AUSTIN PEAY HWY, JIFFY LUBE · AUSTIN PEAY HWY, JIFFY LUBE 3202 Austin Peay Highway Memphis, TN...
Transcript of AUSTIN PEAY HWY, JIFFY LUBE · AUSTIN PEAY HWY, JIFFY LUBE 3202 Austin Peay Highway Memphis, TN...
For more information contact:
AUSTIN PEAY HWY, JIFFY LUBE3202 Austin Peay HighwayMemphis, TN 38128
Dennis Bailey, CCIM
Managing Broker
(704) 473-4756
NC #181090 SC #39468
Ryan Bailey
Associate Broker
(704) 473-4894
NC License #286088
Phone: (704) 473-4756 ● Fax: (704) 943-0665 ● 811 W. Warren Street ● Shelby, North Carolina 28150 ● www.BaileyREA.com
PROPERTY HIGHLIGHTS
Price $594,000 - 8.0% Cap Rate - 1 x 5 yr option to extendremains
●
NOI $47,520 with 10% Increases (rent reflects Seller Advancing11/1/2020 Increase) - Lease Expires 12/31/2027
●
Strong Guarantor - Team Car Care operates 540 Jiffy Lubes●
36,000 cars per day with $8,652,989 Related Auto ServicesConsumer Spending in 2018 within 7 minute drive
●
2640 Kirby Whitten Rd Location also for sale. Purchase both toreceive a total $25,000 Price Reduction.
●
Table of Contents
Confidentiality and Disclaimer 3
Income Property Disclaimer 4
Investment Analysis 5
Executive Summary 6
Pro Forma Summary 7
Pricing and Financial Analysis 8
About the Tenant 9
Investment Details 10
Summary Lease Analysis 11
Tenant Cash Flow Analysis 12
Tenant Mix Report 13
Lease Rent Roll 14
Internal Rate of Return Analysis 15
Property Description 16
Property Description 17
Traffic Counts/ Expenditures 18
Property Photos 22
Aerial Map 23
Location Map 24
Regional Map 25
Demographics 26
Demographics 27
Demographics 28
Agency Disclosure 30
WWREA 31
about Bailey REA 35
Professional Bio 36
CONFIDENTIALITY AND DISCLAIMER
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
CONFIDENTIALITY AND DISCLAIMER
The information contained in the following Offering Memorandum is proprietary and confidential. It is intended to be reviewed only by the party receiving it directly from Bailey Real Estate Advisors, LLC and should not be made available to any other person or entity without the written consent of Bailey Real Estate Advisors, LLC. The Purpose of this Offering Memorandum is to provide a summary of unverified information to prospective buyers, and to establish only a preliminary level of interest in the subject property. The information and data contained herein is not a substitute for a thorough due diligence/evaluation investigation. Any potential buyer is strongly encouraged to hire professionals to determine the condition and status of all salient matters regarding the property. Bailey Real Estate Advisors, LLC has not made any investigation, and makes no warranty or representation, with respect to the income, expenses, lease rate escalations for the subject property, the projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, the compliance with State and Federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this Offering Memorandum has been obtained from sources we believe to be reliable; however, Bailey Real Estate Advisors, LLC has not verified, and will not verify, any of the information contained herein, nor has Bailey Real Estate Advisors, LLC conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein. Reading below this statement constitutes your understanding and acceptance of this disclaimer.
Non‐Endorsement Notice Bailey Real Estate Advisors, LLC is not affiliated with, sponsored by, or endorsed by any commercial
tenant or lessee identified in this offering memorandum. The presence of any corporation’s logo or name
is not intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation of
Bailey Real Estate Advisors, LLC, its affiliates or subsidiaries, or any agent, product, service, or commercial
listing of Bailey Real Estate Advisors, LLC, and is solely included for the purpose of providing tenant lessee
information about this listing to prospective customers.
ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT YOUR BAILEY REAL ESTATE ADVISORS, LLC AGENT FOR MORE DETAILS.
Page 3
INCOME PROPERTY DISCLAIMER
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
INCOME‐PROPERTY DISCLAIMER
Bailey Real Estate Advisors, LLC hereby advises all prospective purchasers of income‐producing property as follows: The information contained in this Offering Memorandum has been obtained from sources we believe to be reliable. However, Bailey Real Estate Advisors, LLC has not and will not verify any of this information, nor has Bailey Real Estate Advisors, LLC conducted any investigation regarding these matters. Bailey Real Estate Advisors, LLC makes no guarantee, warranty or representation whatsoever about the accuracy or completeness of any information provided. As the Buyer of an income‐producing property, it is the Buyer’s responsibility to independently confirm the accuracy and completeness of all material information before completing any purchase. This Offering Memorandum is not a substitute for your thorough due diligence/examination investigation of this investment property. Bailey Real Estate Advisors, LLC expressly denies any obligation to conduct a due diligence examination of this Property for Buyer. Bailey Real Estate Advisors, LLC is the listing agent for the subject property, and as such, represents only the interests of the Seller (See attached Working With Real Estate Agents brochure). Any projections, proforma, opinions, assumptions or estimates used in this Offering Memorandum are for example only and do not represent the current or future performance of this property. The value of an income‐producing property to you, depends on factors that should be evaluated by you and your tax, financial and legal advisors. Buyer and Buyer’s tax, financial, legal, and construction advisors should conduct a careful, independent investigation of any income‐producing property to determine to your satisfaction with the suitability of the property for your needs. Like all real estate investments, this investment carries significant risks. Buyer and Buyer’s legal and financial advisors should request and carefully review all legal and financial documents related to the property and tenant. While the tenant’s past performance at this or other locations is an important consideration, it is not a guarantee of future success, and should not be considered as such. Similarly, the lease rate and rent escalations for some properties, including newly‐constructed facilities or newly‐acquired locations, may be determined based on a tenant’s projected sales with little or no record of actual performance, or comparable rents for the area. Returns are not guaranteed; the tenant and any personal or corporate guarantors may fail to pay the lease rent or property taxes, or may fail to comply with other material terms of the lease; cash flow may be interrupted in part or in whole due to market, economic, environmental or other conditions. Regardless of tenant history and lease guarantees, Buyer is responsible for conducting his/her own investigation of all matters affecting the value of the real property/fixtures, and the value of any long‐term lease, including the likelihood of locating a replacement tenant or tenants and the financial stability of those tenants. Buyer should consider the ramifications if the current tenant should default or abandon the property, and the lease terms that Buyer may be able to negotiate with a potential replacement tenant considering the location of the property, and Buyer’s legal ability to make alternate use of the property. By accepting this Offering Memorandum you agree to release Bailey Real Estate Advisors, LLC, and hold it harmless from any kind of claim, cost, expense, or liability arising out of your investigation and/or purchase of this income‐producing property.
Page 4
AUSTIN PEAY HWY, JIFFY LUBE3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
I n v e s t m e n t A n a l y s i sS E C T I O N I
EXECUTIVE SUMMARY
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Acquisition Costs
Purchase Price, Points and Closing Costs $598,158
Investment Cash $182,358
First Loan $415,800
Investment Information
Purchase Price $594,000
Price per Tenant $594,000
Price per Sq. Ft. $246.06
Income, Expenses & Cash Flow
Gross Scheduled Income $47,520
Total Vacancy and Credits $0
Operating Expenses $0
Net Operating Income $47,520
Debt Service ($33,622)
Cash Flow Before Taxes $13,898
(After Tax Results)
Total Interest (Debt Service) ($21,542)
Depreciation and Amortization ($8,695)
Taxable Income (Loss) $17,284
Tax Savings (Costs) ($6,395)
Cash Flow After Taxes $7,503
Financial Indicators
Cash on Cash Return Before Taxes 7.62%
Optimal Internal Rate of Return (yr 6) 24.93%
Debt Coverage Ratio 1.41
Capitalization Rate 8.00%
Gross Income / Square Feet $19.69
Page 6
PRO FORMA SUMMARY
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
TENANT ANNUAL SCHEDULED INCOME
Tenant Actual Team Car Care dba Jiffy Lube $47,520
TOTALS $47,520
ANNUALIZED INCOME
Description Actual Gross Potential Rent $47,520Less: Vacancy $0
Effective Gross Income $47,520Less: Expenses $0
Net Operating Income $47,520Debt Service ($33,622)
Net Cash Flow after Debt Service $13,898Principal Reduction $12,081
Total Return $25,978
ANNUALIZED EXPENSES
Description Actual Total Expenses $0Expenses Per RSF $0.00
INVESTMENT SUMMARY
Price: $594,000
Year Built: 1988
Tenants: 1
RSF: 2,414
Price/RSF: $246.06
Lot Size: 2,883 sf
Floors: 1
APN: 085027
Cap Rate: 8.0%
FINANCING SUMMARY
Loan Amount: $415,800Down Payment: $178,200
Loan Type: Balloon
Interest Rate: 5.25%
Term: 5 years
Monthly Payment: $2,802
DCR: 1.41
Page 7
AUSTIN PEAY HWY, JIFFY LUBE3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
P r i c i n g a n d F i n a n c i a lS E C T I O N I I
ABOUT THE TENANT
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
TeamCarCaredbaJiffyLube The American quick lube industry provides more than 100 million oil changes every year from over 10,000 standalone locations. Within this industry, there is one dynamic growing company that stands out from the rest – Team Car Care, dba Jiffy Lube, the largest franchisee of quick lube retail service stores in the country. Operating over 540 Jiffy Lube locations from coast to coast and serving nearly 5 million guests each year with more than 3,500 professional teammates, Team Car Care strives to provide a WOW experience for every valued guest on every visit. At Jiffy Lube our goal is to extend the life of your vehicle through preventative maintenance. One of our most popular services is the Jiffy Lube Signature Service® Oil Change. This is not your standard oil change; it is a multipoint inspection that is like a combination of all of our services. The Jiffy Lube technicians inspect key components, check and fill your car’s fluids and change out your old oil and replace it with up to 5 quarts of quality Pennzoil® oil. In addition to oil changes, Jiffy Lube automotive services in Team Car Care range from filter changes and transmission services, to serpentine belt replacement and battery maintenance and replacement. You can count on Jiffy Lube to help keep your car on the road. Being part of your community means we work even harder to offer nothing but top-notch, quality products and services. After all, you are more than just our customers; you are our neighbors. Our vision is to be trusted by consumers and recognized by our peers as the BEST place for quick, professional vehicle care within the neighborhoods we serve. We strive to do this by exceeding every guests' expectation, on every visit, with consistent "Signature Service" delivered through our committed organization of friendly, knowledgeable and professional teammates. Team Car Care is trusted by consumers and recognized by the industry as the best place for quick professional vehicle care within the neighborhoods we serve. We accomplish this by exceeding our guests' expectations everyday with consistent "Signature Service" delivered through our dedicated organization of friendly, knowledgeable, and professional teammates. Our company is committed to leading the quick lube industry with clean, safe, and attractive facilities; well trained and courteous teammates; respect for the environment and recycling; and by providing the highest quality Pennzoil products and important vehicle maintenance services to ensure we are the first choice of every consumer.
Excerpts From <https://teamcarcare.jiffylube.com/>
Page 9
INVESTMENT DETAILS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
ANALYSIS
Analysis Date April 2019
PROPERTY
Property Austin Peay Hwy, Jiffy Lube
Property Address 3202 Austin Peay HighwayMemphis, TN 38128
Year Built 1988
FINANCIAL INFORMATION
Down Payment $178,200
LT Capital Gain 20.00%
Federal Tax Rate 37.0%
Passive Loss Rules Yes
Discount Rate 4.00%
PURCHASE INFORMATION
Property Type Commercial
Purchase Price $594,000
Fair Market Value $594,000
Tenants 1
Total Rentable Sq. Ft. 2,414
Resale Valuation 1.0% (annual appreciation)
Resale Expenses 5.0%
LOANS
Type Debt Term Amortization Rate Payment LO Costs
Balloon $415,800 5 years 20 years 5.25% $2,802 $4,158
INCOME & EXPENSES
Gross Operating Income $47,520
Monthly GOI $3,960
Total Annual Expenses $0
CONTACT INFORMATION
Dennis Bailey, CCIM(704) 473[email protected]
Ryan Bailey(704) 473[email protected]
Page 10
SUMMARY LEASE ANALYSIS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
Potential Lease Revenue
Base Rental Income $47,520 $47,520 $47,520 $47,520 $47,520 $48,708 $52,272 $52,272 $52,272
Leaseup Vacancy $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent Abatement $0 $0 $0 $0 $0 $0 $0 $0 $0
Turnover Vacancy $0 $0 $0 $0 $0 $0 $0 $0 $0
Expense Reimbursements $0 $0 $0 $0 $0 $0 $0 $0 $0
Potential Lease Costs
Tenant Improvements $0 $0 $0 $0 $0 $0 $0 $0 $0
Lease Commissions $0 $0 $0 $0 $0 $0 $0 $0 $0
Net Lease Cash Flow $47,520 $47,520 $47,520 $47,520 $47,520 $48,708 $52,272 $52,272 $52,272
Additional Information
Sq. Ft. Expires 0 0 0 0 0 0 0 0 2,414
Dollars Expires $0 $0 $0 $0 $0 $0 $0 $0 $52,272
Page 11
TENANT CASH FLOW ANALYSIS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Tenant: Team Car Care dba Jiffy Lube, 2,414 sfExpiration Date: 12/31/2027
Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9
Potential Tenant Revenue
Base Rental Income $47,520 $47,520 $47,520 $47,520 $47,520 $48,708 $52,272 $52,272 $52,272
Leaseup Vacancy $0 $0 $0 $0 $0 $0 $0 $0 $0
Rent Abatement $0 $0 $0 $0 $0 $0 $0 $0 $0
Turnover Vacancy $0 $0 $0 $0 $0 $0 $0 $0 $0
Expense Reimbursements $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Potential Revenue $47,520 $47,520 $47,520 $47,520 $47,520 $48,708 $52,272 $52,272 $52,272
Per rsf $19.69 $19.69 $19.69 $19.69 $19.69 $20.18 $21.65 $21.65 $21.65
Potential Tenant Costs
Tenant Improvements $0 $0 $0 $0 $0 $0 $0 $0 $0
Leasing Commissions $0 $0 $0 $0 $0 $0 $0 $0 $0
Total Potential Costs $0 $0 $0 $0 $0 $0 $0 $0 $0
Tenant Net Cash Flow $47,520 $47,520 $47,520 $47,520 $47,520 $48,708 $52,272 $52,272 $52,272
Per rsf $19.69 $19.69 $19.69 $19.69 $19.69 $20.18 $21.65 $21.65 $21.65
Page 12
TENANT MIX REPORT
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Suite Tenants Approx. SqFt Avg. Rents Monthly Mkt Rents Monthly
Team Car Care dba 2414 $3,960 $3,960 $3,960 $3,960
1 2,414 $3,960 $3,960
TENANT MIX TENANT MIX SQUARE FEET
● Team Car Care dba Jiffy Lube ● Team Car Care dba Jiffy Lube
TENANT MIX INCOME TENANT MIX MARKET INCOME
● Team Car Care dba Jiffy Lube ● Team Car Care dba Jiffy Lube
Page 13
LEASE RENT ROLL
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Suite Tenant Start Date Expire Date RSF $/RSF Annualized Tenant Commissions Renewal Renewal Notes
Team Car Care dba 11/01/2018 12/31/2027 2,414 $19.69 $47,520 $0.00 $0.00 1 year $0.00
Page 14
INTERNAL RATE OF RETURN ANALYSIS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
BEFORE TAX IRR
TIME CASH FLOWS
Initial Investment ($182,358)
End of Year 1 $13,898
End of Year 2 $13,898
End of Year 3 $13,898
End of Year 4 $13,898
End of Year 5 $13,898
End of Year 6 $48,708
End of Year 7 $52,272
End of Year 8 $52,272
End of Year 9* $669,439
IRR = 22.7% * ($52,272 + $617,167)
AFTER TAX IRR
TIME CASH FLOWS
Initial Investment ($182,358)
End of Year 1 $7,503
End of Year 2 $7,389
End of Year 3 $7,136
End of Year 4 $6,869
End of Year 5 $6,588
End of Year 6 $33,722
End of Year 7 $35,967
End of Year 8 $35,967
End of Year 9* $630,083
IRR = 19.22% * ($35,841 + $594,242)
Page 15
AUSTIN PEAY HWY, JIFFY LUBE3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
P r o p e r t y D e s c r i p t i o nS E C T I O N I I I
PROPERTY DESCRIPTION
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Bailey Real Estate Advisors is pleased to present the Jiffy Lube located at 3202 Austin Peay Highway in Memphis,
Shelby County, Tennessee 38128. The Property is 0.66 acres and has a freestanding auto lube service building with
concrete and asphalt parking and drives. The property is of masonry construction with a builtup roof. The auto lube center
is occupied by a Team Car Care operating as a Jiffy Lube, with an absolute Net lease agreement that expires in 2027. The
property is located on Austin Peay Hwy, a sixlane roadway with an additional single turn lane. It has curb/gutter, street
lights, storm sewer and sidewalks.
For 2018, Inside a Seven minute Drive time from the property, an average of $366.56 per household was spent on
services similar to those provided by Jiffy Lube, for a total of $8,652,989. Additionally the Section of Austin Peay Highway
adjacent to the Property has 36,000 vehicles traveling the highway per day. With the high visibility street view coupled with
large traffic counts, as well as impressive expenditures of auto maintenance provide for stability for sustained business.
The general neighborhood of the subject is commonly referred to as Raleigh. The neighborhood is approximately 70%
to 80% developed, and a wide variety of land uses are represented. commercial land uses are concentrated along the
major thoroughfares with residential and service oriented properties located along interior streets. Properties in the
neighborhood include low to moderate density singlefamily housing, strip retail centers, community retail centers.
Page 17
PROPERTY PHOTOS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
104617PP1.jpg 104617PP2.jpg
104617PP3.jpg 104617PP4.jpg
Page 22
AERIAL MAP
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Page 23
LOCATION MAP
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Page 24
REGIONAL MAP
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Page 25
AUSTIN PEAY HWY, JIFFY LUBE3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
D em o g r a p h i c sS E C T I O N I V
DEMOGRAPHICS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Population Characteristic 1 Mile 3 Mile 5 Mile
Ages 04 597 5,549 12,644
Ages 59 725 6,598 15,204
Ages 1014 695 6,059 13,947
Ages 1519 657 5,858 13,452
Ages 2024 602 5,518 12,894
Ages 2529 556 5,110 12,079
Ages 3034 517 4,791 11,353
Ages 3539 500 4,755 11,158
Ages 4044 495 4,792 11,255
Ages 4549 523 4,851 11,598
Ages 5054 504 4,454 11,137
Ages 5559 440 3,944 10,183
Ages 6064 350 3,230 8,496
Ages 6569 257 2,417 6,443
Ages 7074 152 1,636 4,462
Ages 7579 87 1,046 2,900
Ages 8084 59 588 1,713
Household Income 1 Mile 3 Mile 5 Mile
Median Household Income $44,596 $42,142 $37,002
< $10000 251 2,723 6,703
$10000$14999 173 1,530 4,494
$15000$19999 137 1,772 4,359
$20000$24999 182 1,631 4,359
$25000$29999 88 1,413 3,768
$30000$34999 232 2,202 4,793
$35000$39999 145 1,832 4,234
$40000$44999 199 1,552 2,923
$45000$49999 88 989 2,555
$50000$60000 307 2,383 5,291
$60000$74000 437 3,236 7,091
$75000$99999 166 2,303 5,766
$100000$124999 230 1,324 3,321
$125000$149999 26 621 1,570
$150000$199999 73 305 1,077
> $200000 30 188 693
Race Characteristic 1 Mile 3 Mile 5 Mile
Non Hispanic White 1,147 19,035 63,261
Population Black 6,460 46,692 94,256
Population Am In/AK Nat N/A 55 158
Characteristic Housing 1 Mile 3 Mile 5 Mile
Housing Units 3,076 29,773 73,083
Occupied Housing Units 2,758 26,346 64,186
Owner Occupied Housing Units 1,619 14,823 38,153
Renter Occupied Housing Units 1,139 11,523 26,033
Vacant Housing Units 318 3,427 8,897
Page 27
DEMOGRAPHICS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Population 1 Mile 3 Mile 5 Mile
Male 3,694 (47.41 %) 34,511 (47.91 %) 83,716 (48.27 %)
Female 4,097 (52.59 %) 37,524 (52.09 %) 89,725 (51.73 %)
Total Population 7,791 72,035 173,441
Age Breakdown 1 Mile 3 Mile 5 Mile
Ages 04 597 (7.66 %) 5,549 (7.70 %) 12,644 (7.29 %)
Ages 59 725 (9.31 %) 6,598 (9.16 %) 15,204 (8.77 %)
Ages 1014 695 (8.92 %) 6,059 (8.41 %) 13,947 (8.77 %)
Ages 1519 657 (8.43 %) 5,858 (8.13 %) 13,452 (7.76 %)
Ages 2024 602 (7.73 %) 5,518 (7.66 %) 12,894 (7.43 %)
Ages 2529 556 (7.14 %) 5,110 (7.09 %) 12,079 (6.96 %)
Ages 3034 517 (6.64 %) 4,791 (6.65 %) 11,353 (6.55 %)
Ages 3539 500 (6.42 %) 4,755 (6.60 %) 11,158 (6.43 %)
Ages 4044 495 (6.35 %) 4,792 (6.65 %) 11,255 (6.49 %)
Ages 4549 523 (6.71 %) 4,851 (6.73 %) 11,598 (6.69 %)
Ages 5054 504 (6.47 %) 4,454 (6.18 %) 11,137 (6.42 %)
Ages 5559 440 (5.65 %) 3,944 (5.48 %) 10,183 (5.87 %)
Ages 6064 350 (4.49 %) 3,230 (4.48 %) 8,496 (4.90 %)
Ages 6569 257 (3.30 %) 2,417 (3.36 %) 6,443 (3.71 %)
Ages 7074 152 (1.95 %) 1,636 (2.27 %) 4,462 (2.57 %)
Ages 7579 87 (1.12 %) 1,046 (1.45 %) 2,900 (1.67 %)
Ages 8084 59 (0.76 %) 588 (0.82 %) 1,713 (0.99 %)
Ages 85+ 75 (0.96 %) 839 (1.16 %) 2,523 (1.45 %)
Page 28
DEMOGRAPHICS
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
Household Income 1 Mile 3 Mile 5 Mile
Median Income $44,596 $42,142 $37,002
Less than $10,000 251 2,723 6,703
$10,000 $14,999 173 1,530 4,494
$15,000 $19,999 137 1,772 4,359
$20,000 $24,999 182 1,631 4,359
$25,000 $29,999 88 1,413 3,768
$30,000 $34,999 232 2,202 4,793
$35,000 $39,999 145 1,832 4,234
$40,000 $44,999 199 1,552 2,923
$45,000 $49,999 88 989 2,555
$50,000 $59,999 307 2,383 5,291
$60,000 $74,999 437 3,236 7,091
$75,000 $99,999 166 2,303 5,766
$100,000 $124,999 230 1,324 3,321
$125,000 $149,999 26 621 1,570
$150,000 $199,999 73 305 1,077
Greater than $200,000 30 188 693
Housing 1 Mile 3 Mile 5 Mile
Housing Units 3,076 29,773 73,083
Occupied Units 2,758 26,346 64,186
Owner Occupied Units 1,619 14,823 38,153
Renter Occupied Units 1,139 11,523 26,033
Vacant Units 318 3,427 8,897
Race Demographics 1 Mile 3 Mile 5 Mile
Population Non Hispanic White 1,147 19,035 63,261
Population Black 6,460 46,692 94,256
Population Am In/Ak Nat N/A 55 158
Page 29
AUSTIN PEAY HWY, JIFFY LUBE3202 Austin Peay Highway | Memphis, TN 38128
Dennis Bailey, CCIMManaging Broker(704) 473[email protected]
A g e n c y D i s c l o s u r eS E C T I O N V
WWREA
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
RE/MAX Select, 500 W. Warren Street Shelby, NC 28150704.473.4756 704.943.0665 Dennis Bailey 1201-1203 Colonial
Page 31
WWREA
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Buyer's Agent
If the real estate firm and its agents represent you, they must • promote your best interests • be loyal to
you • follow your lawful instructions • provide you with all material facts that could influence your decisions • use reasonable skill,
care and diligence, and • account for all monies they handle for you. Once you have agreed (either orally or in writing) for the firm
and its agents to be your buyer's agent, they may not give any confidential information about you to sellers or their agents without
your permission so long as they represent you. But until you make this agreement with your buyer's agent, you should avoid
telling the agent anything you would not want a seller to know.
Be sure to read and understand any agency agreement before you sign it. Once you sign it, the agent must give you a copy
Services and Compensation: Whether you have a written or unwritten agreement, a buyer's agent will perform a number of
services for you. These may include helping you • find a suitable property • arrange financing • learn more about the property and
• otherwise promote your best interests. If you have a written agency agreement, the agent can also help you prepare and submit a
written offer to the seller.
Dual Agent
You may permit an agent or firm to represent you and the seller at the same time. This "dual agency relationship" is most
likely to happen if you become interested in a property listed with your buyer’s agent or the agent’s firm. If this occurs and you have
not already agreed to a dual agency relationship in your (written or oral) buyer agency agreement, your buyer’s agent will ask you to
amend the buyer agency agreement or sign a separate agreement or document permitting him or her to act as agent for both you and
the seller. It may be difficult for a dual agent to advance the interests of both the buyer and seller. Nevertheless, a dual agent must
treat buyers and sellers fairly and equally. Although the dual agent owes them the same duties, buyers and sellers can prohibit dual
agents from divulging certain confidential information about them to the other party.
Some firms also offer a form of dual agency called "designated agency" where one agent in the firm represents the seller
and another agent represents the buyer. This option (when available) may allow each "designated agent" to more fully represent each
party.If you choose the "dual agency" option, remember that since a dual agent's loyalty is divided between parties with
competing interests, it is especially important that you have a clear understanding of • what your relationship is with the dual agent
and • what the agent will be doing for you in the transaction. This can best be accomplished by putting the agreement in writing at the
earliest possible time.
Duties to Buyer:
Unwritten Agreements: To make sure that you and the real estate firm have a clear understanding of what your relationship
will be and what the firm will do for you, you may want to have a written agreement. However, some firms may be willing to
represent and assist you for a time as a buyer’s agent without a written agreement. But if you decide to make an offer to purchase a
particular property, the agent must obtain a written agency agreement before writing the offer. If you do not sign it, the agent can no
longer represent and assist you and is no longer required to keep information about you confidential.
A buyer's agent can be compensated in different ways. For example, you can pay the agent out of your own pocket.
Or the agent may seek compensation from the seller or listing agent first, but require you to pay if the listing agent refuses. Whatever
the case, be sure your compensation arrangement with your buyer's agent is spelled out in a buyer agency agreement before you make
an offer to purchase property and that you carefully read and understand the compensation provision.
If the real estate agent or firm that you contact does not offer buyer agency or you do not want them to act as your buyer
agent, you can still work with the firm and its agents. However, they will be acting as the seller's agent (or "subagent"). The agent
can still help you find and purchase property and provide many of the same services as a buyer's agent. The agent must be fair with
you and provide you with any "material facts" (such as a leaky roof) about properties.
But remember, the agent represents the seller - not you - and therefore must try to obtain for the seller the best possible
price and terms for the seller's property. Furthermore, a seller's agent is required to give the seller any information about you (even
personal, financial or confidential information) that would help the seller in the sale of his or her property. Agents must tell you in
writing if they are sellers' agents before you say anything that can help the seller. But until you are sure that an agent is not a
seller's agent, you should avoid saying anything you do not want a seller to know.
Seller's agents are compensated by the sellers.
Seller's Agent Working with a Buyer
Produced with zipForm® by zipLogix 18070 Fifteen Mile Road, Fraser, Michigan 48026 www.zipLogix.com
Page 2 of 4STANDARD FORM 520
REC 1/1/2009
of it.
1201-1203 Colonial
DocuSign Envelope ID: 2A0D513F-24E4-48D3-B74E-B9364E5BD992
Page 32
WWREA
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
FOR BUYER/SELLER
This is not a contract
Date
Firm Name
Agent Name License Number
Disclosure of Seller Subagency
(Complete, if applicable)
When showing you property and assisting you in the purchase of a property, the above agent and firm will represent the SELLER.
For more information, see "Seller's Agent Working with a Buyer" in the brochure.
Agent’s Initials Acknowledging Disclosure:
The North Carolina Real Estate Commission
P.O. Box 17100 • Raleigh, North Carolina 27619-7100
919/875-3700 • Web Site: www.ncrec.gov
REC 3.45 1/1/09
Page 3 of 4STANDARD FORM 520
REC 1/1/2009
Produced with zipForm® by zipLogix 18070 Fifteen Mile Road, Fraser, Michigan 48026 www.zipLogix.com
Bailey Real Estate Advisors, LLC
Dennis Bailey 181090
X
1201-1203 Colonial
DocuSign Envelope ID: 2A0D513F-24E4-48D3-B74E-B9364E5BD992
Page 33
WWREA
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
WORKING WITH REAL ESTATE AGENTS
This is not a contract
By signing, I acknowledge that the agent named below furnished a copy of this brochure and reviewed it with me.
Buyer or Seller Name (Print or Type) Buyer or Seller Name (Print or Type)
Buyer or Seller Signature Buyer or Seller Signature
Date Date
Firm Name
Agent Name and License Number
Disclosure of Seller Subagency
When showing you property and assisting you in the purchase of a property, the above agent and firm will represent the SELLER.
For more information, see "Seller's Agent Working with a Buyer" in the brochure.
Buyer's Initials Acknowledging Disclosure:
Page 4 of 4STANDARD FORM 520
REC 1/1/2009
Produced with zipForm® by zipLogix 18070 Fifteen Mile Road, Fraser, Michigan 48026 www.zipLogix.com
(Complete, if applicable)
Agents must retain this acknowledgment for their files.
Bailey Real Estate Advisors, LLC
Dennis Bailey181090
X
1201-1203 Colonial
DocuSign Envelope ID: 2A0D513F-24E4-48D3-B74E-B9364E5BD992
Page 34
ABOUT BAILEY REA
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
About Bailey Real Estate Advisors, LLC
Bailey Real Estate Advisors, LLC was formed to focus on assisting clients in Purchasing and
Selling income‐producing properties. The Founder, Dennis Bailey, CCIM, after serving as the
Director of RE/MAX Select’s Commercial Division, recognized that the best method of assisting
clients would be from an independent company that is focused on income producing real
estate.
Bailey Real Estate Advisors, LLC provides broad spectrum real estate brokerage services to
buyers, tenants, sellers and landlords of retail, office, industrial, and residential investment
properties. Our Brokers and Advisors guide clients through all aspects of the acquisition process
including market and competitive analysis, location and site analysis, financial analysis, and
political and legal analysis, regardless of property category. The Leadership and Brokers of
Bailey Real Estate Advisors have over 20 Years of Brokerage Experience spanning over half of
the United States.
Page 35
PROFESSIONAL BIO
Austin Peay Hwy, Jiffy Lube3202 Austin Peay Highway | Memphis, TN 38128
Dennis' Career in Real Estate began in 1996 in San Antonio, Texas, moving to
North Carolina in 2000. Dennis Represents buyers and sellers as a Real Estate
Broker and Broker/Owner of Bailey Real Estate Advisors, LLC and is responsible
for providing broad spectrum real estate brokerage services to buyers, tenants,
sellers and landlords of retail, office, industrial, and residential investment
properties. Dennis advises clients through all aspects of the acquisition process
including market and competitive analysis, location and site analysis, financial
analysis,and political and legal analysis, regardless of property category. He
guides clients through negotiations, due diligence, loan acquisition and
commitment, and closing.
Dennis has helped clients buy and sell real estate in North Carolina, South
Carolina, Virginia, West Virginia, Tennessee, Mississippi, Alabama, Louisiana, and
Georgia. Dennis formed Bailey Real Estate Advisors, LLC to concentrate on Net
Leased Properties.
Dennis was 2014 inductee into the RE/MAX Hall of fame, and was 2nd highest
producing RE/MAX Commercial Agent in the Carolinas in 2011 and 3rd highest in 2009. Dennis is a Certified Commercial
Investment Member (CCIM), Graduate of the Charlotte Region Commercial Board of REALTORs Commercial Certificate
Program (2002), Graduate of the Realtor Institute (GRI) and also holds the professional designations ABR, SRES, SFR, and
CRS.
Dennis has served in many leadership roles in the REALTOR community including as a Director, Chairman of
Professional Standards Committees, Chairman of Grievance Committees, and as Chairman of Legislative Actions
Committees. Dennis is the Immediate Past President of Cleveland County Association of REALTORS for 2017.
Dennis has been involved in politics as an activist since the mid2000's, and held office as a City Councilman for Ward
4, and Mayor Pro Tempore' from 20102017.
Dennis also served as ViceChairman of the GastonClevelandLincoln Metropolitan Planning Organization (MPO)
responsible for prioritizing transportation projects. from 20142017
Dennis was twice elected to serve as Director (Division 12) on the North Carolina League of Municipalities (NCLM) and
previously on the General Govt. Legislative Action Committee.
Born in Shelby, NC, Dennis Joined the United States Air Force in 1980, served briefly as a Airframe Repair Specialist,
then as an National Security Agency (NSA) Signals Intelligence Analyst and Information Warfare Analyst and
Superintendent. Dennis Retired from the USAF and returned to his home town in Shelby NC.
Page 36