Verizon killeen, tx by STRIVE

KILLEEN, TX

PRICING & FINANCIAL ANALYSIS

VERIZON WIRELESS

FINANCIAL ANALYSIS

Verizon Wireless 702 South Fort Hood Street Killeen, TX 76541

Offering Summary Price Cap Rate Net Operating Income Gross Leasable Area Lot Size

5.50% $75,000

PROPERTY DESCRIPTION

Year Built

$1,370,000

1998 1,690 SF 0.52 Acres

Annualized Operating Data Lease Summary Lease Term Lease Commencement

Year(s) 6 Years 7/9/2017

Lease Expiration

7/31/2023

Remaining Term

6 Years

Lease Type Increases Options Options to Purchase

Annual

Increase

1-2

7/9/2017

$75,000

3-6

8/1/2019

$78,750

5.00%

Option 1: 7-12

8/1/2023

$82,687

5.00%

Option 2: 13-18

8/1/2028

$86,822

5.00%

Net Operating Income

$75,000 MARKET OVERVIEW

Roof & Structure

Commencement

Landlord Yes 2 x 5 Year None

This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Â© 2015 Vitorino Group

TENANT INFORMATION

VERIZON WIRELESS

Company Summary

Ownership

Cellular Sales Private

Number of Locations Years In Business Headquarters Website

Company Ownership Rating Agency

550+ 22 Years Knoxville, TN www.cellularsales.com

Verizon Wireless Subsidary of Verizion Communications (Public) BBB+ Standard & Poor’s

Ticker Symbol Exchange Market Cap Sales Volume Number of Locations Years In Business Headquarters Website

MARKET OVERVIEW

Verizon Wireless is an innovative wireless communications company that connects people and businesses with the most advanced wireless technology and service available. The company launched the nation’s first 3G wireless broadband network. They were also the first tierone wireless provider in the nation to build and operate a 4G LTE network. With 4G LTE, their customers can access the Internet and stream media faster than ever—and experience their mobile world in real-time. As the nation’s largest wireless company, they serve 109.5 million retail connections and operate more than 1,700 retail locations in the United States. Globally, they offer voice and data services in more than 200 destinations. Verizon Wireless is wholly owned by Verizon Communications Inc. and is headquartered in Basking Ridge, N.J.

Tenant

PROPERTY DESCRIPTION

Tenant Summary

FINANCIAL ANALYSIS

Cellular Sales is a premium retailer for Verizon Wireless products and services. Since 1993, when the company was founded in Knoxville, TN as a retailer for Cellular One, Cellular Sales has experienced more than 20 consecutive years of positive growth. For the past five years, Inc. Magazine has named Cellular Sales one of the nation’s fastest growing retail companies in the country. This year, Inc. Magazine listed Cellular Sales at No. 61 on its list of the nation’s fastest growing retail companies according to gross dollars of growth. The company’s success is due to its focus on customer service and the sales professionals who drive those experiences.

NYSE 195.80 Billion 127.9 Million 2,330 + 33 Years Basking Ridge, NJ www.verizonwireless.com

INVESTMENT HIGHLIGHTS

VERIZON WIRELESS

FINANCIAL ANALYSIS

• Ulparum voloremodit velesci beaqui aute nobit, corum et prore posantios re dolo vollaut re sim aces niendem is dolorem quam quatureseque omnihil maximin ctiurioribus atet ped et acestia con repuda cum faceritatur magniet aliam earibus as eat.

PROPERTY DESCRIPTION

• Tat. Elitas ditium hillibus et ulliquidi od explatem consequ iaeperepuda exeratiis maxim quis si ullictem essint liquiam que nonsequi comnis ilici atenit, tet, occum soluptam none pore, od mo omnimaiosam que veliass eribusa sitius, ut aperit autas dolupta distibus eaquid expla serferr umquam labo. Itaque pratur saectetum inulluptium alitetur sedit as enima de laut eate cullaut labo. Quiatibusam nullupta quodis dolut quatem. Itat. • Arum que nonsequ atuscil ipitat officab inis alite miliquia velest, si am ulpa quo quis doluptatibus que vel mossimi, quia voluptu riamus. • Pudia velitisim qui as quibus evelici digenes tinctam aut millupt atemper ferchit officid itaspient.

MARKET OVERVIEW

• Obisquist, optis ab intem eos aut auditis magnihit, optatur sam, te volor mi, aborem ut et verovidebit aute dolupti squibusdanis es doluptam, tenimpori aut accum sam eum nam, que eseque corepererum

AERIAL MAP

VERIZON WIRELESS

PROPERTY DESCRIPTION

WH ALLM ARK AVE

FINANCIAL ANALYSIS

S FO RT H OO DS

Pershing Park Elementary School

MARKET OVERVIEW

LOCAL MAP

VERIZON WIRELESS

FINANCIAL ANALYSIS PROPERTY DESCRIPTION MARKET OVERVIEW

REGIONAL MAP

VERIZON WIRELESS

FINANCIAL ANALYSIS PROPERTY DESCRIPTION MARKET OVERVIEW

MARKET SUMMARY

VERIZON WIRELESS

FINANCIAL ANALYSIS PROPERTY DESCRIPTION

KILLEEN-TEMPLE-FORT HOOD, TX Killeen-Temple-Fort Hood is a metropolitan statistical area in Central Texas that covers three counties - Bell, Coryell, and Lampasas.

Until the 1940s the area remained a relatively small and isolated farm trade center, but this changed drastically after 1942, when Camp Hood (re-

MARKET OVERVIEW

Temple was founded as a railroad town in 1881, and was named after a Santa Fe Railroad official, Bernard Moore Temple. The Santa Fe railroad needed a central junction point for the hundreds of miles of track that were beginning to spread throughout the state. Temple has developed as a small city with a number of arts and retail amenities not typically associated with a smaller community. The primary economic drivers are the extensive medical community (mostly due to Scott & White Memorial Hospital) and goods distribution based on its central location and proximity to larger cities.

commissioned as Fort Hood in 1950) was created as a military training post to meet the demands of the Second World War. Laborers, construction workers, contractors, soldiers, and their families moved into the area by the thousands, and Killeen became a military boomtown. The opening of Camp Hood also radically altered the nature of the local economy, since the sprawling new military post covered almost half of Killeen’s farming trade area. The loss of more than 300 farms and ranches led to the demise of Killeen’s cotton gins and other farmrelated businesses. New businesses were started to provide services for the military camp. Killeen-Temple-Fort Hood is the demographic center of Texas. Located off Interstate 35 and with the major cities of Dallas, Houston and San Antonio less than three hours away, it is the transportation center as well. In fact, 84 percent of the state’s population is within three hours of Temple city limits.

DEMOGRAPHIC SUMMARY

VERIZON WIRELESS

Geography: 5 Miles

FINANCIAL ANALYSIS

Population In the identified area, the 2016 population was 161,706. The rate of change since 2000 was 34.04%. The five-year projection for the population in the area was 171,930 representing a change of 6.32% from 2016 to 2021. The population was 50.7% male and 49.3% female. The median age in this area was 27.0, compared to U.S. median age of 38.0.

Households There were 55,788 households in your selected geography in 2016. The number of households changed by 44.19% since 2000. It is estimated that the number of households in your area will be 59,178 in 2021, which represents a change of 6.08% in five years. The average household size in your area was 2.78 persons.

PROPERTY DESCRIPTION

Income In 2016, the median household income for your selected geography was $47,526, compared to the Entire US average which was $54,149. It is estimated that the median household income in your area will be $50,505 in 2021, which represents a change of 6.27% from 2016. The per capita income in your area was $20,771, compared to the Entire US average, which was $29,472. The average household income in your area was $57,450, compared to the Entire US average which was $77,008.

Race and Ethnicity The 2016 racial makeup of your selected area was as follows: 45.9% White, 31.6% Black, 0.9% Native American and 5.4% Asian/Pacific Islander. Compare these to Entire US averages which were: 71.60% White, 12.70% Black, 0.18% Native American and 5.02% Asian/Pacific Islander. People of Hispanic origin are counted independently of race. People of Hispanic origin made up 25.1% of the 2016 population in your selected area. Compare this to the Entire US average of 17.9%.

Housing MARKET OVERVIEW

In 2016, there were 21,959 owner occupied housing units in your area and there were 33,829 renter occupied housing units in your area. Median home value in the area was $124,521, compared to a median home value of $198,891 for the U.S.

Employment In 2016, there were 54,051 employees in your selected area; this is also known as the daytime population. 54.0% of employees were employed in white-collar occupations in this geography, and 21.2% were employed in blue-collar occupations. In 2016, unemployment in this area was 7.5%.

Demographic data ÂŠ 2016 esri This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. ÂŠ 2015 Vitorino Group

DEMOGRAPHIC STATISTICS

VERIZON WIRELESS

1-Mile

3-Miles

5-Miles

Income

1-Mile

3-Miles

5-Miles

2000 Population

13,431

78,362

120,639

$ 0 - $14,999

15.9%

12.9%

11.5%

2010 Population

11,602

86,066

148,261

$ 15,000 - $24,999

13.3%

13.0%

10.4%

2016 Population

11,961

90,605

161,706

$ 25,000 - $34,999

21.4%

14.9%

13.1%

2021 Population

12,360

95,040

171,930

$ 35,000 - $49,999

20.1%

18.2%

17.2%

$ 50,000 - $74,999

16.6%

20.7%

22.1%

$ 75,000 - $99,999

7.1%

10.6%

13.3%

$100,000 - $149,999

4.2%

7.6%

9.5%

1-Mile

3-Miles

5-Miles

$150,000 - $199,999

0.9%

1.3%

1.9%

2000 Households

4,847

26,013

38,690

$200,000+

0.5%

0.8%

1.0%

2010 Households

4,477

30,711

51,887

2016 Median Household Income

$34,563

$41,194

$47,526

2016 Households

4,557

31,883

55,788

2016 Per Capita Income

$17,016

$19,642

2021 Households

4,701

33,363

59,178

2016 Average Household Income

$43,764

$51,685

$57,450

2016 Daytime Population

3,811

30,414

54,051

2016 Average Household Size

2.62

2,67

2.78

2010 Owner Occupied Housing Units

19.0%

31.9%

37.8%

2010 Renter Occupied Housing Units

64.9%

56.4%

51.8%

2010 Vacant

16.1%

11.7%

10.4%

2016 Owner Occupied Housing Units

16.3%

28.4%

35.0%

2016 Renter Occupied Housing Units

66.6%

58.9%

54.0%

2016 Vacant

17.1%

12.7%

11.0%

2021 Owner Occupied Housing Units

15.7%

27.9%

34.9%

2021 Renter Occupied Housing Units

66.7%

59.1%

54.0%

2021 Vacant

17.6%

13.0%

11.2%

PROPERTY DESCRIPTION

Households

FINANCIAL ANALYSIS

Population

Traffic Counts

MARKET OVERVIEW

24,000

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 Vitorino Group and it should not be made available to any other person or entity without the written consent of Vitorino Group. 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 Vitorino Group. 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. Vitorino Group 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 tenantâ&#x20AC;&#x2122;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, Vitorino Group has not verified, and will not verify, any of the information contained herein, nor has Vitorino Group 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 THE VITORINO GROUP AGENT FOR MORE DETAILS.

Net Lease Disclaimer Vitorino Group hereby advises all prospective purchasers of Net Leased property as follows: The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable. However, the Vitorino Group has not and will not verify any of this information, nor has the Vitorino Group conducted any investigation regarding these matters. The Vitorino Group makes no guarantee, warranty or representation whatsoever about the accuracy or completeness of any information provided. As the Buyer of a net leased 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. The Vitorino Group 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 net leased 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 net leased 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 tenant 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 tenant 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 lease, including the likelihood of locating a replacement tenant if the current tenant should default or abandon the property, and the lease terms that Buyer may be able to negotiate with a potential replacement tenant 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 The Vitorino Group and hold it harmless from any kind of claim, cost, expense, or liability arising out of your investigation and/or purchase of this net leased property.

Approved by the Texas Real Estate Commission for Voluntary Use Texas law requires all real estate licensees to give the following information about brokerage services to prospective buyers, tenants, sellers and landlords.

Information About Brokerage Services

efore working with a real estate broker, you should know that the duties of a broker depend on whom the broker represents. If you are a prospective seller or landlord (owner) or a prospective buyer or tenant (buyer), you should know that the broker who lists the property for sale or lease is the owner’s agent. A broker who acts as a subagent represents the owner in cooperation with the listing broker. A broker who acts as a buyer’s agent represents the buyer. A broker may act as an intermediary between the parties if the parties consent in writing. A broker can assist you in locating a property, preparing a contract or lease, or obtaining financing without representing you. A broker is obligated by law to treat you honestly. IF THE BROKER REPRESENTS THE OWNER: The broker becomes the owner’s agent by entering into an agreement with the owner, usually through a written - listing agreement, or by agreeing to act as a subagent by accepting an offer of subagency from the listing broker. A subagent may work in a different real estate office. A listing broker or subagent can assist the buyer but does not represent the buyer and must place the interests of the owner first. The buyer should not tell the owner’s agent anything the buyer would not want the owner to know because an owner’s agent must disclose to the owner any material information known to the agent. IF THE BROKER REPRESENTS THE BUYER: The broker becomes the buyer’s agent by entering into an agreement to represent the buyer, usually through a written buyer representation agreement. A buyer’s agent can assist the owner but does not represent the owner and must place the interests of the buyer first. The owner should not tell a buyer’s agent anything the owner would not want the buyer to know because a buyer’s agent must disclose to the buyer any material information known to the agent. IF THE BROKER ACTS AS AN INTERMEDIARY: A broker may act as an intermediary between the parties if the broker complies with The Texas Real Estate License Act. The broker must obtain the written consent of each party to the transaction to act as an

intermediary. The written consent must state who will pay the broker and, in conspicuous bold or underlined print, set forth the broker’s obligations as an intermediary. The broker is required to treat each party honestly and fairly and to comply with The Texas Real Estate License Act. A broker who acts as an intermediary in a transaction: (1) shall treat all parties honestly; (2) may not disclose that the owner will accept a price less than the asking price unless authorized in writing to do so by the owner; (3) may not disclose that the buyer will pay a price greater than the price submitted in a written offer unless authorized in writing to do so by the buyer; and (4) may not disclose any confidential information or any information that a party specifically instructs the broker in writing not to disclose unless authorized in writing to disclose the information or required to do so by The Texas Real Estate License Act or a court order or if the information materially relates to the condition of the property. With the parties’ consent, a broker acting as an intermediary between the parties may appoint a person who is licensed under The Texas Real Estate License Act and associated with the broker to communicate with and carry out instructions of one party and another person who is licensed under that Act and associated with the broker to communicate with and carry out instructions of the other party. If you choose to have a broker represent you, you should enter into a written agreement with the broker that clearly establishes the broker’s obligations and your obligations. The agreement should state how and by whom the broker will be paid. You have the right to choose the type of representation, if any, you wish to receive. Your payment of a fee to a broker does not necessarily establish that the broker represents you. If you have any questions regarding the duties and responsibilities of the broker, you should resolve those questions before proceeding.

Real estate licensee asks that you acknowledge receipt of this information about brokerage services for the licensee’s records.

exclusively listed 469.844.8880 | VITORINOGROUP.COM