Stnl – The Asia Group

Investment Comparison Chart

	Residential Single Family	Single Tenant Net Leased
Average Annual Cashflow	1-3%	6-8%
Average Lease Length	1 year	5-20 years
Lease Guaranty	None	Corporate Guaranty
Rent Increases	None	2%-4% annually
Expenses Paid By	Landlord	Tenant
Property Tax	Landlord	Tenant
Insurance	Landlord	Tenant
Maintenance	Landlord	Tenant
Tenancy Laws	Tenant Friendly	Landlord Friendly

Financial Analysis

ARE YOU GETTING THE BEST RETURN?
Financial Analysis - Single Family Home vs. STNL Property

Returns on $1,500,000 Investment

	Single Family Rental	STNL Property
Property Value	$1,500,000	$1,500,000
Gross Operating Income:	$60,000	$90,000
Property Taxes:	$3,900	$0
Insurance	$1,500	$0
Off-site Management	$0	$0
Maintenance	$2,500	$0
Total Expenses	$19,300	$0
Net Income	$40,700	$90,000
Cap rate / Annual cash flow %	2.77%	6.00%

Returns on $3,000,000 Investment

	Single Family Rental	STNL Property
Property Value	$3,000,000	$3,000,000
Gross Operating Income:	$78,000	$180,000
Property Taxes:	$18,750	$0
Insurance	$2,000	$0
Off-site Management	$7,800	$0
Maintenance	$2,500	$0
Total Expenses	$31,050	$0
Net Income	$46,950	$180,000
Cap rate / Annual cash flow %	1.6%	6.0%

Returns on $2,000,000 Investment

	Single Family Rental	STNL Property
Property Value	$2,000,000	$2,000,000
Gross Operating Income:	$72,000	$120,000
Property Taxes:	$12,500	$0
Insurance	$1,750	$0
Off-site Management	$7,200	$0
Maintenance	$2,500	$0
Total Expenses	$23,950	$0
Net Income	$48,050	$120,000
Cap rate / Annual cash flow %	2.4%	6.0%

3566 Centennial, Memphis TN | CALIBER COLLISION

15578 W McDowell, Goodyear, AZ | AAA

258-264 Central, Orange, NJ | Fresenius

860 Old Ball Ground, Canton, GA | Caliber Collison

5654 Main, Zachary, LA | SouthStar Urgent Care

1601 East Peoria, Paola, KS | Davita

5601 Tuckaseegee Rd, Charlotte, NC | Davita

4679 W Spruce Ave, Fresno, CA | Davita

1612 Noble, Anniston, AL | Davita

1703 South 3rd, Mabank, TX | Quick Visit Urgent Care

507 Mockingbird Lane Dallas, TX | Meineke Car Care Center

610 Indian Trail, Harker Heights, TX 76548 | Golden Chick

11227 Shaw Avenue, Meadville, PA 16335 | Applebees

5431 West Main St, Kalamazoo, MI 49009 | Burger King

231 Robert St. Robert, MO 65584 | Dennys

705 First Avenue South, Ellendale, ND 58436 | Dollar General

1500 Amargosa Rd., Victorville, CA 92394 | Davita

2680 N Broadway Ave, Moore, OK 73160 | Starbucks

Going into this process I was very nervous as we were business owners, but had little experience in the commercial real estate process. Intero Commercial was there at all hours to answer every question we had and help guide us through this process that was a significant part of our retirement plan. I’m so glad we trusted Intero Commercial with this task, and I couldn’t be happier with the results.

Brooke B.

Being a real estate broker myself, I was impressed with the organization and skill used during negotiations of Intero Commercial and his team. He not only got me exactly what wanted (and more), but communicated with me throughout the entire process and kept me at ease that we were on the right track. I would hire The Asia Group again in a heartbeat.

Josie V.

Handling the sale of this property and the divorce simultaneously was overwhelming, but Intero Commercial was there every step of the way. He helped us through the rehab of the property and was able to get us a price I am thrilled with. I am so glad we hired Intero Commercial who was able to walk us through an extremely challenging situation and turn it into an outcome I am thrilled with.

Carla S.

The task of simultaneously selling our property while purchasing another seemed very daunting at first, but Intero Commercial and his team handled the process with ease. He communicated with us throughout the entire process, and his vast experience allows him to anticipate potential issues before they arise. We was very happy with the service we received from The Asia Group and would definitely use them again for any and all of our commercial real estate needs.

Gil H.

Respected Brands

*Logos are respective property of their owners

The Asia Group

The ASIA Group understands the importance of working with a high-functioning brokerage. At Intero Commercial, The ASIA Group delivers customized solutions that meet each client’s unique needs. We work closely with each client to understand their objectives and develop a comprehensive strategy to achieve them. The ASIA Group’s proven track record of success is a testament to our commitment to providing unparalleled service and maximizing value for clients.

Whether you are a tenant, landlord, investor, or developer, The ASIA Group is here to help you achieve your commercial real estate goals. Contact us today to learn more about how we can help you succeed.