Your email has been sent.
7.25 Cap Value Add Shopping Center - Texas 1233 Tenaha St 60,965 SF 75% Leased Retail Building Center, TX 75935 $3,848,767 ($63.13/SF) 7.30% Cap Rate



Investment Highlights
- 7.30 Cap Value add retail center with growth and leasing upside
- Tractor Supply and Goodwill recently extended their leases, confirming long term commitment
- In-place rents are below market and replacement cost, providing long-term upside
- Located in the tax free state of Texas, enhancing after tax cash flow
- New roof completed in 2024, limiting near term capital expenditure risk
- Necessity based tenants generating stable daily traffic and durable cash flow
Executive Summary
The anchor tenancy is the story here. Tractor Supply Company carries a BBB investment grade rating from S&P Global and operates over 2,400 stores nationwide as the country's largest rural lifestyle retailer, with deep penetration into the farm, ranch, pet, and rural homeowner customer base that defines this trade area. Goodwill complements the merchandising mix as a recession resistant, high frequency traffic driver that pulls daily shopper visits across all demographic segments. Both Tractor Supply and Goodwill have recently extended their leases at this location, which is the clearest signal a tenant can send about store level performance and long term commitment. Recurring extensions of this nature meaningfully reduce retention risk and tell a sophisticated buyer that this is a producing store, not a marginal one.
In place rents sit well below current market and well below replacement cost, creating embedded upside that flows directly to the next owner. As leases roll or options are exercised at market, the rent basis offers a natural pathway to growth without requiring re tenanting risk or speculative leasing assumptions. The replacement cost dynamic also functions as a competitive moat. New construction at today's hard cost and land basis simply does not pencil at the rents in place here, which insulates the center from competitive overbuilding for the foreseeable future and protects the income stream over a long term hold.
Beyond the embedded growth in the anchor rents, the property offers a clear value add component through existing vacancy that the next owner can lease to market. The vacant space benefits directly from the traffic generated by Tractor Supply and Goodwill, which together drive consistent daily visits across a wide demographic and remove the single biggest obstacle to leasing inline retail space in a tertiary market. A new owner is not chasing tenants to a sleepy center, they are offering small shop and junior box users a position next to two of the most productive credit anchors in the rural retail category. The vacancy creates a true buy below stabilized value entry point, where a buyer captures attractive going in yield from the anchor income on day one and layers in incremental NOI through lease up at market rents, materially expanding cash on cash returns and driving a meaningful step up in residual value at exit.
The property is located in Texas, one of the few remaining states with no personal state income tax, which materially enhances after tax returns for investors domiciled in high tax jurisdictions and adds incremental appeal for buyers structuring through a 1031 exchange. A new roof was completed in 2024, eliminating the single largest near term capital exposure on a retail property of this vintage and giving the next owner roughly two decades of remaining roof life. Combined with strong tenant covenants, recently extended leases, a below market rent basis, vacancy upside ready to lease, and minimal deferred capital, the asset offers an unusually clean investment profile: durable income today, embedded growth tomorrow, and a defensible competitive position in a market that rewards dominant locations.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$280,960
|
$4.61
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income | |
|---|---|
| Annual | $280,960 |
| Annual Per SF | $4.61 |
Property Facts
Amenities
- 24 Hour Access
- Signage
Major Tenants
- Tenant
- Industry
- SF Occupied
- Rent/SF
- Lease End
-
- Retailer
- -
- -
- Oct 2032
Tractor Supply Company, founded in 1938 in Chicago, Illinois, is a leading U.S. retailer specializing in products for home improvement, agriculture, lawn and garden maintenance, livestock, equine, and pet care. Headquartered in Brentwood, Tennessee, the company operates thousands of stores across 49 states, primarily serving rural and suburban communities. Tractor Supply caters to farmers, ranchers, pet owners, and hobbyists, offering a wide range of products including tools, fencing, animal feed, and outdoor power equipment. The company also owns Petsense by Tractor Supply, a pet specialty retailer, and Allivet, an online pet pharmacy, expanding its footprint in the pet care market. Publicly traded on the Nasdaq under the ticker symbol TSCO, Tractor Supply ranks among the Fortune 500 and continues to grow its omnichannel capabilities to meet evolving customer needs.
| Tenant | Industry | SF Occupied | Rent/SF | Lease End | ||
|
Retailer | - | - | Oct 2032 |
Nearby Major Retailers
Property Taxes
| Parcel Number | R23240 | Improvements Assessment | $1,689,980 |
| Land Assessment | $352,450 | Total Assessment | $2,042,430 |
Property Taxes
Presented by
7.25 Cap Value Add Shopping Center - Texas | 1233 Tenaha St
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
