S H O P P I N G C E N T
Total Page:16
File Type:pdf, Size:1020Kb
SHOPPING CENTER 1820-1842 W. 182ND STREET TORRANCE, CALIFORNIA 90504 OFFERING MEMORANDUM SHOPPING CENTER 1820-1842 W. 182ND STREET TORRANCE, CALIFORNIA 90504 EXCLUSIVELY LISTED BY: ALEX KOZAKOV ERIC ROY First Vice President Associate +1 213 613 3031 +1 213 613 3410 Lic. 01416489 Lic. 01943774 [email protected] [email protected] PATRICK WADE First Vice President +1 213 613 3071 Lic. 01454690 [email protected] © 2015 CBRE, Inc. The information contained in this document has been obtained from sources believed reliable. While CBRE, Inc. does not doubt its accuracy, CBRE, Inc. has not verified it and makes no guarantee, warranty or representation about it. It is your responsibility to independently confirm its 400 South Hope Street accuracy and completeness. Any projections, opinions, assumptions or estimates used are for example only 25th Floor and do not represent the current or future performance of the property. The value of this transaction to Los Angeles, Ca 90071 you depends on tax and other factors which should be evaluated by your tax, financial and legal advisors. You and your advisors should conduct a careful, independent investigation of the property to determine to your satisfaction the suitability of the property for your needs. Torrance Western Shopping Center OM OFFERING MEMORANDUM Table of Contents Investment Summary 4 Property Description 8 Financial Overview 12 Tenant Profiles 24 Location Overview 26 Demographics 32 Investment Summary Investment Summary Investment Highlights TORRANCE WESTERN SHOPPING CENTER STABLE, SOUTHERN CALIFORNIA SHOPPING CENTER WITH STRONG 1820 - 1842 West 182nd Street ANCHOR AND DIVERSE TENANT MIX Torrance, CA 90504 • Torrance Western Shopping Center is anchored by 99 Cents Only Stores, a top performing store at this location PURCHASE PRICE: $10,700,000 • National & International credit tenants make up over 78% of the GLA IN-PLACE CAP RATE: 5.40% for this shopping center creating greater stability and certainty of income for investors IN-PLACE NOI: $578,224 • Below Market rents – allowing for future upside to investors PRO FORMA CAP RATE: 5.73% • 99 Cents Only Stores is approximately 20% - 30% below market rents PRO FORMA NOI: $613,314 for this type of building and location GLA: 30,279 SF • All tenants are on triple-net leases (including reimbursement for management fees) with rental increases and staggered lease expirations LAND AREA: 115,566 SF providing greater ease of management ZONING: TOCC - GEN • New 7-Eleven strip center (NAP) under development adjacent to the center at rents significantly higher than existing shop space and will YEAR BUILT: 1967 increase consumer traffic to the center PARKING: 203 Spaces (Recripocal) • 7-Eleven Strip Center is under construction and NAP but available separately. Contact listing broker for details 44,000 CPD at Intersection TRAFFIC COUNTS: 15,724: 182nd St. 28,358: S. Western Ave. • New parking lot re-paving and painting of shop space scheduled for Q1 2016 • Delivered free & clear of debt – ability to finance at today’s historically low interest rates or purchase all cash 4 OFFERING MEMORANDUM Investment Summary Investment Highlights DENSELY POPULATED TORRANCE LOCATION (LOS ANGELES COUNTY) WITH SIGNIFICANT BARRIERS TO ENTRY • Professionally managed with low deferred maintenance • Strong Demographics – Over 200,000 people live within a 3-mile radius • Within blocks from numerous global companies and international headquarters including, Honda, Exxon Mobil and Honeywell Aerospace, having a combined total of over 2,000 employees • Center benefits from the signalized corner location of South Western Avenue and West 182nd Street, an intersection that sees over 44,000 cars daily • Excellent ingress and egress with multiple access points on Western Ave and 182nd St. • Kula Sushi making significant tenant improvements including new state-of- the art touch-screen conveyor delivery system - Financially strong, 380+ unit operator listed on the Tokyo Stock Exchange, 1st Section. http://www.kura-corpo.co.jp/eng/ 5 Kaizen Dojo Francisco’s Heart Hair Advanced Miss Donuts Dry Cleaners Salon Chiro Care & Bakery SANSEI CENTER NAP - Available STATUS: Separately YEAR BUILT: 2016 Shin Sen Gumi EST. DELIVERY April, 2016 Under LOI Under LOI CONTACT AGENT FOR DETAILS 6 OFFERING MEMORANDUM Investment Summary Investment Summary CBRE is pleased to offer for sale Torrance Western Shopping Center, a stabilized retail center anchored by 99 Cents Only Stores in the densely populated South Bay community of Torrance, California. The center offers investors a 95.05% occupied, 99 Cents Only Stores anchored shopping center consisting of 30,279 square feet of GLA on over two and a half acres of land. Torrance Western Shopping center benefits from a complimentary and diverse tenant mix, including 99 Cents Only Stores and many other very popular regional tenants. The center features embedded rental increases from multiple tenants, acting as a hedge against potential future inflation. 99 Cents Only Stores is said to be a high performing store at this location, and is paying a rent that is approximately 20% - 30% below current market rates. All tenants are on triple-net leases and include reimbursements for management fees. Torrance Western Shopping Center is strategically located at the signalized intersection of South Western Avenue and West 182nd Street, an intersection that sees over 44,000 cars per day. It is situated in a densely populated trade area, with over 200,000 people living within a 3-mile radius. Torrance Western will also soon be joined by a newly constructed (NAP) 7-Eleven anchored strip center (Sansei Center), currently finishing development with delivery expected April of 2016. 7-Eleven will share space with Shin Sen Gumi, a drive-thru Japanese concept that operates 16 locations throughout California and Japan. 7 Property Description Property Description Tax Map PROPERTY ADDRESS: 1820 - 1842 W. 182nd Street BUILDING AREA: 30,279 SF LAND AREA: 115,566 SF PARKING: 203 Spaces (Recriprocal) YEAR BUILT: 1967 ZONING: TOCC - GEN 4096 - 019 - 075 PARCEL NUMBERS: 4096 - 019 - 079 LOCATION Torrance Western Shopping Center is located in the densely populated South Bay community of Torrance, California. IMPROVEMENTS Torrance Western consists of two retail buildings totaling 30,279 square feet of gross leasable area 8 OFFERING MEMORANDUM West 182nd Street - 15,724 CPD 7-Eleven Strip Center (NAP) Under Development* South Western Ave - 28,358 CPD *7-Eleven NAP but available separately Contact listing broker for details 9 10 OFFERING MEMORANDUM Property Description t Site Plan W 182nd St - 15,724 CPD Shin Sen Gumi Under LOI Under LOI * Inline Shop Space S. Western Ave - 28,358 CPD Ave S. Western *NAP but available separately. Contact listing broker for details Total Parking: 203 Stalls tNot to Scale 11 12 Financial Overview In-Place and Projected NOI Summary CURRENT "IN-PLACE" PER SF PROFORMA PER SF Gross Revenue In-Place Rental Revenue $594,450 $19.63 $630,296 $20.82 Reimbursement Revenue - CAM Estimated 100.00% $183,425 $6.06 $183,425 $6.06 Reimburement Revenue - Admin 99cents Estimated $2,950 $0.10 $2,950 $0.10 Reimbursement Revenue - Mgmt Shops Estimated $5,300 $0.18 $5,620 $0.19 Parking $1,650 $0.05 $1,650 $0.05 Total Gross Revenue $787,776 $26.02 $823,941 $27.21 Credit Loss / Vacancy Reserve 3.0% ($8,293) ($0.27) ($8,293) ($0.27) Effective Gross Revenue $779,483 $25.74 $815,648 $26.94 Expenses Inline-Maint. Actual $1,523 $0.05 $1,523 $0.05 Inline-Pest Control Actual $3,700 $0.12 $3,700 $0.12 Janitorial Actual $4,200 $0.14 $4,200 $0.14 Landscaping Actual $6,025 $0.20 $6,025 $0.20 Lighting Actual $7,111 $0.23 $7,111 $0.23 Pest Control Actual $836 $0.03 $836 $0.03 Security Camera Actual $3,735 $0.12 $3,735 $0.12 Steam Clean Actual $1,500 $0.05 $1,500 $0.05 Trash Actual $5,780 $0.19 $5,780 $0.19 Electricity Actual $10,006 $0.33 $10,006 $0.33 Water Actual $8,057 $0.27 $8,057 $0.27 TOTAL CAMS $52,473 $52,473 Insurance Actual $13,840 $0.46 $13,840 $0.46 Property Tax Estimated 1.0945% $117,112 $3.87 $117,112 $3.87 Management Fee Estimated 3.00% $17,834 $0.59 $18,909 $0.62 Total Operating Expenses ($201,258) ($6.65) ($202,334) ($6.68) Net Operating Income $578,224 $19.10 $613,314 $20.26 Total Capital Expenditures $0.20 ($6,056) ($0.20) ($6,056) ($0.20) Cash Flow Before Debt $572,168 $18.90 $607,259 $20.06 *Pro-Forma Rent assumes 99 cents pays 10% rent increase at option and each scheduled rent increase for remaining tenants in 2016. *Vacancy factor is 3% of gross rent, excluding 99cents only. 13 Financial Overview Rent Roll LEASE TERM BASE RENT PROFORMA PSF/ Increases/ Market Market Suite Tenant SqFt Pro-Rata Begin End Begin Monthly Annually PSF/Yr Type Mo Options Annual PSF Annual 1820 99 Cents Only 21,279 70.28% 8/15/07 7/31/17 Current $26,829 $1.26 $321,951 $15.13 NNN 4-5 Yr $16.64 $353,870 Option 1 8/1/17 $29,489 $1.39 $353,870 $16.63 Option 2 8/1/22 $32,415 $1.52 $388,980 $18.28 Option 3 8/1/27 $35,642 $1.68 $427,708 $20.10 Option 4 8/1/32 *90% of the then prevailing Fair Market Rent 1824 The Kaizen Dojo 1,750 5.78% 11/1/14 10/31/17 Current $3,238 $1.85 $38,850 $22.20 NNN 3% Annually $23.55 $41,216 10/1/16 $3,435 $1.96 $41,216 $23.55 Francisco's Dry 1828 750 2.48% 11/1/11 10/31/16 Current $1,477 $1.97 $17,727 $23.63 NNN CPI or 3% $23.63 $17,724 Cleaners Vacant - Seller 1 Year 1830-32 1,500 4.95% COE Current $3,375 $2.25 $40,500 $27.00 NNN $27.00 $40,500 Rent Guarantee From COE 8/1/16 $2,627 $1.75 $31,518 $21.01 8/1/17 $2,705 $1.80 $32,464 $21.64 8/1/18 $2,786 $1.86