‹
P
Pro Forma
R
Rent Roll
B
Bank Stmt 1
B
Bank Stmt 2
C
Contract
P
PFS
📷
Site Photos
32
+
Other
14
›
Summary
Rent Roll
Pro Forma
Returns
Cap Stack
Sources & Uses
The Shoppes at Riggs Ranch — Underwriting Summary
5070 S Gilbert Rd, Chandler AZ 85249 · MVP Funding Investments, LLC · Prepared 03.31.2026
Property Overview
| Asset Type |
Multi-tenant Retail (Strip) |
| Year Built |
2006 |
| Gross Leasable Area |
15,420 SF |
| Current Occupancy |
Occupancy ✓
96.4%
|
Income Summary
| Line Item | Annual | Per SF |
|---|
| Base Rent |
Base rent ✓
$487,420
|
$31.61 |
| Reimbursements (CAM, taxes, insurance) |
$112,650 |
$7.30 |
| Other Income |
Other income · review
$8,400
|
$0.54 |
| Effective Gross Income |
$608,470 |
$39.46 |
Operating Expenses
| Property Taxes |
Tax ✓
$48,210
|
| Insurance |
$14,840 |
| CAM (Common Area Maintenance) |
$32,180 |
| Management Fee (3.0%) |
$18,254 |
| Repairs & Reserves |
Reserves · not found
—
|
| Total Operating Expenses |
$113,484 |
Net Operating Income