Debt ▾
Multi-tenant Retail · 5070 S Gilbert Rd · $4.4M loan
7 of 12 verified
‹
PPro Forma
RRent Roll
BBank Stmt 1
BBank Stmt 2
CContract
PPFS
📷Site Photos32
+Other14
›
The Shoppes at Riggs Ranch — Underwriting Summary
5070 S Gilbert Rd, Chandler AZ 85249 · MVP Funding Investments, LLC
Income Summary
| Line Item | Annual | Per SF |
|---|---|---|
| Base Rent | Base rent ✓$487,420 | $31.61 |
| Reimbursements | $112,650 | $7.30 |
| Other Income | Other income$8,400 | $0.54 |
| Effective Gross Income | $608,470 | $39.46 |
Operating Expenses
| Property Taxes | Tax ✓$48,210 |
| Insurance | $14,840 |
| Repairs & Reserves | Reserves · not found— |
| Total Operating Expenses | $113,484 |
Net Operating Income
| NOI (Stabilized) | NOI · review $494,986 |
| Cap Rate (Implied) | 7.07% |
| Implied Value @ 7.0% Cap | $7,071,228 |