Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
100 S New Rd
Waco, TX 76710
Asking Price
$3.13M
Asset Type
Shopping Center Retail
Class
Class B
What's Special
Multi-Tenant Retail Investment Opportunity <ul><li>Title Max recently extended NNN lease for an additional 10 years with current annual rent at $90,804</li><li>7 Brew new 10-year NNN lease will commence soon with annual rent starting at $100,000 (Included in Stabilized NOI and Stabilized Cap Rate above)</li><li>Value-Add Opportunity - 2,869 Sf vacancy in the building valued at a discounted rent of $10/sf/yr NNN (Included in Stabilized NOI and Stabilized Cap Rate above).</li></ul>
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
2.56%
DSCR
0.43
Underwater
Cash-on-Cash
-11.27%
Monthly Payment
$15,485.532
Annual Cash Flow
$-105,826.387
