BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet

Page created by Claude Patel
 
CONTINUE READING
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
BEACH PARK STATION – STOP 65
                MIXED-USE RETAIL CENTER

33479, 33481, 33483, 33487, 33501 LAKE ROAD    TSH COMMERCIAL HOLDINGS LLC
AVON LAKE OHIO
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
3                                                           7
      INVESTMENT SUMMARY                                        PROPERTY OVERVIEW
      Offering Summary I Investment Highlights                       Aerials I Site Plan I Location Maps

           11                                     13                                              17
AREA OVERVIEW                            LAND USE PLAN                                    FINANCIALS
Area Summary I Demographics              Avon Lakes’ Comprehensive           Property Rent Roll I Pricing Summary I Tenant
                                               Land Use Plan                                  Overview
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
INVESTMENT SUMMARY

 TSH COMMERCIAL HOLDINGS LLC is pleased to present the opportunity to acquire Beach Park Station – Stop 65, an 8.33
 acre mixed-use retail center located on the west side of Cleveland, Ohio in Avon Lake. The offering includes 88,285 SF of
      rentable space with 100% occupancy currently. It is anchored by the US Post Office, City of Avon Lake’s Anchor
Recreational Center and Performance Health. It is located directly south of 40 acres of prime lake front property and to the
  east of 300+ acres of which is planned for residential re-development by the City of Avon Lake. This lakefront shopping
              center has the opportunity to become the epicenter of this up and coming lakefront corridor.
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
PROPERTY PHOTOS
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
Offering
INVESTMENT SUMMARY    PRICING                  TBD by market

                      NET OPERATING INCOME     $ 215,000 (2021 Estimate)

                      OCCUPANCY                100%

                      MAJOR TENANTS            United States Postal Service,
                                               Tailgators, Ibiza, City of Avon Lake

                     Property Specifications
                       RENTABLE AREA           88,285 SF
                       LAND AREA               8.33 AC

                       PROPERTY ADDRESS        33473, 33479 33481, 33483, 33487,
                                               33501 Lake Road, Avon Lake, OH
                                               44012

                       YEAR BUILT              1900 - 1970

                       PARCEL NUMBERS          0400006135107, 0400006135105,
                                               0400006135103

                       OWNERSHIP               Fee Simple
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
INVESTMENT HIGHLIGHTS

Designated as a “Focus Area” in Avon Lake’s New                           City of Avon Lake, Ohio
Comprehensive Land Use Plan
                                                                          •   Avon Lake ranked as the 6th Best Suburb by Cleveland
•       Avon Lake announced the closing of the GenOn Power Plant              Magazine in 2021, as well as 4th in Safety and 8th in Education
        across the street from Beach Park Shopping Center (Closure        •   17 miles west of Cleveland, Avon Lake has easy access to
        Announcement 6/9/2021)                                                downtown amenities
•       Per the city’s announcement and land use plan, plans for re-      •   Approximately 24,000 residents located in Avon Lake
        development of power plant land (40 acres) over the next 2-3      •   $83,018 median household income in Avon Lake
        years will include public access, recreational use and creating
        an inviting walkable district
•       This newly developed lakefront area directly north from Beach     Excellent Access and Visibility with Large Pylon
        Park Shopping Center will have a tremendous draw of people        Sign
        to the area and bring a need for dining/entertainment.
                                                                          •   Situated on Lake Road, with multiple ingress/egress
    Strong Tenant Prescence                                                   points
                                                                          •   Property is 4-miles from two different Interstate-90
    •   City of Avon Lake Recreation Center , The Anchor, brings              on/off ramps
        strong draw of residents to shopping center                       •   Prime visibility from Lake Road and Moore Rd with
    •   United States Postal Service has been tenant for 20+ years            large pylon sign located on Lake Road
    •   Long term restaurant tenants, Dogg House and Tailgators
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
PROPERTY OVERVIEW

           Location                                    Year Built                                             Zoning
     •     Avon Lake, Ohio                             •   1900 - 1970                      •    Designated “Focused Area” by Avon Lake
         • Lorain County                                                                           • Currently Zoned Commercial
                                                                                                • Opportunity for Residential overlay

           Parking                              Improvements                                          Historical Landmark
•   Approximately 274 spaces   •   Rico’s and Ibiza build-outs were in 2020. The Anchor    Beach Park Station received a local city designation
      on the owned parcels          build-out was done in 2017 with new flooring and      historical marker in 2018. In 1901 Beach Park Station
                                     ceiling fan. Construction Support Specialist and     became “Stop 65” on the Lakeshore Electric Railway
                                       Performance Health build-outs were in 2017.         that ran from Cleveland to Toledo and Detroit. This
                                                                                                  designation has flexibility to change.
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
SITE PLAN

                                   33473 Lake Rd                                   33489 Lake Rd
                                   33473           Soul Fire Blessings             33489              Rockin Rail Hotel

                                   33475 Lake Rd                                   33491 Lake Rd
                                   33475           Dogg House                      33491              Bobi Biederman Photography

                                   33479 Lake Rd                                   33493 Lake Rd
                                   33479 - A       Construction Solutions          33493              Rico’s Taco’s & Tequila

                                   33479 - C       Performance Health
                                                                                   33499 Lake Rd
                                   33479 - D       Community Resources
                                                                                   33499              Tailgators
                      33487        33479 - Rear    Power-On Generators
                                                                                   33501 Lake Rd
      33501 - A                    33481 Lake Rd
                      33487 Rear                                                   33501 - A          Beach Park Station Museum
                                   33481           Ibiza
                                                                                   33501 - A          Total Restore
                                   33483 Lake Rd                                   33501 - B          USPS
                                   33483           Steel Armory                    33501 - L          Petite Suites
        33501- B
                                   33485 Lake Rd                                   33501 - G          Avon Lake Liquor Store
         33501 - L                 33485           West Park Premier Barber Shop   33501 - I          Seeds of Wellness
         33501 - G                                                                 33501 - K          Pizza Cutter
         33501 - I                 33487 Lake Rd
         33501 - K                 33487           The Anchor Rec Center           Rear Land
          Rear Land                33487 - Rear    ASAP Plumbing                   Rear Land Parcel   TSH Commercial Holdings LLC
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
LOCATION MAP                              Avon Lake

             BEACH PARK SHOPPING
                   CENTER

                                    TOWN                     LEARWOOD
                                   CENTER                      SQUARE    HUNTINGTON
                                                                           BEACH

                                            SWEETBIAR GOLF
                                               COURSE
Sheffield                                                                             Bay Village
Lake
                                                             CLEVELAND
                                                               CLINIC

                                         AVON
                                       COMMONS                           CROCKER      Westlake
                                                                           PARK

                                            Avon
BEACH PARK STATION - STOP 65 MIXED-USE RETAIL CENTER - 33479, 33481, 33483, 33487, 33501 LAKE ROAD AVON LAKE OHIO - LoopNet
LOCATION MAP
   PUT-IN-BAY

     KELLYS ISLAND

                                               AVON LAKE

          Cedar Point                                                      CLEVELAND
        Amusement Park                                       ROCKY RIVER
                                      LORAIN
    SANDUSKY                                          WESTLAKE

                         VERMILLION
AREA OVERVIEW

Avon Lake, Ohio
Avon Lake, bordering Lake Erie, is a family-friendly, professional community with a plethora of recreational activities to enjoy. Residents can enjoy public beaches, a
Lorain County Metro Park with bike trails, public parks and much more. With ample housing developments and future developments in the works, the city is also
home to a healthy industrial sector including the Ford Assembly Plant, Lubrizol Corporation, NRG Energy and Avient (formerly PolyOne).

Situated just 20 miles west of Cleveland, Avon Lake residents are able to conveniently enjoy all that downtown Cleveland has to offer such as museums, The Rock
and Roll Hall of Fame, the dining and bars in the Flats, Indians, Browns and Cavaliers games and much more.

Avon Lake was ranked as the 6th Best Suburb by Cleveland Magazine in 2021 while also being 4th in Safety and 8th in Education. The shopping center is surrounded
by 4 of the top 10 suburbs as ranked by Cleveland Magazine.

Higher Education institutions in the area include Lorain County Community College, Cleveland State University, Cuyahoga Community College, Baldwin-Wallace
College and Oberlin College. Cleveland Hopkins International Airport is a mere 18 miles from Avon Lake.

Lorain County is located in north-eastern Ohio, approximately 30 miles west of Cleveland. It includes 33 cities, villages and townships, the largest of which is the city
of Lorain. The county has a population of approximately 301,374.

Two major highways pass through Lorain County, along with a number of major State and U.S. Highways. Interstate 90 and 80, major east-west transportation
ways, offer residents direct access to Chicago, IL, Cleveland, OH, Pennsylvania and Buffalo, NY.
AVON LAKE
                                  DEMOGRAPHICS

        POPULATION                                         24,030

        UNDER 5 YEARS                                      5%

        18 YEARS AND OLDER                                 75.4%

        65 YEARS AND OLDER                                 20.3%

       MEDIAN HOUSEHOLD INCOME                             $83,018

       BACHELORS DEGREE OR HIGHER                          50.5%

       EMPLOYMENT RATE                                     61.7%

       POVERTY RATE                                        5.1%

       TOTAL HOUSING UNITS                                 10,104

Source: US Census Bureau, American Community Survey 2019
LAND USE PLAN

Avon Lake’s New Comprehensive Land Use Plan
Avon Lake’s new Comprehensive Land Use Plan is a vision for what the community wants to become and the steps
needed to realize that vision. Building up local and regional trends to develop this new guide will help better position
the city as a thriving community in Northeast Ohio.

A main part of this new plan is to concentrate on designated ‘Focus Areas’ in the city. These focus areas were chosen
based on the following criteria: Under-utilized land and/or buildings; New opportunities to serve existing
neighborhoods/district; New opportunities to improve community identity and; Opportunities to create a variety of
housing choices and styles.

Beach Park Shopping Center falls into the Lake Road focus area which is dominated by the GenOn power plant. With
the recent news of the power plant’s closure, the area contains a wealth of opportunity given it’s Lakefront location
and eventual re-development of the 40 acres of lakefront power plant land directly north of the center. The vision
along the Lake Road corridor will include a new lakefront park with a marina, creating a new public access point to
Lake Erie for residents as well as boaters – this will be the key driver to the entire focus area and district. The
surrounding area, which includes Beach Park Shopping Center, will be able to offer/create a mixture of uses such as
retail, commercial, entertainment and residential which will help develop a vibrant water-oriented district.

Development Goals
1.   Provide a new
     lakefront access
                              2.    Integrate new retail
                                    opportunities
                                                                 3. Develop public/green
                                                                    open spaces
                                                                                         4. Increase walkability
                                                                                            through streetscape
     point                          throughout the area                                                enhancement
Power Plant Closure Announcement

                                        LAND USE PLAN
                                                                                                                                                                                         Contact:
                                                                                                                                                                                      Ted Esborn
                                                                                                                                                                    Economic Development Director
                                                                                           FOR IMMEDIATE RELEASE                                               tesborn@avonlake.org 440-930-4167
                       Lake Road Focus Area                                                COAL-FIRED POWER PLANT TO CLOSE, CITY COMMITTED TO REIMAGINE PUBLIC LAKEFRONT SPACE
                                                                                           Avon Lake Cites “Once-in-a-Lifetime” Development Opportunity with Razing of Rarely Used Plant

                                                                                           AVON LAKE, OHIO, June 9, 2021 – Today, the City of Avon Lake is announcing the plans to close the Avon
                                                                                           Lake Generating Station. The plan is subject to a 90-day review by the market regulator, PJM. While this
                                                                                           plant has been part of the City for almost 100 years, its closure will allow the City to work in partnership
                                                                                           with GenOn Holdings, Inc. its current owner, and its successor to redevelop the 40-acre plant site sitting on
                                                                                           Lake Erie, along with acreage south of Lake Road. The coal-fired power plant, which operates fewer than 50
                                                                                           days per year, will close and the successor to GenOn intends to remediate and demolish the site over the
                                                                                           next two to three years. The City is committed to the site being repurposed for public access and
                                                                                           recreational use that contributes to the future of our City and citizens.
                                                                                           “We’re excited about this remarkable opportunity for a transformative redevelopment for Avon Lake,” said
                                                                                           Mayor Gregory Zilka. “This project will open up a prime 40-acre site on Lake Erie to the public, while also
                                                                                           allowing us to take a giant step forward in cleaning up our environment and improving the quality of life
                                                                                           for everyone in our community.”

                                                                                           The transfer of the plant site will likely close this fall, and the transferee will take on all environmental
                                                                                           obligations for the plant site. The city will be applying for federal brownfield grants and other resources to
                                                                                           help with the clean-up and redevelopment. Avon Lake residents will see little to no impact on energy
                                                                                           availability or what they pay for energy. The Avon Lake plant was operating only at peak usage times, such
                                                                                           as the hottest days that bring the highest demand for air conditioning.

                                                                                           About 55 employees still working at the power plant will be impacted by the shutdown. We understand
                                                                                           that GenOn is providing customary benefits in a situation like this.

                                                                                           “We know this will be a challenging time for them, and the City will work with our partners at Ohio
                                                                                           Means Jobs Lorain County to aid in their transition," said Mayor Zilka.
                                                                                           The city anticipates the loss of property tax revenue from the plant, however, any short-term impact on
                                                                                           our homeowners, businesses and schools will be lessened by the new housing and business development
                                                                                           that continues to and is currently occurring throughout our City. In addition, not far down the road, the
                                                                                           gains from redeveloping 40 acres of prime real estate will be significant.
Figure 4.4 Existing Condition Aerial, Avon Lake Comprehensive Land Use Plan                “The innovative skills of our partners combined with our determination to take advantage of suddenly
                                                                                           gaining a half-mile of lakefront land equal a once-in-a-lifetime opportunity,” said Mayor Zilka. “We plan to
                                                                                           take advantage of it.”
         Beach Park Shopping Center                       GenOn Power Plant Closing Down   For more details go to AvonLake.org/news.
LAND USE PLAN
               Contd. redevelopment
                     progress

Charah Solutions Site Remediation & Redevelopment
                                                    Charah Solutions Full Article
LAND USE PLAN
                                                                                                                                Beach Park
                                                                                                                              Shopping Center

Avon Lake’s New Comprehensive Land Use Plan;
Residential/Commercial Opportunities
With over 300+ acres planned for residential re-development to the west of Beach Park Shopping            300+ Acres for
Center, along with the power plant re-development, this area has an abundance of opportunity for         Re-Development
not only lake access amenities but for mixed-use opportunities as well, including commercial,          By City of Avon Lake
residential, retail, and entertainment.

The two outparcels of Beach Park Shopping Center that are not currently owned by TSH
Commercial Holdings, Pizza Cutter and Avon Lake Liquor Store, if acquired, could make for a
strong overlay for a new residential, retail, shopping, dining and entertainment center. This mixed-
use opportunity could be one of the leading attractions for residents and visitors in this newly
developed district.

City’s Land Use Plan Implementation
• Rehab under utilized        • Demolition of tired buildings and
  buildings                     infill development

• Streetscape                 • New development
  enhancements                  orientated to the street
LAND USE PLAN

                      Power Plant Re-Development

Land Re-Development
PROPERTY RENT ROLL

Beach Park Shopping Center
Rent Roll

                                                                                                      Rent Per Sq. Ft.                                                                    Years Present at
                 Tenant                         Occupied Sq. Ft.   Monthly Rent        Annual Rent                       Lease Start   Lease Finish             Lease Options
                                                                                                          Per Yr.                                                                             Center
                       Tailgators Sports Bar               1,880   $       1,575   $         18,900   $         10.05      TBD            TBD                          TBD                     17 yrs
                                       IBIZA               3,400   $       2,400   $         28,800   $           8.47   6/1/2019       6/1/2024      1 (5-Yr) Opt 1: $31,200                 2.5 Yrs
                                 Dogg House                6,110   $       4,000   $         48,000   $           7.86   9/1/2018      8/31/2023      1 (5-Yr) Opt 1: $48,000                   8 Yrs
                Humberto Melgoza -(RICOS)                  4,000   $       1,500   $         18,000   $           4.50   1/1/2019      12/31/2023     1 (5-Yr) Opt 1: $25,200                 2.5 Yrs
                           City of Avon Lake               7,500   $       3,000   $         36,000   $           4.80   1/1/2021      12/31/2022     1 (3-Yr) Opt 1: $42,000                 3.5 Yrs
                United States Postal Service               8,000   $       3,499   $         41,987   $           5.25   5/1/2019      4/30/2024                         -                    21.5 Yrs
                        Performance Health                 9,000   $       7,200   $         86,400   $           9.60     TBD            TBD                          TBD                      4 Yrs
              Community Resource Services                  2,200   $       2,185   $         26,220   $         11.92      TBD            TBD                          TBD                     16 yrs
             Construction Support Solutions                3,200   $       2,000   $         24,000   $           7.50   1/1/2018      12/31/2022                        -                    4.5 Yrs
               Bobi Biederman Photography                  1,400   $       1,200   $         14,400   $         10.29    5/1/2021      4/30/2024                         -                      New
                    Labpacks Unlimited, Inc.               2,425   $       1,900   $         22,800   $           9.40   7/1/2018      6/30/2023                         -                    3.5 Yrs
                           Steel Armory, LLC               1,100   $         250   $          3,000   $           2.73   2/3/2021       2/2/2025                         -                      New
                          Total Restore, Inc.                785   $         750   $          9,000   $         11.46    7/1/2020      6/30/2023                         -                    1.5 Yrs
             Rob Franta/Lofts at Beach Park               17,700   $         750   $          9,000   $           0.51   5/1/2019      4/30/2022      1 (5-Yr) Opt 1: $12,000 & $13,200         5 Yrs
                               Love-A-Stray                  300   $         200   $          2,400   $           8.00   7/1/2021      6/30/2022      1 (1-Yr) Opt 1: $3,600                    1 Yr
                              Joyce Athanas                  600   $         500   $          6,000   $         10.00    7/1/2020      6/30/2023      1 (5-Yr) Opt 1: $7,200                    2 yrs
                             Donald Daviees                  185   $         225   $          2,700   $         14.59    5/1/2020         M-M                            -                      5 Yrs
                         TBP Avon Lake, LLC               15,000   $         100   $          1,200   $           0.08   7/1/2020      6/10/2032                         -                      1 Yr
   Pat Burke/ West Park Premier Barbershop                 3,000   $       1,500   $         18,000   $           6.00   5/1/2021      4/30/2027                         -                      New
                                      Halpro                 400   $         450   $          5,400   $         13.50    1/1/2021         M-M                            -                      1 Yr
   American Heritage Home Remodeling, LLC                    100   $         225   $          2,700   $         27.00    5/1/2021      4/30/2022             1 (1-Yr) Opt 1: $2,700             1 Yr

                                                      88,285.00 $      35,408.91   $     424,906.92
                             Total Occupied               100%
                               Total Vacant                  0%
REIMBURSEMENT
                                            SUMMARY
Beach Park Shopping Center
Reimbursement Summary
                                                                                                                 Per Month           Annually

                                               Occupied    Pro Rata    Prop. Taxes   CAM Paid                    Refuse          Snow Removal    Responsibility of In-Unit
                 Tenant                                                                          Utilities                                                                                              Notes
                                                Sq. Ft.      (Sf)      & Insurance   Per Month               Reimbursement       Reimbursement   Repairs & Maintenance

                       Tailgators Sports Bar       1,880        2.1%      Gross        Gross      Tenant     $               -       2.1%                 Tenant
                                       IBIZA       3,400        3.9%      Gross        Gross      Tenant     $               -       3.4%                 Tenant
                                 Dogg House        6,110        6.9%      Gross        Gross      Tenant     $               -       6.9%                 Tenant
                Humberto Melgoza -(RICOS)          4,000        4.5%      Gross        Gross      Tenant     $               -       4.5%                 Tenant
                           City of Avon Lake       7,500        8.5%      Gross        Gross      Tenant     $               -       7.5%                 Tenant             Tenant reimburses Landlord $300/month for all utilities
                United States Postal Service       8,000        9.1%      NET          Gross      Tenant     $               -       9.1%                Landlord            Tenant reimburses for real estate taxes
                        Performance Health         9,000       10.2%      Gross        Gross     Landlord    $               -       10.2%               Landlord
              Community Resource Services          2,200        2.5%      Gross        Gross     Landlord    $               -       2.5%                Landlord
             Construction Support Solutions        3,200        3.6%      Gross        Gross     Landlord    $               -       3.6%                 Tenant
               Bobi Biederman Photography          1,400        1.6%      Gross        Gross     Landlord    $               -       1.6%                 Tenant
                    Labpacks Unlimited, Inc.       2,425        2.7%      Gross        Gross     Landlord    $               -       2.4%                 Tenant
                          Steel Armory, LLC        1,100        1.2%      Gross        Gross     Landlord    $               -       1.2%                Landlord
                                                                                                                                                                             *BlD 1: Landlord Pays, BLD 2: Tenant Pays. Tenant also pays
                         Total Restore, Inc.         785        0.9%      Gross        Gross      *Mixed     $               -       1.0%                 Tenant             $350/month for parking
             Rob Franta/Lofts at Beach Park       17,700       20.0%      Gross        Gross      Tenant     $               -       20.0%                Tenant
                               Love-A-Stray          300        0.3%      Gross        Gross     Landlord    $               -       0.3%                Landlord
                             Joyce Athanas           600        0.7%      Gross        Gross      Tenant     $               -       0.1%                 Tenant
                            Donald Daviees           185        0.2%      Gross        Gross     Landlord    $               -       0.2%                Landlord
                        TBP Avon Lake, LLC        15,000       17.0%      Gross        Gross      Tenant     $               -       17.0%                Tenant
   Pat Burke/ West Park Premier Barbershop         3,000        3.4%      Gross        Gross     Landlord    $               -       3.4%                 Tenant
                                     Halpro          400        0.5%      Gross        Gross      Tenant     $               -       0.5%                 Tenant
   American Heritage Home Remodeling, LLC            100        0.1%      Gross        Gross     Landlord    $               -       0.1%                Landlord

                                               88,285.00       100%
                            Total Occupied         100%
                              Total Vacant            0%
Financial Key:
                                                                                                                                               ➢       YTD = True YTD Performance of Center through June 2021

                                                                                                                                               ➢       Monthly Run-Rate = Monthly Average based on YTD Performance
                                              2021 YTD FINANCIAL                                                                               ➢       Annualized Run-Rate = Annualized Monthly Run-Rate Averages

                                                   SUMMARY                                                                                     ➢       Stabilized Forecast = Current Rent Roll Collections (no vacancies) & Annualized Monthly Run-Rate Average on Costs

Beach Park Shopping Center
YTD through June 2021 Financial Breakdown

                                                                                                                  Annualized Run-
                                                                    YTD              Monthly Run-Rate                             Stabilized Forecast                                                      Comments
                                                                                                                      Rate
                                                               Jan - Jun'21                    2021                   2021                2021
                           INCOME:

                                   Rental Revenue $                202,978.52 $                 33,829.75 $                405,957.04 $                424,906.92 Opportunity: Expand revenue stream - Fee's, CAM etc. for new owner
                                     Total Income $                202,978.52 $                 33,829.75 $                405,957.04 $                424,906.92

                          EXPENSES:
                                           Auto $                     1,855.81 $                    309.30 $                  3,711.62 $                  3,711.62
                                 Office Supplies $                    3,320.88 $                    553.48 $                  6,641.76 $                  6,641.76
                         Repairs & Maintenance $                     22,994.55 $                  3,832.43 $                 45,989.10 $                 45,989.10 Opportunity: Pass costs back onto tenants through new leases (NNN vs. Gross)
                                                                                                                                                                         Opportunity: Pass costs back onto tenants through new leases (NNN vs. Gross)
                *Snow Removal / Landscaping $                          9,251.21 $                 1,541.87 $                 12,334.95 $                 12,334.95
                                                                                                                                                                         Opportunity: Collect Utility Reimbursements or defer to Tenants through new leases
                                     Utilities $                    30,500.05 $                  5,083.34 $                 61,000.10 $                 61,000.10 (NNN vs. Gross)
               Maintneance Salaries & Wages $                       40,238.29 $                  6,706.38 $                 80,476.58 $                 80,476.58 Assumes 1 Full Time Maintenance Professional
                             Total Expenses $                      108,160.79 $                 18,026.80 $                210,154.11 $                210,154.11

                          Net Operating Income $                     94,817.73        $         15,802.96         $        195,802.93         $        214,752.81

                    Operating Expenses:
                                             Taxes         $         45,059.78       Per Lorain County Auditor Duplicates -- Postal Service reimburses 100% of their R.E. Taxes (~$11K)
                                         Insurance         $         10,434.94
                                      Management           $         20,297.85       Assumes 5% on total collections
                                              Total        $         75,792.57

           *Snow Removal / Landscaping Full Year Estimate = YTD actuals + 2 months of monthly run-rate costs
TENANT OVERVIEW

Avon Lake Post Office                      The Anchor Recreation Facility                           Rico’s Tacos & Tequila
One of Beach Park Shopping Centers         City of Avon Lake’s large mixed use Recreation     Rico's Tacos & Tequila offers savory Mexican
longest tenants, the Avon Lake Post        Facility for Basketball, Volleyball, Baseball,     food with a friendly atmosphere, making it a
office has been in this location for 20+   Softball and a plethora of other sports and        perfect place to eat, drink & have a good
years serving the community.               activities for residents are held at The Anchor.   time. Enjoy the bar, outside patio or dine in to
                                                                                              experience why Rico’s Tacos & Tequila
                                                                                              customers keep coming back.
TENANT OVERVIEW

Ibiza Mediterranean Restaurant                        The Dogg House Bar & Grill                       Tailgators Sports Bar
Ibiza is a spanish & portuguese restaurant in the     The Dogg House features a New Menu , Live     Established in 2004, Tailgators is a place
Avon Lake suburb of Cleveland, Ohio. Founded by       Music, Entertainment , Sports, Trivia and a   for Ohio sports fans. We are locally
Anthony Ponce, who has nearly 25 years in the         courteous and helpful staff to help make      owned and operated with the ambition
restaurant business. Ponce started in the Spanish     your experience both enjoyable and            to provide great service and a friendly
and Portuguese rich communities in New Jersey,        memorable. Ohio Lottery Games, Keno and       atmosphere for the great folks of the
and moved to Cleveland in 1996. Ibiza offers          Pull tabs are also available                  Cleveland area.
Spanish, Portugese, and Italian Dishes in a festive
environment.
TENANT OVERVIEW

   Performance Health Systems                                   Steel Armory                                Rockin Rail Hotel
Health Insurance Agency that employees about 75       Steel Armory provides high quality shooting         Saddle Inn Hotel Rooms have been
people. Three decades ago, third party                sports products to consumers at the best price      converted to rentable offices and
administrators (TPAs) began to offer employers        possible, and reinvents the Gun Store. Steel        private rehearsal studios with 24-
meaningful alternatives to the traditional fully      Armory offers Grunt Style shirts, and Black         hour access. Offering 30 various
insured carriers. In recent years, mergers and        Rifle Coffee Company products. Most gun             size rooms.
acquisitions by private equity groups and insurance   stores are guns, ammo, accessories and that's
carriers has eroded the core TPA value proposition.   all. Why not mix it up a little bit. Steel Armory
Performance Health recognized the needs of small      aims to deliver the best quality products and
and medium employers were no longer being met.        highest customer level of customer service to
Maximizing our industry knowledge and our long-       everyone. You'll soon see the difference when
held relationships, we aggregated best-in-class       you shop here, or select Steel Armory for your
solutions with our aggressive contract negotiations   FFL Transfer.
to bring you our Total Health Plan Solutions.
VALUE-ADDED
                OPPORTUNITITES

• Implementing Net vs. Gross Leases

• Outparcel acquisitions (see next slide)

• Strong opportunity for Residential Overlays
    • For Rent / For Sale products

• Opportunities to expand collections:
    •   CAM Fees
    •   Utility Reimbursement Fees
    •   Deferred Maintenance Fees
    •   Refuse Fees
    •   Management Fees / Admin. Fees
OUTPARCEL
                          OPPORTUNITIES

If new owner acquired these last three PPN’s – they would control the entire center outright & have the capability to rezone/ redesign the
shopping center. Opportunity to purchase land & NET lease back to existing tenants until future development plans are ready to be executed.

                                                                                    Avon Lake Carry
                                                                                      Out & Liquor
            • Parcel # 0400006135094                                          • Parcel #’s 0400006135092 &
                                                                                         0400006135104
            • Acres: 0.18
                                                                              • Acres: 0.57 combined (0.28 & .029)
            • County Value: $102.3K
                                                                              • County Values: $247,730 combined
You can also read