flamingo market place - pembroke pines, fl (2) - exp realty advisors

of 15/15
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein. For more information, contact: Robert James, Managing Director 280 Park Avenue, 11 th Floor West, New York, NY 10017 [email protected] Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com Investment Opportunity Kimco Exchange Place is a subsidiary of Kimco Realty Corporation. Property Summary: Flamingo Market Place consists of a 137,259 sq ft shopping center on approximately 15.6 acres and is currently 98% leased. The property is anchored by a 44,000 square foot Bravo Supermarket, which generates a steady flow of customers to the center on a daily basis. Bravo has exercised their first option early, their lease now expires on 8/5/2012. Flamingo Market Place offers investors the opportunity to acquire a grocery-anchored center in one of South Florida’s fastest growing, in-fill, retail markets. The main anchor tenant, Bravo Supermarkets, purchased the lease from Winn Dixie. The lease is below market with a rent of $7.24 psf and is flat in all of the option periods (four 5 year options remaining) increasing the probability of renewal. Tenants at the center include the US Post Office, Allstate Insurance, Cingular, Pizza Hut, Queens Beauty Supply, Bank of America, Katz Deli, a Dialysis Center and Kids Manor. The property is strategically located at the intersection of Flamingo Road and Pembroke Road, both primary thoroughfares within Pembroke Pines, Broward County, Florida. This is a signalized, high-traffic intersection, registering an average daily traffic volume of 65,100 vpd. The area surrounding the property is densely populated with approximately 123,000 residents within a three mile radius with an average household income of $64,200. Population is projected to increase 4.3% (2005-2010) and has grown 16.4% (1990-2005) within a one mile radius. Major local employers include American Express, Pro Player Stadium, Hollywood/Ft. Lauderdale International Airport, Motorola, and Lucent Technologies. The tenant roster is designed to meet the needs of the Pembroke Pines/Miramar population, which is largely comprised of young families and elderly citizens. The center also benefits from the draw of Flamingo Market Place Shops, the 37,600 square foot strip center adjacent to the Property, as well as out parcel tenants (Chevron Gas Station and Midas Muffler) not included in this offering. Nearby retailers include Publix, Washington Mutual, Wendy’s, Burger King, Taco Bell, Chick-Fil-A and Unibank. Located just north of the center is the 1,145,955 sq ft Pembroke Lakes Mall with over 140 stores including Macy’s, The Disney Store, JC Penny, American Eagle Outfitters, Guess, The Limited, Waldenbooks, Dillard’s, The Body Shop, Bath and Body Works, Lady Foot Locker, Sears and many more. Tenant: The Bravo Supermarket lease is personally guaranteed by the two principals of the tenant, Teng South III, LLC. The personal guarantors have total net asset equity of $28,923,000. Teng South III, LLC paid $750,000 for the Winn Dixie Lease in 2006. There are now 16 independently owned supermarkets doing business in Florida under the Bravo banner with more planned. Krasdale Foods, Inc., through its Bravo program, is the sponsor of the cooperative supermarket group. The Bravo business plan focuses on promoting and nurturing the entrepreneurial endeavors of the individual owners. Bravo and its sister group, C-Town Supermarkets, have more than 250 participating stores between them. Price and Cap: We offer this property at $25,000,000 which is a 7.0% cap rate on NOI of $1,750,171. The property can be acquired on a free and clear basis or subject to the existing loan. Cash on Cash is 9.2% if the loan is assumed. Defeasance premium is approximately $755,000 to pay off the existing loan at closing and is a buyer cost. Loan Summary: Loan may be assumed or defeased. Defeasance premium is $755,000 +/- (buyer cost). Alternatively the buyer can assume the existing loan for a one half percent assumption fee. Term: 10 Yr. Loan / 30 Yr. Ammo. (First 5 Years Interest Only Began 12/2004) recourse. Amount: $14,620,000 Payment Yrs 1-5: $793,135 annually Payment Yrs 6-10: $987,889 annually. Loan starts to amortize in February 2010. Rate: 5.425% Recourse: Loan is recourse. Flamingo Market Place Bravo Supermarket Anchored 12105 Pembroke Road, Pembroke Pines (Broward County), FL

Post on 12-Sep-2021

0 views

Category:

Documents

0 download

Embed Size (px)

TRANSCRIPT

Microsoft PowerPoint - Flamingo Market Place - Pembroke Pines, FL (2).pptThis information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Property Summary: Flamingo Market Place consists of a 137,259 sq ft shopping center on approximately 15.6 acres and is currently 98% leased. The property is anchored by a 44,000 square foot Bravo Supermarket, which generates a steady flow of customers to the center on a daily basis. Bravo has exercised their first option early, their lease now expires on 8/5/2012. Flamingo Market Place offers investors the opportunity to acquire a grocery-anchored center in one of South Florida’s fastest growing, in-fill, retail markets. The main anchor tenant, Bravo Supermarkets, purchased the lease from Winn Dixie. The lease is below market with a rent of $7.24 psf and is flat in all of the option periods (four 5 year options remaining) increasing the probability of renewal. Tenants at the center include the US Post Office, Allstate Insurance, Cingular, Pizza Hut, Queens Beauty Supply, Bank of America, Katz Deli, a Dialysis Center and Kids Manor.
The property is strategically located at the intersection of Flamingo Road and Pembroke Road, both primary thoroughfares within Pembroke Pines, Broward County, Florida. This is a signalized, high-traffic intersection, registering an average daily traffic volume of 65,100 vpd. The area surrounding the property is densely populated with approximately 123,000 residents within a three mile radius with an average household income of $64,200. Population is projected to increase 4.3% (2005-2010) and has grown 16.4% (1990-2005) within a one mile radius. Major local employers include American Express, Pro Player Stadium, Hollywood/Ft. Lauderdale International Airport, Motorola, and Lucent Technologies. The tenant roster is designed to meet the needs of the Pembroke Pines/Miramar population, which is largely comprised of young families and elderly citizens. The center also benefits from the draw of Flamingo Market Place Shops, the 37,600 square foot strip center adjacent to the Property, as well as out parcel tenants (Chevron Gas Station and Midas Muffler) not included in this offering. Nearby retailers include Publix, Washington Mutual, Wendy’s, Burger King, Taco Bell, Chick-Fil-A and Unibank. Located just north of the center is the 1,145,955 sq ft Pembroke Lakes Mall with over 140 stores including Macy’s, The Disney Store, JC Penny, American Eagle Outfitters, Guess, The Limited, Waldenbooks, Dillard’s, The Body Shop, Bath and Body Works, Lady Foot Locker, Sears and many more.
Tenant: The Bravo Supermarket lease is personally guaranteed by the two principals of the tenant, Teng South III, LLC. The personal guarantors have total net asset equity of $28,923,000. Teng South III, LLC paid $750,000 for the Winn Dixie Lease in 2006. There are now 16 independently owned supermarkets doing business in Florida under the Bravo banner with more planned. Krasdale Foods, Inc., through its Bravo program, is the sponsor of the cooperative supermarket group. The Bravo business plan focuses on promoting and nurturing the entrepreneurial endeavors of the individual owners. Bravo and its sister group, C-Town Supermarkets, have more than 250 participating stores between them.
Price and Cap: We offer this property at $25,000,000 which is a 7.0% cap rate on NOI of $1,750,171. The property can be acquired on a free and clear basis or subject to the existing loan. Cash on Cash is 9.2% if the loan is assumed. Defeasance premium is approximately $755,000 to pay off the existing loan at closing and is a buyer cost.
Loan Summary: Loan may be assumed or defeased. Defeasance premium is $755,000 +/- (buyer cost). Alternatively the buyer can assume the existing loan for a one half percent assumption fee.
Term: 10 Yr. Loan / 30 Yr. Ammo. (First 5 Years Interest Only Began 12/2004) recourse. Amount: $14,620,000 Payment Yrs 1-5: $793,135 annually Payment Yrs 6-10: $987,889 annually. Loan starts to amortize in February 2010. Rate: 5.425% Recourse: Loan is recourse.
Property Summary: Flamingo Market Place consists of a 137,259 sq ft shopping center on approximately 15.6 acres and is currently 98% leased. The property is anchored by a 44,000 square foot Bravo Supermarket, which generates a steady flow of customers to the center on a daily basis. Bravo has exercised their first option early, their lease now expires on 8/5/2012. Flamingo Market Place offers investors the opportunity to acquire a grocery-anchored center in one of South Florida’s fastest growing, in-fill, retail markets. The main anchor tenant, Bravo Supermarkets, purchased the lease from Winn Dixie. The lease is below market with a rent of $7.24 psf and is flat in all of the option periods (four 5 year options remaining) increasing the probability of renewal. Tenants at the center include the US Post Office, Allstate Insurance, Cingular, Pizza Hut, Queens Beauty Supply, Bank of America, Katz Deli, a Dialysis Center and Kids Manor.
The property is strategically located at the intersection of Flamingo Road and Pembroke Road, both primary thoroughfares within Pembroke Pines, Broward County, Florida. This is a signalized, high-traffic intersection, registering an average daily traffic volume of 65,100 vpd. The area surrounding the property is densely populated with approximately 123,000 residents within a three mile radius with an average household income of $64,200. Population is projected to increase 4.3% (2005-2010) and has grown 16.4% (1990-2005) within a one mile radius. Major local employers include American Express, Pro Player Stadium, Hollywood/Ft. Lauderdale International Airport, Motorola, and Lucent Technologies. The tenant roster is designed to meet the needs of the Pembroke Pines/Miramar population, which is largely comprised of young families and elderly citizens. The center also benefits from the draw of Flamingo Market Place Shops, the 37,600 square foot strip center adjacent to the Property, as well as out parcel tenants (Chevron Gas Station and Midas Muffler) not included in this offering. Nearby retailers include Publix, Washington Mutual, Wendy’s, Burger King, Taco Bell, Chick-Fil-A and Unibank. Located just north of the center is the 1,145,955 sq ft Pembroke Lakes Mall with over 140 stores including Macy’s, The Disney Store, JC Penny, American Eagle Outfitters, Guess, The Limited, Waldenbooks, Dillard’s, The Body Shop, Bath and Body Works, Lady Foot Locker, Sears and many more.
Tenant: The Bravo Supermarket lease is personally guaranteed by the two principals of the tenant, Teng South III, LLC. The personal guarantors have total net asset equity of $28,923,000. Teng South III, LLC paid $750,000 for the Winn Dixie Lease in 2006. There are now 16 independently owned supermarkets doing business in Florida under the Bravo banner with more planned. Krasdale Foods, Inc., through its Bravo program, is the sponsor of the cooperative supermarket group. The Bravo business plan focuses on promoting and nurturing the entrepreneurial endeavors of the individual owners. Bravo and its sister group, C-Town Supermarkets, have more than 250 participating stores between them.
Price and Cap: We offer this property at $25,000,000 which is a 7.0% cap rate on NOI of $1,750,171. The property can be acquired on a free and clear basis or subject to the existing loan. Cash on Cash is 9.2% if the loan is assumed. Defeasance premium is approximately $755,000 to pay off the existing loan at closing and is a buyer cost.
Loan Summary: Loan may be assumed or defeased. Defeasance premium is $755,000 +/- (buyer cost). Alternatively the buyer can assume the existing loan for a one half percent assumption fee.
Term: 10 Yr. Loan / 30 Yr. Ammo. (First 5 Years Interest Only Began 12/2004) recourse. Amount: $14,620,000 Payment Yrs 1-5: $793,135 annually Payment Yrs 6-10: $987,889 annually. Loan starts to amortize in February 2010. Rate: 5.425% Recourse: Loan is recourse.
Flamingo Market Place
Bravo Supermarket Anchored
12105 Pembroke Road, Pembroke Pines (Broward County), FL
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Walgreens
Emerald Coast, Century Putnam Realty, One Price Dry Cleaners,
among others
Nextel, Sign-A-Rama
Infinity Int’l Realty, among others
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Flamingo Marketplace Building Square Footage 137,259 Occupied SF 133,899 98%
Income: Total Rental Income* 1,965,831 318,500 Anchor Income included in total 16.2%
Tenant Reimbursements CAM Income 262,423
Real Estate Tax Recapture 353,798 Insurance Recapture 101,154
Other Income 3,301 Total Reimbursements 720,676
Effective Gross Income 2,686,507
Cleaning Expenses 27,860 Grounds Maintenance 60,000
Insurance 145,321 Management Fees 49,420 3.0% Anchor Rent excluded
Repairs & Maintenance 77,745 Security 6,786
Taxes & Licenses 456,538 Utilities 25,800
Total Operating Expenses 853,970 133,294 Non Recovered Expense - Leakage 18.5%
Vacancy Allowance (82,367) 5.0% Anchor Rent excluded
Net Operating Income 1,750,171
Debt Service** 793,135 Cash Flow 957,036
Price 25,000,000 Cap Rate 7.00% Equity Required at Ask 10,380,000 42% Percent Equity Cash on Cash 9.2%
* Rental income as of 12/07 which includes pro-forma for 2 existing vacancies: Units 503 & 504
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
RENTAL INCOME Square rent psf
Suite Tenant Name Feet Start End Mo. Rent Start Date Mo. Rent DEC Total 100 Chevron Land & Development 0 0 2/1/2006 CAM Bump - - 101 DCI Management Group dba Dry Clean 1,625 1/1/2001 12/31/2010 2,587.81 1/1/2008 2,665 2,588 31,054 19.11 102 Palm Springs Medical Services, Inc. 1,200 7/1/2004 6/30/2009 1,784.64 7/1/2007 1,856 1,856 21,844 18.20 103 Allstate Insurance 1,200 5/1/2002 4/30/2008 1,625.77 5/1/2007 1,675 1,675 19,899 16.58 104 Let's Go Wireless dba Cingular Wireless 1,664 8/1/2004 9/30/2010 2,370.87 8/1/2007 2,466 2,466 28,925 17.38 106 LaRosa Liquors 1,667 8/1/2004 7/31/2009 2,629.42 8/1/2007 2,735 2,735 32,079 19.24 107 Koning Restaurants Intl LC 1,440 6/1/1994 5/31/2010 2,224.00 6/1/2007 2,292 2,292 27,164 18.86 108 Queen Beauty 3,840 2/9/2006 1/31/2011 6,160.00 2/1/2007 6,406 6,406 76,630 19.96 201 Winn Dixie/Bravo 44,000 8/6/1997 8/5/2012 26,541.67 26,542 318,500 7.24 302 Pembroke Pines Artificial Kidney Center 5,982 7/26/2006 12/31/2016 12,450.62 12/1/2007 12,839 12,839 149,796 25.04 305 CJ's Sports and Ale 1,935 12/1/2005 11/30/2010 2,575.00 12/1/2007 2,652 2,652 30,977 16.01 306 J & B Subs 1,200 4/24/2006 4/23/2011 1,600.00 4/24/2007 1,664 1,664 19,712 16.43 307 Affirmative Insurance Holdings, Inc. 1,550 9/1/1992 8/31/2007 1,874.97 8/31/2007 1,950 1,950 22,875 14.76 308 Total Rehab & Medical Centers 3,500 6/1/2001 6/30/2010 5,205.20 7/1/2007 5,413 5,413 63,710 18.20 310 Q-Hair, Inc 1,200 9/1/1998 8/31/2008 1,529.82 9/1/2007 1,576 1,576 18,541 15.45 311 Vacant 1,200 1,641.23 1,707 1,707 20,220 16.85 312 Aunt Mary's Bagels c/o TJ Baking 1,200 6/3/1994 6/2/2013 1,156.96 6/1/2006 1,203 1,192 14,126 11.77 313 South Florida Consolidated Investments 2,000 8/9/2001 8/31/2011 2,624.68 9/1/2007 2,730 2,730 31,916 15.96 314 OrtemTax Services 516 10/1/2004 9/30/2009 905.48 10/1/2007 942 942 10,974 21.27 315 Flamingo Pediatrics 3,000 9/1/2003 10/31/2010 4,780.67 9/1/2007 4,972 4,972 58,133 19.38 316 S&L Party Store 2,250 10/1/2004 10/31/2009 3,244.80 6/1/2007 3,375 3,375 39,846 17.71 401 EEMAC Inc. dba Nobb Hill Academy 10,000 7/16/2001 7/31/2011 9,660.61 8/1/2007 9,950 9,950 117,376 11.74 501 Quest Diagnostics dba SBCL 2,000 11/1/2001 10/31/2009 3,792.38 11/1/2007 3,944 3,944 45,812 22.91 502 Katz Deli 4,641 12/4/1992 7/31/2011 4,354.88 8/1/2007 4,486 4,486 52,912 11.40 503 Vacant 2,160 3,420.00 3,523 3,420 23,940 19.00 504 Vacant 1,200 2,000.00 2,080 2,000 14,000 20.00 505 Eye Exams Unlimited 1,200 5/18/2006 7/17/2009 1,800.00 8/1/2007 1,856 1,856 21,880 18.23 506 JLM & Son, Inc. dba Plato's Closet 2,400 6/1/2006 10/31/2011 3,400.00 11/1/2007 3,536 3,536 41,072 17.11 508 Black Jack Express 1,200 6/1/2004 5/31/2008 1,838.72 6/1/2007 1,912 1,912 22,579 18.82 509 Tourland, LLC 1,200 11/1/2005 1/31/2011 1,800.00 2/1/2007 1,872 1,872 22,392 18.66 510 First Class Tobacco, Inc. 1,200 1/1/2003 2/28/2008 1,701.71 1/1/2008 1,787 1,702 20,421 17.02 511 Bubel Enterprises 1,200 7/1/2001 6/30/2011 1,675.00 7/1/2007 1,734 1,734 20,452 17.04 512 Bank of America N.A. 1,946 11/8/2002 11/7/2008 2,496.57 2,497 29,959 15.40 513 Facilities Service Post Office 7,492 12/12/2000 12/11/2010 15,166.66 15,167 182,000 24.29 518 Delta Young 1,946 6/15/2000 6/14/2010 2,213.58 6/15/2007 2,302 2,302 27,183 13.97 519 Livette Inc 1,200 10/1/2003 11/30/2008 1,799.78 10/1/2007 1,872 1,872 21,813 18.18 520 Flamingo Dental Associates,P.A. 1,200 11/1/2006 10/31/2011 1,799.78 9/1/2007 1,872 1,872 21,885 18.24 521 Lenocis,Inc. 2,825 2/1/1998 11/30/2007 3,529.00 12/1/2007 3,670 3,529 42,348 14.99 601 Assn of Builders & Contractors Institute 10,080 10/1/2001 11/30/2007 10,555.74 12/1/2007 12,600 12,600 128,713 12.77
137,259 158,518.02 Rent 163,819 1,893,660
1,965,831 503 Pro Forma at $19 psf NNN Physical Vacancy 504 prospective tenant $20 psf eff 8/1/2007 Occupied 133,899 97.6% 1,900,791 96.7% 508 assume tenant renews 4% rent increase Vacant 3,360 2.4% 65,040 3.3% 504 Pro Forma at $20 psf NNN Total 137,259 100.0% 1,965,831 100.0%
December 2007 Rent Annualized
Economic Vacancy
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Flamingo Service Road
Total Rehab & Medical Center
Market Place Business Center Livette Bridal Dentist Pesaro's Italian Restaurant
Flamingo Market Place
Shops Not Included
nl im
ite d
Bravo Supermarket
Pe nd
in g
Te na
nt s
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Unit Tenant Name SqFt Rent $Inc. %Inc.
101 DCI Management Group dba Dry Clean USA 1,625 1/1/2005 2,439.00 1/1/2006 2,511.98 72.98 2.99% 1/1/2007 2,587.81 75.83 3.02% 1/1/2008 2,665.00 77.19 2.98% 1/1/2009 2,774.90 109.90 4.12% 1/1/2010 2,827.50 52.60 1.90%
102 Palm Springs Medical Services, Inc. 1,200 7/1/2005 1,716.00 7/1/2006 1,784.64 68.64 4.00% 7/1/2007 1,856.03 71.39 4.00% 7/1/2008 1,930.27 74.24 4.00%
103 Allstate Insurance 1,200 5/1/2005 1,578.41 5/1/2006 1,625.77 47.36 3.00% 5/1/2007 1,674.54 48.77 3.00%
104 Cingular Wireless 1,664 10/1/2004 2,192.00 8/1/2005 2,279.68 87.68 4.00% 8/1/2006 2,370.87 91.19 4.00% 8/1/2007 2,465.70 94.83 4.00% 8/1/2008 2,564.33 98.63 4.00% 8/1/2009 2,666.90 102.57 4.00% 8/1/2010 2,773.58 106.68 4.00%
106 LaRosa Liquors 1,667 8/1/2005 2,528.25 8/1/2006 2,629.42 101.17 4.00% 8/1/2007 2,734.59 105.17 4.00% 8/1/2008 2,843.98 109.39 4.00%
107 Koning Restaurants Intl LC 1,440 6/1/2005 2,160.00 6/1/2006 2,224.00 64.00 2.96% 6/1/2007 2,292.00 68.00 3.06% 6/1/2008 2,360.40 68.40 2.98% 6/1/2009 2,431.20 70.80 3.00%
108 Queen Beauty 3,840 5/1/2006 6,160.00 2/1/2007 6,406.40 246.40 4.00% 2/1/2008 6,662.66 256.26 4.00% 2/1/2009 6,929.16 266.50 4.00% 2/1/2009 7,206.33 277.17 4.00%
201 Bravo Supermarkets 44,000 11/1/2006 26,541.67
Date Of Escalation
4 (5) Year options – Rent is flat during all options
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Unit Tenant Name SqFt Rent $Inc. %Inc.
302 Pembroke Pines Artificial Kidney Center 5,982 5/1/2007 12,450.62 5/1/2008 12,839.45 388.83 3.12% 5/1/2009 13,243.83 404.38 3.15% 5/1/2010 13,664.39 420.56 3.18% 5/1/2011 14,101.77 437.38 3.20% 5/1/2012 14,556.65 454.88 3.23% 5/1/2013 15,029.72 473.07 3.25% 5/1/2014 15,521.71 491.99 3.27% 5/1/2015 16,033.39 511.68 3.30% 5/1/2016 16,565.53 532.14 3.32%
305 CJ's Sports and Ale 1,935 12/1/2005 2,500.00 12/1/2006 2,575.00 75.00 3.00% 12/1/2007 2,652.25 77.25 3.00% 12/1/2008 2,731.82 79.57 3.00% 12/1/2009 2,813.77 81.95 3.00%
306 J & B Subs 1,200 4/24/2006 1,600.00 4/24/2007 1,664.00 64.00 4.00% 4/24/2008 1,730.56 66.56 4.00% 4/24/2009 1,799.78 69.22 4.00% 4/24/2009 1,871.77 71.99 4.00%
307 Affirmative Insurance Holdings, Inc. 1,550 2/1/2007 1,874.97
308 Total Rehab & Medical Centers 3,500 7/1/2005 5,005.00 7/1/2006 5,205.20 200.20 4.00%
310 Q-Hair, Inc 1,200 9/1/2005 1,485.26 9/1/2006 1,529.82 44.56 3.00% 9/1/2007 1,575.71 45.89 3.00%
311 Weiss Systems, Inc 1,200 5/1/2005 1,548.33 5/1/2006 1,641.23 92.90 6.00%
312 Aunt Mary's Bagels c/o TJ Baking 1,200 6/3/2004 1,126.00 6/3/2005 1,156.96 30.96 2.75% 6/3/2006 1,191.67 34.71 3.00% 6/3/2007 CPI
313 South Florida Consolidated Investments 2,000 9/1/2006 2,624.68 9/1/2007 2,729.67 104.99 4.00% 9/1/2008 2,838.86 109.19 4.00% 9/1/2009 2,952.41 113.55 4.00% 9/1/2010 3,070.51 118.10 4.00%
Date Of Escalation
Rent Escalations
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Rent Escalations Unit Tenant Name SqFt Rent $Inc. %Inc.
314 OtemTax Services 516 10/1/2005 870.65 10/1/2006 905.48 34.83 4.00% 10/1/2007 941.7 36.22 4.00% 10/1/2008 979.37 37.67 4.00%
315 Flamingo Pediatrics 3,000 9/1/2005 4,596.80 9/1/2006 4,780.67 183.87 4.00% 9/1/2007 4,971.90 191.23 4.00% 9/1/2008 5,170.77 198.87 4.00%
11/1/2008 5,427.50 256.73 4.97% 11/1/2009 5,700.00 272.50 5.02%
316 S&L Party Store 2,250 6/1/2005 3,120.00 6/1/2006 3,244.80 124.80 4.00% 6/1/2007 3,374.59 129.79 4.00% 6/1/2008 3,509.58 134.99 4.00%
401 EEMAC Inc dba Kids Manor 10,000 8/1/2005 9,379.24 8/1/2006 9,660.61 281.37 3.00% 8/1/2007 9,950.43 289.82 3.00% 8/1/2008 10,248.94 298.51 3.00% 8/1/2009 10,556.41 307.47 3.00% 8/1/2010 10,873.11 316.70 3.00%
501 Quest Diagnostics dba SBCL 2,000 11/1/2006 3,792.38 11/1/2007 3,944.08 151.70 4.00% 11/1/2008 4,062.40 118.32 3.00%
502 Haim Hiabi Katz Deli 4,641 8/1/2005 4,228.04
503 Laundromat 2,160 Yearly 3.00%
504 Dr. Gaus 1,200 4/1/2008 24,960 4/1/2009 25,958 998.40 4.00% 4/1/2010 26,997 1,038.36 4.00% 4/1/2011 28,077 1,079.88 4.00%
8/1/2006 4,354.88 126.84 3.00% 8/1/2007 4,485.52 130.64 3.00%
505 Eye Exams Unlimited 1,200 8/1/2006 1,800.00 8/1/2007 1,856.00 56.00 3.11% 8/1/2008 1,913.00 57.00 3.07%
506 Plato's Closet 2,400 11/1/2006 3,400.00 11/1/2007 3,536.00 136.00 4.00% 11/1/2008 3,677.44 141.44 4.00% 11/1/2009 3,824.54 147.10 4.00% 11/1/2010 3,977.52 152.98 4.00%
508 Black Jack Express 1,200 6/1/2005 1,768.00 6/1/2006 1,838.72 70.72 4.00%
509 Tourland, LLC 1,200 2/1/2006 1,800.00 2/1/2007 1,872.00 72.00 4.00% 2/1/2008 1,947.00 75.00 4.01% 2/1/2009 2,025.00 78.00 4.01% 2/1/2010 2,106.00 81.00 4.00%
Date Of Escalation
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
Rent Escalations Unit Tenant Name SqFt Rent $Inc. %Inc.
510 First Class Tobacco, Inc. 1,200 1/1/2005 1,543.50 1/1/2006 1,620.68 77.18 5.00% 1/1/2007 1,701.71 81.03 5.00%
511 Bubel Enterprises 1,200 7/1/2006 1,675.00 7/1/2007 1,733.63 58.63 3.50% 7/1/2008 1,838.72 105.09 6.06% 7/1/2009 1,857.11 18.39 1.00% 7/1/2010 1,922.11 65.00 3.50%
512 Bank of America N.A. 1,946 11/8/2005 2,496.57 11/8/2006 2,540.10 43.53 1.74% 11/8/2007 CPI
513 Facilities Service Office #113990-015 7,492 12/12/2000 13,083.33 12/12/2005 15,166.67 2,083.34 15.92%
518 Delta Young 1,946 8/1/2004 2,068.77 8/1/2005 2,132.00 63.23 3.06% 8/1/2006 2,213.58 81.58 3.83% 8/1/2007 CPI
519 Livette Inc 1,200 10/1/2005 1,730.56 10/1/2006 1,799.78 69.22 4.00% 10/1/2007 1,871.77 71.99 4.00% 10/1/2008 1,946.64 74.87 4.00%
520 Anna Aviles, DMD & Maria Varne, DMD 1,200 9/1/2005 1,730.56 9/1/2006 1,799.78 69.22 4.00% 9/1/2007 1,871.77 71.99 4.00% 9/1/2008 1,946.64 74.87 4.00% 9/1/2009 2,024.51 77.87 4.00% 9/1/2010 2,105.49 80.98 4.00%
521 Marcellas's Restaurant 2,825 12/1/2003 3,529.00 12/1/2004 3,634.87 105.87 3.00% 12/1/2005 3,805.22 170.35 4.69% 12/1/2006 3,919.38 114.16 3.00%
601 Assn of Builders & Contractors Institute 10,080 12/1/2005 10,248.29 12/1/2006 10,555.74 307.45 3.00% 12/1/2007 12,600.00 2,044.26 19.37% 12/1/2008 12,978.00 378.00 3.00% 12/1/2009 13,367.34 389.34 3.00% 12/1/2010 13,768.36 401.02 3.00% 12/1/2011 14,181.41 413.05 3.00%
Date Of Escalation
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
This information has been obtained from sources deemed reliable, however Kimco does not guarantee, warranty or represent its accuracy. It is the Purchaser’s responsibility to independently confirm the accuracy and completeness of the information contained herein.
For more information, contact: Robert James, Managing Director
280 Park Avenue, 11th Floor West, New York, NY 10017 [email protected]
Phone 212-972-7457 Fax 212-972-7496 www.kimcoexchangeplace.com
Investment Opportunity
Kimco Exchange Place is a subsidiary of Kimco Realty Corporation.
nnnnnnnnn
SHERIDA
I-7 5
I-7 5
I-7 5
I-7 5
I-7 5
I-7 5
I-7 5
I-7 5
I-7 5
ISLA N
D D
R ISLA
N D
D R
ISLA N
D D
R ISLA
N D
D R
ISLA N
D D
R ISLA
N D
D R
ISLA N
D D
R ISLA
N D
D R
ISLA N
D D
N 172N
D A
VE N
ORANGE DRORANGE DRORANGE DRORANGE DRORANGE DRORANGE DRORANGE DRORANGE DRORANGE DR
PALMETTO EXPYPALMETTO EXPYPALMETTO EXPYPALMETTO EXPYPALMETTO EXPYPALMETTO EXPYPALMETTO EXPYPALMETTO EXPYPALMETTO EXPY
PEMBROKE RDPEMBROKE RDPEMBROKE RDPEMBROKE RDPEMBROKE RDPEMBROKE RDPEMBROKE RDPEMBROKE RDPEMBROKE RD
PINES BLVDPINES BLVDPINES BLVDPINES BLVDPINES BLVDPINES BLVDPINES BLVDPINES BLVDPINES BLVD
RDST RDST RDRDST RDRD
ST H W
SSS SS SSSS H
S215THS215THS215THS215TS215TS215TS215TS215TS215TS41ST STS41ST STS41ST STS41ST STS41ST STS41ST STS41ST STS41ST STS41ST ST
S45TH STS45TH STS45TH STS45TH STS45TH STS45TH STS45TH STS45TH STS45TH ST H
A VE
H A
VE H
A VE
H A
VE H
A VE
H A
VE H
A VE
H A
VE H
A VE
S90TH A
VE S90TH
A VE
S90TH A
VE S90TH
A VE
S90TH A
VE S90TH
A VE
S90TH A
VE S90TH
A VE
S90TH A
VE
W EST DADE EXPYW EST DADE EXPYW EST DADE EXPYW EST DADE EXPYW EST DADE EXPYW EST DADE EXPYW EST DADE EXPYW EST DADE EXPYW EST DADE EXPY
STA TE H
A Y 8 17
VIE RD VIE RD VIE RD VIE RD VIE RD VIE RD VIE RD VIE RD VIE RD
PEMBROKE LAKES MALL
2005 Average Income By Block Groups
$75,000 or more $60,000 to $75,000 $45,000 to $60,000 $30,000 to $45,000 Less than $30,000
Demographics Site #9022
2005 Estimates 1 Mile 3 Mile 5 Mile Total Population: 18,543 122,669 346,735 Total Households: 9,215 47,754 118,415 Avg. HH Income: $43,168 $64,158 $67,143 Med. HH Income: $37,169 $54,853 $58,192
Updates of 2000 Census Data by Claritas.
Pembroke Pines, FL