SHOP 1031
The demo gallery

Every deal, run at your numbers.

One property, six ways to see it. Move the offer and the financing in the second vignette, and the workbook, the comparison, and the letter of intent all follow the numbers you set. The figures come from the same engine the product runs.

01

Sort by what it pays you

The universe reorders on the one question that matters, the cash a deal puts in your pocket, not the cap rate on the cover.

  • Mountain Brew CoffeeHenderson, NVYou keep, year one$30,296
  • 7-ElevenMineola, TXYou keep, year one$47,665
  • Tractor SupplyClifton, TXYou keep, year one$46,524
  • WalgreensWhitewater, WIYou keep, year one$75,621
  • KinderCareThornton, COYou keep, year one$78,176
02

The OM is yours, not theirs

Move the offer and the financing. The dollar walk reprices live, and the numbers change from the entrance assumption to yours.

Mountain Brew Coffee, Henderson, NV
ENTRANCEHIGH confidence
You keep, year one$30,296
You walk away with, when you sell$1,936,705

At this offer, you keep about $30,000 in your pocket the first year, and you walk away with about $1,937,000 when you sell.

Rent of $185,235 on your $3,495,000, a 5.30 percent going-in yield.

The rent covers your loan payment and leaves you about $30,000 a year, roughly 1.20x coverage.

Your exchange equity, fixed$1,398,000
Debt you must replace, minimum$1,747,500
Debt, derived$2,097,000, a 60.0 percent loan to value
03

Download your numbers

The workbook summary regenerates from the offer you set, so the file you keep matches the screen you read.

MountainBrew_DSS_Underwriting.xlsx
Offer price$3,495,000
Cash you put in$1,398,000
Year-one net operating income$185,235
You keep, year one$30,296
You walk away with, at sale$1,936,705

Every cell carries its formula and its source. The file you download matches the screen you read.

See the full workbook on a sample deal
04

Compare on your terms

A few assets, each under its own assumptions, the best fit marked quietly. You decide what fits the exchange.

Mountain Brew Coffee

Henderson, NV
You keep, year one
$30,296
You walk away with
$1,936,705
Cash in
$1,398,000

7-Eleven

Mineola, TX
You keep, year one
$47,665
You walk away with
$2,184,556
Cash in
$1,446,800

Tractor Supply

Clifton, TX
You keep, year one
$46,524
You walk away with
$2,060,497
Cash in
$1,413,200
05

The LOI writes itself

A real letter, addressed and dated, the purchase price carried straight through from the offer you set.

The purchase price carries through from your offer: $3,495,000.

The 1031 Experts
via the Shop 1031 Professional Broker Network
July 21, 2026
Centennial Commercial Partners
Re:Letter of Intent7820 Centennial Pkwy, Henderson, NV 89014

Dear Sir or Madam,

On behalf of Mountain Brew Acquisitions LLC, a Nevada LLC ("Buyer"), we have been authorized to present this non-binding proposal to the Seller's representative on behalf of Henderson Family Trust ("Seller") for the Sale of the building known as 7820 Centennial Pkwy, Henderson, NV 89014 (the "Building") under the following terms and conditions:

  1. PURCHASE PRICE$3,495,000
  2. BUILDING7820 Centennial Pkwy, Henderson, NV 89014. A commercial building of approximately 2,400 square feet on a parcel or parcels of approximately 0.78 acres, legally known as APN(s): 178-31-410-007.
  3. EARNEST MONEY$35,000 deposited into escrow. Said Earnest Money to be non-refundable upon removal of contingencies.
  4. CONTINGENCY PERIODForty-five (45) days
  5. CONTINGENCY ITEMSBuyer is purchasing the Property on an "As-Is" basis, and shall have Forty-five (45) days to perform Due Diligence on the Property, during which time Buyer shall have the right to cancel escrow for any reason.
  6. PRORATIONSProperty taxes, rents, and operating expenses prorated as of Close of Escrow.
  7. CLOSE OF ESCROWClose of Escrow shall occur within Thirty (30) days after the expiration of contingencies.
  8. DELIVERY CONDITIONSThe Property shall be delivered subject to the existing tenancy, in broom-clean and debris-free condition as to all areas not subject to the lease.
  9. LOAN CONTINGENCYThis offer is contingent upon Buyer obtaining acceptable financing within Thirty (30) days of the opening of escrow.
  10. 1031 EXCHANGEBuyer and Seller agree to cooperate with one another in their respective Section 1031 tax-deferred exchanges, at no cost or liability to the cooperating party.
  11. ESCROW/TITLEBuyer shall designate the escrow and title companies; as an exchange Buyer, Buyer may name its own escrow and title to facilitate the exchange. Seller shall pay one-half of escrow fees, a standard ALTA title policy, recordation, and transfer taxes. Buyer shall pay one-half of escrow fees, all loan fees, and all other standard costs and expenses.
  12. BROKERAGEThe 1031 Experts, via the Shop 1031 Professional Broker Network is broker of record for the Buyer, acting on behalf of the Buyer. The Seller is represented by the Seller's broker. Brokers to be paid a 2.5% commission through escrow, split 50/50.
  13. EXPIRATIONThis Letter of Intent shall be valid for seven (7) days after receipt by the Seller's agent, after which it shall become null and void.
  14. CONFIDENTIALITYBuyer and Seller agree the transaction shall remain confidential; neither party shall release any information to any third party regarding price, terms, or the identity of Buyer or Seller.

It is understood and agreed that this proposal shall serve merely as a general outline of potential provisions which may be included in a Purchase and Sale Agreement ("PSA"), subject to further negotiation and inclusion in a PSA that may be executed by the parties. Neither Seller nor Buyer shall have any obligation resulting from this proposal, and neither Seller nor Buyer shall incur any obligation or liability to the other until and unless a PSA is executed and delivered by both parties.

If the foregoing is acceptable, please execute and return one copy of this letter to our attention.

We look forward to completing an expeditious sale.

Sincerely,
The 1031 Experts, via the Shop 1031 Professional Broker Network
Broker of Record
CA DRE #02099999
The 1031 ExpertsPage 1 of 2
06

Through to the PSA

The same terms carry into the purchase and sale agreement, with a status timeline from accepted to closed.

  1. Offer drafted
  2. LOI sent
  3. Accepted
  4. PSA opened
  5. In escrow
  6. Closed

Lease economics convey with the building. A counter moves price, earnest money, the due-diligence period, the closing date, and the contingencies, never the rent or the cap.