive, pet, work and casual clothing, footwear, farm supplies, horse and livestock feed, bird food, lawn and garden, and alternative heating. Here at Family Farm and Home, our outstanding team members are dedicated to providing incredible product values and exceptional customer service to all customers. Because of this commitment, Family Farm and Home has experienced rapid growth on all levels. Our continued growth in the future is limitless due to our devoted staff and constantly growing group of loyal customers. Have YOU joined the "FFH" family yet?
About The Salvation Army "Doing The Most Good." In these four words, our mission - to feed, to clothe, to comfort, to care. To rebuild broken homes and broken lives. By walking with the addicted, we can lead them to recovery. In fighting hunger and poverty, we can feed and nurture the spirit. And, in living and sharing the Christian Gospel by meeting tangible needs, we give the world a lasting display of the love behind our beliefs. The Salvation Army operates 7,546 centers in communities across the United States. These include food distribution, disaster relief, rehabilitation centers, anti-human trafficking efforts, and a wealth of children's programs. Our work is funded through kettle donations, corporate contributions, and the sale of goods donated to our Salvation Army Family Stores. Eighty-two cents of every dollar we spend supports our various missions across the country. We are a tax-exempt 501(c)(3) organization, and contributions are deductible for Federal Income Tax Purposes to the extent permitted under Section 170(b)(2) for corporations. The Salvation Army has many supporters. Some of the Corporate Partnerships include: Walmart, Sam s Club, Papa John s Pizza, JC Penny, Target, FedEx, UPS, Hanes, Entenmann s, Spring, Macy s, Kroger, Walgreens, Hobby Lobby, Big Lots, Odyssey Networks, Allie, and many more. Our mission: The Salvation Army, an international movement, is an evangelical part of the universal Christian Church. Its message is based on the Bible. Its ministry is motivated by the love of God. Its mission is to preach the gospel of Jesus Christ and to meet human needs in His name without discrimination.
Tenant Analysis Lease Square Base Net Gross Gross Rental Tenant Expiration Foot Rental Charges Rental Per Sq. Ft. Building A Family Farm & Home 12/31/26 29,952 $11,232.00 $0.00 $11,232.00 $4.50 Dollar General 8/31/21 8,169 $3,400.00 $680.75 $4,080.75 $5.99 Storage m-m 6,729 $500.00 $0.00 $500.00 $0.89 Building B Vacant 4,200 $0.00 $0.00 $0.00 $0.00 Malibu Tan 4/30/20 4,617 $3,847.50 $500.18 $4,347.68 $11.30 AAA 3/31/20 961 $1,000.00 $0.00 $1,000.00 $12.49 Vacant 2,000 $0.00 $0.00 $0.00 $0.00 Building C Salvation Army 7/31/24 8,158 $4,039.50 $0.00 $4,039.50 $5.94 Building D United 7/31/2018 24,000 $2,061.99 $2,600.00 $4,661.99 $2.33 Entertainment TOTAL MONTHLY 88,786 $26,080.99 $3,780.93 $29,861.92 TOTAL ANNUAL $312,971.88 $358,343.04 Occupied 82586 70% Vacant 6200 30%
Cash Flow Analysis Gross Rental Income: $358,343.04 Less Expense: Real Estate Taxes $57,007.23 Agent Contact Ferris Hamama Fhamama@keystonecres.com Extension 106 Matthew Berke Mberke@keystonecres.com Extension 101 31000 Northwestern Highway Suite 200 Farmington Hills Michigan 48334 (248) 356-8000 www.keystonecres.com Insurance $14,069.97 Common Area Maintenance Reserve for Repairs @ 2 % $33,841.51 $7,166.86 $112,085.57 Net Cash Flow $246,257.47