Get new deals right in your inbox →

Franklin Square: A Long Island Value-Add Retail Opportunity

Slide 1
Slide 2
Slide 3
Slide 4
Slide 5
Slide 6
Slide 7

Deal Overview

Total Raise

$1.43M

Minimum Investment

$100K

Hold Period

5 Years

LP IRR

17.11%

Return on Equity

2.1x

Join AVGI in the acquisition of a well-situated, 10-tenant retail strip center located on a major thoroughfare in Long Island. This 16,000 SF property in the highly desirable Franklin Square, NY market presents a clear value-add opportunity.

With 60% of the tenants on below-market, month-to-month leases, the business plan focuses on immediate upside by renewing these leases at current market rates, significantly boosting Net Operating Income and property value.

The investment is supported by strong market fundamentals, including a highly affluent demographic, a low acquisition basis, and a lack of new supply in the submarket. This is an opportunity to capitalize on a clear path to value creation with an experienced sponsor.

Investment Highlights

ATTRACTIVE GOING-IN COST BASIS

Our attractive $191/SF cost basis relative to nearby sales comparables in the $248-435/SF range prove our low-cost entrance, along with a $270/SF exit in 5 years showing our conservative exit.

SMALLER UNIT SIZES WITH HIGH VISIBILITY FRONTAGE

The average unit size for the overall building is 1,600 SF. The building is only approximately 70 feet deep which means each space has significant frontage on Franklin Ave and/or Hempstead Turnpike. The high visibility and smaller unit sizes tend to cater to retail users that will pay a premium in rent.

NONEXISTENT NEW SUPPLY

There is zero new supply coming to market, which will allow for strong rent growth over time.

HIGHLY AFFLUENT SUBURB

The $148,092 median household income in a 3-mile radius shows strong purchasing power within the submarket, which can lead to higher-end tenants with higher ticket sales per customer.

Return Metrics

COST BASIS ($/PSF) $190.62
STABILIZED YIELD-ON-COST 9.34%
NET INVESTOR IRR 17.11%
NET INVESTOR EQUITY MULTIPLE 2.08x
PREFERRED RETURN 8%
CURRENT RETURN 6%
AVERAGE CASH-ON-CASH 7.18%

Business Plan

With the property having 9,000 square feet on long-term leases, AVGI has been able to work with our lending relationships to secure 5-year, fixed-rate debt upon acquisition in the mid-to-high 6% range. While we have underwritten 4 months of downtime, we plan to immediately start working with MTM tenants to renew their leases at market. However, despite the tenants investing heavily into their spaces, we have budgeted approximately $270,000 or $17/SF to replace the roof, complete any tenant buildouts to secure new tenants, and cover leasing commissions. With the 5-year fixed rate debt, we plan to pay investors from cash flow and exit the property in year 5 upon the renewal of the last medium-term lease expiration.

Property Overview

967-983 Hempstead Turnpike, a 16,000-SF +/-, 10-tenant strip mall located in Franklin Square, NY (“Franklin Square”). 6 tenants, or 7,000 SF, are on month-to-month (MTM) leases below market, and the remaining 9,000 SF has a weighted average lease term of 6.68 years. With the blended WALT being 2.82 years, the property is well positioned to benefit from going-in cash flow with future upside upon lease renewals. Franklin Square is also located on the corner of two major local thoroughfares in Franklin Avenue and Hempstead Turnpike.

Market Overview

Central Nassau Retail Market

Contrary to post-Covid headlines, suburban retail on Long Island has surpassed all expectations, with razor-thin vacancy rates, robust leasing activity, and steady rent growth. As a result of negative absorption, vacancy has reduced by 0.4% to an overall vacancy rate of 4.3%. What's more attractive is that comparable strip center product tends to lease very quickly, with only a 1.6% vacancy rate in the subsector. This is largely attributed to the high visibility of strip centers and the lack of inventory – only 770,000 of the 18.0 million SF in the submarket are strip centers. Market rents in Central Nassau are $40.00/SF.

Central Nassau Leasing Activity and Vacancy Rate Chart

Demographic Details

Population 3-Mile 5-Mile 10-Mile
2029 Projection240,206715,3192,382,136
2024 Estimate247,489745,3372,496,746
Growth 2024-2029-1.3%-1.5%-1.3%
Median Age41.942.542.5
Households
2024 Average HHI$148,092$135,880$121,687
Median Home Value$673,453$651,809$673,400

Project Financial Details

Sources Amount $/PSF % Allocation
Acquisition Loan$1,625,000$101.5653.3%
Total Equity$1,425,000$89.0646.7%
Total Funding$3,050,000$190.62100.0%
Uses Amount $/PSF % Allocation
Purchase Price$2,500,000$156.2582.0%
Closing Costs$147,250$9.204.8%
CapEx, TIs, and LCs$271,419$16.968.9%
Cash Reserves$131,331$8.214.3%
Total Cost$3,050,000$190.62100.0%

Financial Projections

5-Year Financial Analysis

Deal Level Income & Expenses

Year 1 Year 2 Year 3 Year 4 Year 5
Rental Income$292,399$389,728$413,418$419,301$481,848
Vacancy & Credit Loss($8,772)($11,692)($12,403)($12,579)($14,455)
Taxes($94,566)($97,403)($100,325)($103,335)($106,435)
Insurance($28,000)($29,400)($30,870)($32,414)($34,034)
Net Operating Income$130,441$215,267$232,175$232,525$284,823

Investor Level Returns (Total)

Initial (6/1/25) Year 1 Year 2 Year 3 Year 4 Year 5
Investor Distribution($1,425,000)$85,500$85,500$95,904$96,254$148,552
Liquidity Event-----$2,447,719
Total Cash Flows($1,425,000)$85,500$85,500$95,904$96,254$2,596,271
IRR17.11%
Equity Multiple2.08x

*Net IRR to Limited Partners after all fees with a sale in Year 5.

Rent Roll

Unit Tenant SF LXD PSF In-Place Market Rent PSF Delta
11Santorini Rest Corp3,0006/30/2040$16.76$30.0079.00%
11BIdeal Wellness Spa1,000MTM$14.04$30.00113.68%
967R&B Brenner Income Tax1,500MTM$20.71$30.0044.86%
969Roop Salon1,5004/7/2026$18.24$30.0064.47%
971Dave Patel Art1,5007/31/2027$18.55$30.0061.74%
973Franklin Technology1,500MTM$18.40$30.0063.04%
977New Sandy Nail and Spa1,500MTM$17.48$30.0071.62%
979Waxing & Threading Inc.1,5001/31/2029$17.60$30.0070.45%
981Siddharth Patel1,5008/31/2029$18.40$30.0063.04%
983Michael Maher Consulting1,500MTM$20.10$30.0049.22%
Total16,000$18.03$30.0066.35%

Success Stories

CASE STUDY: 4000 AUSTIN BOULEVARD

Proactive Leasing Negotiations Leading to Minimal CapEx and Vacancy

4000 Austin Boulevard, Island Park, NY is a 4,150-SF multi-tenanted strip mall located on Austin Blvd, the gateway to Long Beach. The property has 4 tenants with an average unit size of 1,000 square feet. 2 of the 4 tenants were on month-to-month leases when AVGI took ownership of the property.

Despite underwriting 6 months of downtime, $35,000 for tenant improvements and roof work, and gross lease structures, AVGI was able to renew the tenants at market rent with net lease structures. We also only needed to replace the roof and did not need to build out the spaces to renew the tenants. This led to zero downtime, a 36.6% increase in NOI, and a CapEx savings of $9,055. With 5.69% fixed-rate financing, cash-on-cash became 240% higher than projections.

EXPECTED NOI
$66,695
REALIZED NOI
$91,093
CAPEX BUDGET
$35,000
CAPEX SPENT
$25,945
EXPECTED YOC
7.25%
ACTUAL YOC
9.74%
EXPECTED C-O-C
6.54%
ACTUAL C-O-C
15.71%
SQUARE FEET
4,150
BASIS/GSF
$225

CASE STUDY: 3004-3010 MERRICK ROAD

Capitalizing on High Visibility, Main Street Retail

3004-3010 Merrick Road, Wantagh, NY is a 4,250-SF strip mall with parking in the rear located at the corners of Bayview Ave and Merrick Rd. The property was acquired in 2022 with two tenants on month-to-month leases and one tenant expiring at the end of 2024. The property was financed with 4.25%, long-term, fixed-rate debt.

AVGI was able to bring one of the month-to-month tenants to $34/SF and the other tenant moved out. Upon move-out, the space only needed $2,600 of work plus a new HVAC. The space was re-leased at $36/SF to an e-gaming company within 2 months of the original tenant moving out, compared to our 6 months of underwritten downtime. AVGI also renewed the corner store upon their 2024 lease expiration 36.27% to $45/SF.

EXPECTED NOI
$95,061
REALIZED NOI
$96,300
CAPEX BUDGET
$50,000
CAPEX SPENT
$34,972
EXPECTED YOC
6.78%
ACTUAL YOC
6.94%
EXPECTED C-O-C
8.04%
ACTUAL C-O-C
8.47%
SQUARE FEET
4,250
BASIS/GSF
$326.36

Meet the team

AVGI Logo

AVGI is a real estate investment firm that purchases opportunistic assets in New York as well as secondary and tertiary markets throughout the United States. The firm currently has in excess of $80 million of new developments under construction throughout Long Island and $120 million of real estate holdings across 6 markets - Long Island, Houston, Little Rock, New York City, Binghamton, and St. Louis.

Leadership Team

Allon Avgi

Allon Avgi

Chief Executive Officer

Allon Avgi is the Founder and CEO of AVGI. Mr. Avgi started AVGI at 21 years old when he acquired his first real estate investment. Mr. Avgi has since developed a diverse real estate holdings company that has reached $50,000,000 in AUM within only 4 years using his own capital and that of a select few individuals. As he starts to open the firm's investments to outside capital and build strategic partnerships, he has ambitiously set a target to acquire and manage a $1 billion real estate portfolio over the next 5 years. In his free time Allon loves reading, creating content for his social profiles, finding new art for his collection and envisioning the future. Allon is a strong believer in giving back, both to his alma mater, Hofstra University & Chabad Lubavitch.

Christopher Catalano

Christopher Catalano

Chief Operating Officer

Chris manages full service property & asset management. With a customer-centric approach, Chris is committed to providing the best services to both properties owners and tenants. Currently, Chris and his team have over 450 units under management since formation in early 2020. Chris and his team members also manage leasing, accounting, property manager and landlord relations, and the in-house construction and maintenance staff.

Chris Wraback

Chris Wraback

Chief Investment Officer

Chris Wraback serves as the Director of Investments at AVGI. In this role, Mr. Wraback works jointly with the Acquisitions and Asset Management teams to oversee underwriting and due diligence guidelines, business plan preparation and execution, and communications with new and existing investors. Mr. Wraback is co-chair of the firm's Investment Committee along with Mr. Avgi. Prior to joining AVGI, Mr. Wraback was an investment associate for Besen Partners' Principal Investments Team, where he underwrote and completed due diligence on more than $750 million of prospective acquisitions and advisory assignments. Prior to Besen, Mr. Wraback was an investment analyst at a family office based in Manhattan. Mr. Wraback graduated from the Peter J. Tobin College of Business at St. John's University with a Bachelor's degree in Finance and a minor in Accounting. He was recently elected to the school's Young Alumni Advisory Board

Michael Genovese

Michael Genovese

Investor Relations

Michael brings a unique blend of leadership and service to his role as Investor Relations Manager in the real estate sector. With a solid background as a retired police officer, he managed treasury operations for his department’s Police Benevolent Association (PBA), demonstrating his financial awareness and integrity. Prior to his law enforcement career, Michael served in the U.S. Army, where he developed a deep sense of discipline and commitment. In addition to his service background, Michael led athletic divisions in two corporate fitness facilities, where he refined his management, operations, and client relations skills. His experience in these diverse fields makes him especially adept at fostering strong, trust-based relationships with investors, guiding them through opportunities with transparency and dedication. A devoted family man, Michael balances his professional pursuits with a commitment to his loved ones, aiming to create a meaningful legacy both at home and in his career.

CXA Property Management is a full-service property & asset management firm based in Long Island, New York. With a customer-centric approach, Chris has the unique skill of providing the best services and experiences for our residents and commercial customers, while also optimizing efficiencies to drive NOI growth for our investors.

CXA currently has over 450+ units and 150k+ commercial square feet under management since formation in early 2020. CXA Property Management has a team of over 20 highly skilled professionals in leasing, accounting, landlord/tenant relations, and construction and maintenance.

Invest in Franklin Square: A Long Island Value-Add Retail Opportunity

Total raise

$1.43M

Min Investment

$100K

Hold time

5 Years

LP IRR

17.11%

Return on equity

2.1x

More details available to qualified investors

Similar Investment Opportunities

Explore more premium deals in our curated collection

The Ardin: Class A Multifamily

The Ardin: Class A Multifamily

The Ardin is a 179-unit, Class A, mixed-building style multifamily development in Glendale, WI. Located in an undersupplied submarket with high barriers to entry, this highly amenitized project offers...

Total raise

$12M

Min Investment

$100K

Hold time

5 Years

LP IRR

20.2%

Return on equity

2.7 x

Brentwood Senior Housing Repositioning Opportunity

Brentwood Senior Housing Repositioning Opportunity

Seasons Living, LLC (“Seasons”) presents the opportunity to invest in the acquisition of Westmont of Brentwood, a 132-unit independent living, assisted living, and memory care community located in Brentwood, CA. This deal presents a unique opportunity to acquire an asset in a strong sub-market far below replacement cost, with additional upside via a private-pay and managed care payor mix strategy.

Total raise

$9M

Min Investment

$100K

Hold time

5 Years

LP IRR

34.22%

Return on equity

2.9 x

Medical Office Building - Cash Flowing Asset with Capital Growth Potential

Medical Office Building - Cash Flowing Asset with Capital Growth Potential

Tidegate Capital presents an opportunity to invest in a Class A Medical Office Building (MOB) located in Richmond, Virginia. This offering provides a stable, cash-flowing asset with significant capital growth potential in a prime medical district.

Total raise

$500K

Min Investment

$50K

Hold time

7 Years

LP IRR

18%

Jacksonville MOB in High-Growth Corridor: 50% Pre-Leased

Jacksonville MOB in High-Growth Corridor: 50% Pre-Leased

A new, state-of-the-art medical office building development in the rapidly growing Seven Pines Community of southeastern Jacksonville, near the University of North Florida campus. The development will be purpose-built for Precision Imaging Center, which occupies 50% of the building's 50,000 rentable square feet ("RSF").

Total raise

$7.5M

Min Investment

$100K

Hold time

3-5 Years

LP IRR

18.4%

Return on equity

2.1 x

176-Unit Multifamily Investment Opportunity in Atlanta, GA

176-Unit Multifamily Investment Opportunity in Atlanta, GA

The Broadway at East Atlanta presents a unique value-add multifamily investment opportunity in a high-growth Atlanta submarket. The property benefits from a low basis acquisition price with proven operational upside, making it an attractive proposition for investors looking for strong cash flow and long-term appreciation.

Total raise

$7.83M

Min Investment

$100K

Hold time

5 Years

LP IRR

17%

Return on equity

2.0 x

Multi-Tenant Retail Development: Roanoke Village Pad 1

Multi-Tenant Retail Development: Roanoke Village Pad 1

Invest in Roanoke Village Pad 1, a ground-up multi-tenant retail development in Roanoke, TX, by RVTX Partners, LLC. Seeking $1M LP equity, this project offers a projected 20% XIRR and 1.6x equity multiple over a 3-year hold. Benefit from a pre-leased anchor tenant (D1 Training), prime location in the DFW Metroplex, and experienced sponsorship.

Total raise

$1M

Min Investment

$50K

Hold time

3 Years

LP IRR

20.2%

Return on equity

1.6 x

Ground-Up Opportunity in Arizona: Permit-Ready Mesa Hotel

Ground-Up Opportunity in Arizona: Permit-Ready Mesa Hotel

Invest in the ground-up development of a 107-room upscale Cambria Hotel in Mesa, AZ. This permit-ready project in the Mesa Tech Corridor, by Aspect Hospitality Group and O'Reilly Hospitality Management, offers a 23.2% projected IRR, 19% cash-on-cash yield, and ownership in a premium, branded hotel in a booming market with strong demand drivers.

Total raise

$5M

Min Investment

$100K

Hold time

5-10 Years

LP IRR

23.2%

Return on equity

3.4 x

Flagship Vineyard Resort in Paso Robles: Sona Hills

Flagship Vineyard Resort in Paso Robles: Sona Hills

A flagship 56-key luxury boutique vineyard resort under development in Paso Robles, CA. Spanning 220 acres, the project includes villas (fractional), suites, restaurants, tasting room, wine making facility, spa & wellness center, event spaces, and more. Investors benefit from a compelling returns profile and the chance to shape a new standard of wine-country luxury.

Total raise

$30M

Min Investment

$250K

Hold time

10 Years

LP IRR

32.73%

Return on equity

3.0 x

The Benton: Class-A Multifamily Near Walmart HQ

The Benton: Class-A Multifamily Near Walmart HQ

The Benton is a strategically positioned 150-unit multifamily housing complex located less than 10 minutes from the new Walmart Corporate headquarters in Northwest Arkansas. This investment opportunity capitalizes on the region's strong economic growth and high demand for quality housing.

Total raise

$8.5M

Min Investment

$100K

Hold time

5-7 Years

LP IRR

19%-22%

Return on equity

1.9 x

Stable Government-Leased Office Investment in Harrisburg, PA

Stable Government-Leased Office Investment in Harrisburg, PA

This property is a single-tenant office building in Harrisburg, PA serving as the main office for Dauphin County Children and Youth.

Total raise

$3.8M

Min Investment

$50K

Hold time

5 Years

LP IRR

20.25%

Return on equity

2.2 x

Get Notified About New Deals

Leave your email below and we'll notify you when new deals are added.

Janover: Your Partner in Growth

At Janover, we offer a wide range of services tailored to your unique needs. From commercial property loans and Real Estate Syndication to business loans and services for lenders, we're here to help you succeed.

Learn more about Janover  →
Commercial Property Loans

Get the best CRE financing on the market.

Explore Financing Options  →
Real Estate Syndication

Syndicate deals on autopilot with Janover Connect.

Discover Real Estate Syndication  →
Business Loans

Match with the right kind of loan, in record time.

Find Business Loans  →
For Lenders

Supercharge your loan pipeline. Unlock more deals.

Boost Your Loan Pipeline  →