Cambridge Woods II - Keller, TX

Page 1

CAMBRIDGE WOODS II

KELLER, TX

DALLAS (MSA)

Cambridge Woods II

1670

2 FINANCIAL ANALYSIS CAMBRIDGE WOODS II - KELLER, TX PRICING & FINANCIAL ANALYSIS OFFERING SUMMARY Price $5,050,000 Cap Rate 7.15% Net Operating Income $360,909 Price PSF $297.83 Occupancy 100.0% Year Built 2006 Gross Leasable Area 16,956 SF Lot Size 0.33 Acres
Keller Pkwy
Keller, TX 76248
3 FINANCIAL ANALYSIS CAMBRIDGE WOODS II - KELLER, TX PRICING & FINANCIAL ANALYSIS PROJECTED INCOME & EXPENSES CURRENT PSF Base Rent - Occupied Space 100% $394,954 $23.29 GROSS POTENTIAL RENT $394,954 $23.29 Expense Reimbursements Real Estate Tax Recoveries $52,572 $3.10 Insurance Recoveries $8,889 $0.52 CAM Recoveries $39,105 $2.31 Management Recoveries $11,682 $0.69 Total Expense Reimbursements $112,248 $6.62 EFFECTIVE GROSS REVENUE $507,200 $29.91 Operating Expenses Total Real Estate Taxes $68,516 $4.04 Total Insurance $11,585 $0.68 Total CAM $50,965 $3.01 Management Fee $15,225 $0.90 Total Recoverable Expenses $146,291 $8.63 Net Operating Income $360,909 $21.29 EXPENSES CURRENT PSF Real Estate Taxes $68,516 $4.04 Insurance $11,585 $0.68 Total CAM $50,965 $3.01 Management Fee $15,225 $0.90 Total Expenses $146,291 $8.63 For Financing Options, Please Contact: Greg Holley | Managing Partner High St Capital (O) 469-998-7200 | (C) 714.514.2990 gholley@highstcapital.com
4 FINANCIAL ANALYSIS CAMBRIDGE WOODS II - KELLER, TX RENT ROLL Tenant SuiteSQ FT% of SQFTLease Dates Minimum Rent Recoveries Total StartEndAnnualMonthlyPSFAnnualPSFRevenue % of Revenue McCaw Property Management 100-1102,130 12.56%07/2109/26$41,535 $3,461 $19.50 $18,269 $8.58 $59,804 11.79% The Fulcrum Group130-1403,39220.00%09/2208/24$61,056 $5,088 $18.00 $29,094 $8.58 $90,150 17.77% Paradigm Health Care150-1601,88311.11%01/2201/25$35,777 $2,981 $19.00 $16,151 $8.58 $51,928 10.24% SBB Management170-1802,57915.21%12/2102/27$49,001 $4,083 $19.00 $22,120 $8.58 $71,121 14.02% Granite Financial 2003,103 18.30%04/1812/28$55,860 $4,655 $18.00 $26,615 $8.58 $82,475 16.26% Dan Hopkins 208110 0.65%07/22MTM$4,800 $400 $43.64 $0 $0.00 $4,800 0.95% Concentrated Life209110 0.65%11/2310/25$5,640 $470 $51.27 $0 $0.00 $5,640 1.11% Asvalo 210220 1.30%01/21MTM$9,600 $800 $43.64 $0 $0.00 $9,600 1.89% Unlocked Ministries220936 5.52%10/2109/24$21,480 $1,790 $22.95 $0 $0.00 $21,480 4.23% Trinity Strategic Partners 245-246365 2.15%07/22MTM$13,200 $1,100 $36.16 $0 $0.00 $13,200 2.60% Grant Gates 247185 1.09%02/2402/25$7,800 $650 $42.16 $0 $0.00 $7,800 1.54% GRN Capital 248173 1.02%01/2312/25$7,800 $650 $45.09 $0 $0.00 $7,800 1.54% Catholic Answers249-250301 1.78%01/2401/25$17,100 $1,425 $56.81 $0 $0.00 $17,100 3.37% Mosaic Holdings 251140 0.83%08/2207/25$7,080 $590 $50.57 $0 $0.00 $7,080 1.40% ProCo Insurance 252210 1.24%10/2309/26$9,540 $795 $45.43 $0 $0.00 $9,540 1.88% Vertical Counseling253-254187 1.10%05/2205/24$8,640 $720 $46.20 $0 $0.00 $8,640 1.70% ServeVita 255133 0.78%10/23MTM$7,245 $604 $54.47 $0 $0.00 $7,245 1.43% Canas Accounting259-260539 3.18%10/21MTM$21,900 $1,825 $40.63 $0 $0.00 $21,900 4.32% Granite Advisors 261260 1.53%01/23MTM$7,800 $650 $30.00 $0 $0.00 $7,800 1.54%
5 FINANCIAL ANALYSIS CAMBRIDGE WOODS II - KELLER, TX RENT ROLL Tenant Suite SQ FT % of SQFT Lease Dates Minimum Rent Recoveries Total Start End Annual Monthly PSF Annual PSF Revenue % of Revenue Servpro - Address Only 0 0.00% 10/21 12/23 $2,100 $175 n/a $0 n/a $2,100 0.41% Bunte - Address Only 0 0.00% - - $0 $0 n/a $0 n/a $0 0.00% Total Count/GLA 21 16,956 100% Totals $394,954 $32,913 $112,248 $507,203 100.00% Occupied 21 16,956 100.0% Available 0 0 0.0% Total Avg Rent $23.83 15,073 100.0%

DBA McCaw Property Management

Corporate/Franchise Corporate

Locations 60+ in Texas

Public/Private Private

Line of Business McCaw Property Management is a Full-Service Real Estate Asset Management Company that Provides Professional Property Management and Real Estate Brokerage Services. Since 2003, McCaw Property Management has been dedicated to making property management manageable for our clients’ busy schedules!

We provide residential property owners with high-quality property management services using state-of-the-art technology. McCaw Property Management is dedicated to providing our clients with excellent customer service by maximizing owner profitability while preserving their investment in real estate.

DBA Fulcrum Group

Corporate/Franchise Corporate

Locations 3 in the DFW Area

Public/Private Private

Line of Business

With over 18 years in business, The Fulcrum Group has seen and managed almost every technical challenge a business will face. Our in-house security expertise, standards-based approach, and certifications around key technologies such as Cloud, Cybersecurity, and the Internet of Things has led us to create a proven process that we’ve used to deliver Technology Success to hundreds of businesses.

DBA Paradigm Healthcare

Corporate/Franchise Franchise

Locations 15+ in Texas

Public/Private Private

Line of Business

Empowering our team through ongoing mentorship and education, Paradigm takes a people-first approach to everything we do. We collaborate with our acute care providers, physicians, senior living organizations, and home care partners to ensure that we are all working toward the same common goal of getting our residents home. With services ranging from post-hospital rehabilitation to long-term nursing and memory care services, a team of people, who love what they do, are fully dedicated to our residents.

6 PROPERTY DESCRIPTION CAMBRIDGE WOODS II - KELLER, TX TENANT INFORMATION

• 100% leased high quality multi-tenant office situated on the major thoroughfare of Keller Parkway

• 70% of the GLA is on NNN Leases with the remaining 30% of GLA on Gross leases

• Value-add component in extending short term leases or converting Gross leases to NNN

• Granite Financial just signed new 5-year lease showing strong commitment to the site

• Property has benefited from historically high occupancy rate

• High demographic area with average household income in a 3-mile radius is $173,942 – over 2x the national average. The median home value in a 3-mile radius is $704,040

• The property benefits from high visibility on Keller Parkway with 37,275 VPD and its proximity to Keller Town Center

• National retailers within 1-Mile radius include Ace Hardware, Kroger, Tom Thumb, Natural Grocers, Walgreens, and more

7 PROPERTY DESCRIPTION CAMBRIDGE WOODS II - KELLER, TX INVESTMENT HIGHLIGHTS
9 MARKET OVERVIEW CAMBRIDGE WOODS II - KELLER, TX AERIAL MAP 37,275 VPD KELLER PKWY
10 MARKET OVERVIEW CAMBRIDGE WOODS II - KELLER, TX AERIAL MAP
KELLER PKWY 37,275 VPD KELLER PKWY KELLER HIGH SCHOOL
11 MARKET OVERVIEW CAMBRIDGE WOODS II - KELLER, TX LOCAL MAP
12 MARKET OVERVIEW CAMBRIDGE WOODS II - KELLER, TX REGIONAL MAP

Dallas - Fort Worth, TX

OVERVIEW QUICK STATS

Dallas encompasses half of the Dallas-Fort Worth Metroplex and is the third-largest city in Texas and the ninth-largest city in the United States. Dallas is home to the third-largest concentration of Fortune 500 companies in the country and is the largest economic center of the Dallas-Fort Worth metropolitan area. The Metroplex has strong submarket occupancy rates, is home to more shopping centers per capita and has one of the largest concentrations of corporate headquarters for publicly traded companies in the United States.

The city is the largest economic center of the 12-county Dallas–Fort Worth–Arlington metropolitan area, which had a population of 7,573,136 according to the U.S. Census Bureau’s 2019 population estimates. From 2010 to 2019, the DFW Metroplex had the largest numerical population growth of any MSA in the United States.

The metropolitan economy is the fourth-largest and third-fastest growing in the United States, with a 2017 real GDP of $535.5 billion. In 2018, Dallas had both the highest job growth rate and the most jobs added in the nation, and is the fourth-largest employment center in the nation (behind New York

City, Los Angeles, and Chicago) with more than three million non-farm jobs. In the latest rankings released in 2018, Dallas was rated as a “beta plus” world city by the Globalization and World Cities Study Group & Network. Dallas is also ranked 14th in world rankings of GDP by the Organization for Economic Cooperation and Development. The DFW Metroplex has one of the largest concentrations of corporate headquarters for publicly traded companies in the United States. As of 2020, the city of Dallas has 10 Fortune 500 companies, and the DFW region as a whole has 25.

Dallas is the best-ranked city on the Regulatory Climate Index thanks to its efficient local regulations. Entrepreneurs and small businesses can expect a welcoming business environment across all five areas of local regulation. Dallas scores above average across each meaningful measure of an interaction that a business has with a local government agency through procedure, time, and cost. These rankings reflect the city’s continuing efforts to develop programs and initiatives to strengthen the business environment, provide access to capital, and encourage economic growth at the local level.

No. 1

4th

5th

25 10K

Fastest Growing MSA in the U.S. from 2010 to 2019 (U.S. Census Bureau)

Largest Metropolitan Area in the United States

Fastest Growing Economy in the U.S. (Forbes)

Fortune 500 Companies Call

DFW Home (American City Business Journals)

Home to over 10,000 corporate headquarters, making it the largest concentration in the U.S.

13 MARKET OVERVIEW CAMBRIDGE WOODS II - KELLER, TX MARKET SUMMARY
14 MARKET OVERVIEW CAMBRIDGE WOODS II - KELLER, TX DEMOGRAPHIC STATISTICS Demographic data © CoStar 2023 1 Mile 3 Mile 5 Mile Population 2010 Population 6,488 55,858 177,325 2023 Population 7,397 65,103 207,399 2028 Population Projection 7,506 66,276 211,610 Annual Growth 2010-2023 1.10% 1.30% 1.30% Annual Growth 2023-2028 0.30% 0.40% 0.40% Median Age 39.5 40.4 37.8 Bachelor's Degree or Higher 52% 57% 49% U.S. Armed Forces 25 103 148 Population by Race White 6,484 56,041 171,507 Black 247 2,601 13,167 American Indian/Alaskan Native 48 371 1,370 Asian 440 4,309 15,022 Hawaiian & Pacific Islander 13 84 386 Two or More Races 165 1,697 5,948 Hispanic Origin 744 5,799 27,433 Housing Median Home Value $455,482 $466,799 $357,452 Median Year Built 1997 1998 2000 1 Mile 3 Mile 5 Mile Households: 2010 Households 2,298 18,769 59,668 2023 Households 2,681 22,148 70,188 2028 Household Projection 2,730 22,589 71,703 Annual Growth 2010-2023 1.10% 1.40% 1.40% Annual Growth 2023-2028 0.40% 0.40% 0.40% Owner Occupied 2,015 19,419 60,596 Renter Occupied 715 3,170 11,107 Avg Household Size 2.7 2.9 2.9 Avg Household Vehicles 2 2 2 Total Consumer Spending $120.6M $1.1B $3.2B Income Avg Household Income $167,377 $186,098 $154,947 Median Household Income $138,646 $165,182 $126,203 < $25,000 173 943 3,560 $25,000 - 50,000 303 1,573 6,264 $50,000 - 75,000 272 1,841 8,541 $75,000 - 100,000 226 1,859 8,421 $100,000 - 125,000 241 1,881 7,979 $125,000 - 150,000 229 1,943 6,829 $150,000 - 200,000 325 3,407 10,272 $200,000+ 911 8,702 18,321

CONFIDENTIALITY AGREEMENT

The information contained in the following offering memorandum is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from STRIVE and it should not be made available to any other person or entity without the written consent of STRIVE. By taking possession of and reviewing the information contained herein the recipient agrees to hold and treat all such information in the strictest confidence. The recipient further agrees that recipient will not photocopy or duplicate any part of the offering memorandum. If you have no interest in the subject property at this time, please return this offering memorandum to STRIVE.

This offering memorandum has been prepared to provide summary, unverified financial and physical information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. STRIVE has not made any investigation, and makes no warranty or representation with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCBs or asbestos, the compliance with local, state and federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this offering memorandum has been obtained from sources we believe to be reliable; however, STRIVE has not verified, and will not verify, any of the information contained herein, nor has STRIVE conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein. Prospective buyers shall be responsible for their costs and expenses of investigating the subject property.

ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONTACT STRIVE AGENT FOR MORE DETAILS.

Commercial Disclaimer

STRIVE hereby advises all prospective purchasers of commercial property as follows:

The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable. However, STRIVE has not and will not verify any of this information, nor has STRIVE conducted any investigation regarding these matters. STRIVE makes no guarantee, warranty or representation whatsoever about the accuracy or completeness of any information provided.

As the Buyer of a commercial property, it is the Buyer’s responsibility to independently confirm the accuracy and completeness of all material information before completing any purchase. This Marketing Brochure is not a substitute for your thorough due diligence investigation of this investment opportunity. STRIVE expressly denies any obligation to conduct a due diligence examination of this Property for Buyer.

Any projections, opinions, assumptions or estimates used in this Marketing Brochure are for example only and do not represent the current or future performance of this property. The value of a commercial property to you depends on factors that should be evaluated by you and your tax, financial and legal advisors. Buyer and Buyer’s tax, financial, legal, and construction advisors should conduct a careful, independent investigation of any commercial property to determine to your satisfaction with the suitability of the property for your needs.

Like all real estate investments, this investment carries significant risks. Buyer and Buyer’s legal and financial advisors must request and carefully review all legal and financial documents related to the property and tenant. While the tenant’s past performance at this or other locations is an important consideration, it is not a guarantee of future success. Similarly, the lease rate for some properties, including newly-constructed facilities or newly-acquired locations, may be set based on a tenant’s projected sales with little or no record of actual performance, or comparable rents for the area. Returns are not guaranteed; the tenants and any guarantors may fail to pay the lease rent or property taxes, or may fail to comply with other material terms of the lease; cash flow may be interrupted in part or in whole due to market, economic, environmental or other conditions. Regardless of tenants history and lease guarantees, Buyer is responsible for conducting his/her own investigation of all matters affecting the intrinsic value of the property and the value of any long-term leases, including the likelihood of locating replacement tenants if any of the current tenants should default or abandon the property, and the lease terms that Buyer may be able to negotiate with any potential replacement tenants considering the location of the property, and Buyer’s legal ability to make alternate use of the property.

By accepting this Marketing Brochure you agree to release STRIVE and hold it harmless from any kind of claim, cost, expense, or liability arising out of your investigation and/or purchase of this commercial property.

Information About Brokerage Services

Texas law requires all real estate license holders to give the following information about brokerage services to prospective buyers, tenants, sellers and landlords. Regulated

TYPES OF REAL ESTATE LICENSE HOLDERS:

• A BROKER is responsible for all brokerage activities, including acts performed by sales agents sponsored by the broker.

• A SALES AGENT must be sponsored by a broker and works with clients on behalf of the broker.

A BROKER’S MINIMUM DUTIES REQUIRED BY LAW (A client is the person or party that the broker represents):

• Put the interests of the client above all others, including the broker ’s own interests;

• Inform the client of any material information about the property or transaction received by the broker;

• Answer the client’s questions and present any offer to or counter-offer from the client; and

• Treat all parties to a real estate transaction honestly and fairly.

A LICENSE HOLDER CAN REPRESENT A PARTY IN A REAL ESTATE TRANSACTION:

AS AGENT FOR OWNER (SELLER/LANDLORD): The broker becomes the property owner’s agent through an agreement with the owner, usually in a written listing to sell or property management agreement. An owner’s agent must perform the broker’s minimum duties above and must inform the owner of any material information about the property or transaction known by the agent, including information disclosed to the agent or subagent by the buyer or buyer ’s agent.

AS AGENT FOR BUYER/TENANT: The broker becomes the buyer/tenant’s agent by agreeing to represent the buyer, usually through a written representation agreement. A buyer’s agent must perform the broker’s minimum duties above and must inform the buyer of any material information about the property or transaction known by the agent, including information disclosed to the agent by th e seller or seller ’s agent.

AS AGENT FOR BOTH - INTERMEDIARY: To act as an intermediary between the parties the broker must first obtain the written agreement of each party to the transaction. The written agreement must state who will pay the broker and, in conspicuous bold or underlined print, set forth the broker’s obligations as an intermediary. A broker who acts as an intermediary:

• Must treat all parties to the transaction impartially and fairly;

• May, with the parties’ written consent, appoint a different license holder associated with the broker to each party (owner and

• buyer) to communicate with, provide opinions and advice to, and carry out the instructions of each party to the transaction.

• Must not, unless specifically authorized in writing to do so by the party, disclose:

ӽ that the owner will accept a price less than the written asking price;

ӽ that the buyer/tenant will pay a price greater than the price submitted in a written offer; and

ӽ any confidential information or any other information that a party specifically instructs the broker in writing not to disclose, unless required to do so by law.

AS SUBAGENT: A license holder acts as a subagent when aiding a buyer in a transaction without an agreement to represent the buyer. A subagent can assist the buyer but does not represent the buyer and must place the interests of the owner first.

TO AVOID DISPUTES, ALL AGREEMENTS BETWEEN YOU AND A BROKER SHOULD BE IN WRITING AND CLEARLY ESTABLISH:

• The broker’s duties and responsibilities to you, and your obligations under the representation agreement.

• Who will pay the broker for services provided to you, when payment will be made and how the payment will be calculated.

LICENSE HOLDER CONTACT INFORMATION: This notice is being provided for information purposes. It does not create an obligation for you to use the broker’s services. Please acknowledge receipt of this notice below and retain a copy for your records.

by the Texas Real Estate Commission Information available at www.trec.texas.gov
IABS 1-0
469.844.8880 STRIVERE.COM exclusively listed

Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.