WESTOVER VILLAGE TARGET SHADOW RETAIL FORT WORTH, TX
JENNIFER PIERSON | 469.844.8885 JPIERSON@STRIVERE.COM
PRICING & FINANCIAL ANALYSIS
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
Westover Village Target Shadow Retail 645 Sherry Lane Fort Worth, TX 76114
Offering Summary Price Cap Rate Net Operating Income
$7,118,969 7.50% $533,923 $237.35
Occupancy
100.0%
Year Built Gross Leasable Area Lot Size
PROPERTY DESCRIPTION
Price PSF
2008 29,994 SF 29.756 Acres
MARKET OVERVIEW 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. © 2017 STRIVE
2
PRICING & FINANCIAL ANALYSIS
Base Rent - Occupied Space GROSS POTENTIAL RENT
Current
PSF
Current
PSF
$2,140
$0.07
$0
$0.00
Maintenance/Repair
$1,603
$0.05
$542,614
$18.09
Common Area Maintenance
$542,614
$18.09
Alarm/Fire Prot/Security
Expense Reimbursements CAM Recoveries
Expenses
Roof Repair $1.63
$14,150
$0.47
Parking Lot/Landscape
$17,158
$0.57
$4,851
$0.16
Lighting
$2,880
$0.10
Real Estate Tax Recoveries
$106,250
$3.54
Sweeping
$3,758
$0.13
Total Expense Reimbursements
$174,201
$5.81
Snow Removal
$0
$0.00
EFFECTIVE GROSS REVENUE
$716,815
$23.90
Trash Removal
$2,612
$0.09
Water/Sewer
$9,871
$0.33
Electric
$7,125
$0.24
Management Fee Recoveries Insurance Recoveries
Operating Expenses Total CAM
$47,147
$1.57
Management Fee
$15,779
$0.53
Total Common Area Maintenance
$47,147
$1.57
Total Insurance
$4,809
$0.16
Management Fee
$15,779
$0.53
$106,250
$3.54
Total Insurance
$4,809
$0.16
$173,985
$5.80
Total Real Estate Taxes
$106,250
$3.54
$173,985
$5.80
Total Real Estate Taxes Total Recoverable Expenses Non-Recoverable Expenses Creek Maintenance Net Operating Income Capitalization Rate Capital Reserves at $0.15 PSF Cash Flow before Debt Service
Total Expenses $8,907
$0.30
$533,923
$17.80
7.50% $4,499 $529,424 $374,551
Cash Flow after Debt Service
$154,873
MARKET OVERVIEW
Market Debt Cash-on-Cash Return
PROPERTY DESCRIPTION
$48,950
FINANCIAL ANALYSIS
Projected Income & Expenses
TARGET SHADOW RETAIL
8.95%
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. © 2017 STRIVE
3
RENT ROLL
TARGET SHADOW RETAIL Minimum Rent
Recoveries
Total
Suite
Sq Ft
% of Sq Ft
Start
End
Annual
Monthly
PSF
Annual
PSF
Revenue
% of Revenue
Polished Spa Lounge
633A
3,257
10.86%
10/12
11/22
$78,816
$6,568
$24.20
$19,871
$6.10
$98,687
13.77%
639
2,610
8.70%
05/09
08/24
$54,816
$4,568
$21.00
$15,863
$6.08
$70,679
9.86%
Anytime Fitness
645A
4,345
14.49%
10/15
10/21
$73,860
$6,155
$17.00
$23,355
$5.38
$97,215
13.56%
Palm Beach Tan
645C
2,652
8.84%
09/12
02/23
$48,132
$4,011
$18.15
$14,361
$5.42
$62,493
8.72%
Sleep Experts
653
5,035
16.79%
12/08
12/18
$95,665
$7,972
$19.00
$29,428
$5.84
$125,093
17.45%
Pending Tenant
661A
7,695
25.66%
01/18
12/22
$115,425
$9,619
$15.00
$44,636
$5.80
$160,061
22.33%
677
4,400
14.67%
10/12
09/22
$75,900
$6,325
$17.25
$26,687
$6.07
$102,587
14.31%
Total Count/GLA
7
29,994
100%
$542,614
$45,218
$716,815
100.00%
Occupied
7
29,994
100%
Available
0
0
0.0%
29,994
100%
Archstone Dental
North Texas Hobbies
Total Avg Rent
$19.43
$174,201
PROPERTY DESCRIPTION
Tenant
FINANCIAL ANALYSIS
Lease Dates
MARKET OVERVIEW 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. © 2017 STRIVE
4
ESTIMATED REIMBURSEMENT REVENUE
TARGET SHADOW RETAIL Management Fee
Insurance
Real Estate Taxes
Total Recovery
Tenant
Suite
Sq Ft
% of Sq Ft
Monthly
PSF
Monthly
PSF
Monthly
PSF
Monthly
PSF
Monthly
PSF
Polished Spa Lounge
633A
3,257
10.86%
$454
$1.67
$197
$0.73
$44
$0.16
$961
$3.54
$1,656
$6.10
639
2,610
8.70%
$376
$1.73
$137
$0.63
$38
$0.18
$770
$3.54
$1,322
$6.08
Anytime Fitness
645A
4,345
14.49%
$606
$1.67
$0.00
$0.00
$58
$0.16
$1,283
$3.54
$1,946
$5.38
Palm Beach Tan
645C
2,652
8.84%
$363
$1.64
$16
$0.07
$35
$0.16
$783
$3.54
$1,197
$5.42
Sleep Experts
653
5,035
16.79%
$660
$1.57
$239
$0.57
$67
$0.16
$1,486
$3.54
$2,452
$5.84
Pending Tenant
661A
7,695
25.66%
$1,008
$1.57
$337
$0.53
$103
$0.16
$2,272
$3.54
$3,720
$5.80
677
4,400
14.67%
$613
$1.67
$253
$0.69
$59
$0.16
$1,299
$3.54
$2,224
$6.07
29,994
100%
$4,079
Archstone Dental
North Texas Hobbies
$1,179
$404
$8,854
$14,517
PROPERTY DESCRIPTION
Totals
FINANCIAL ANALYSIS
CAM
MARKET OVERVIEW 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. © 2017 STRIVE
5
LEASE PROVISIONS
TARGET SHADOW RETAIL Renewal Options
User Restrictions & Exclusive uses
Termination Rights
Sales Reporting
Suite
Sq Ft
Date
PSF
Polished Spa Lounge
633A
3,257
-
-
One, 5-yr option @ $26.62 psf
None
No
No
Tenant has exclusive right to operate a dental office and / or teeth whitening boutique.
No
No
Exslusive right to operate fitness studio/boutique, with personal training.
No
No
No
No
No
Yes
Archstone Dental
Anytime Fitness
639
2,610
6/1/2019
$23.00
Two, 6-yr options @ $25.30 & $27.83 psf respectively
645A
4,345
10/31/2018
$18.00
One, 5-yr option @ $26.62 psf with 2% annual bumps
PROPERTY DESCRIPTION
Tenant
FINANCIAL ANALYSIS
Base Rental Increases
Exclusive right to operate a tanning salon Palm Beach Tan
645C
2,652
-
-
Two, 5-yr options @ $20.00 & $22.00 psf respectively
Termination option effective if gross sales are < $500,000 between 2/16/17-2/15/18, with notice given within 90 days after 5th Lease year
653
5,035
-
-
One, 5-yr option @ market rate
Pending Tenant
661A
7,695
-
-
-
-
-
-
677
4,400
-
-
One, 5-yr option @ $18.00 psf
Exclusive right to operate a hobby shop
No
No
7
29,994
North Texas Hobbies
Totals
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. Š 2017 STRIVE
MARKET OVERVIEW
Sleep Experts
Exclusive right to engage in the retail sale of mattresses, box springs, bed frames, futons, sofas, and related bedding products
6
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
Separately Offered Pad Site Opportunity 401 Alta Mere Dr Fort Worth, TX 76114
Offering Summary Price
$1,000,000
Lot Size
1.949 Acres
TAD Acct. #
42228130
PROPERTY DESCRIPTION MARKET OVERVIEW 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. Š 2017 STRIVE
7
TENANT INFORMATION
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
Tenant Summary Entity on Lease DBA Locations Ownership Anytime Fitness has over two million members around the globe. This 24hour fitness center has cutting-edge strength training and cardio equipment. Additional services offered are tanning, personal training, classes, and wellness programs are other services offered at Anytime Fitness.
Credit Rating
2J Fitness, LLC Anytime Fitness More than 2,300 locations worldwide Franchise Not Rated
Annual Revenue
Private
Public/ Private
Private www.anytimefitness.com
PROPERTY DESCRIPTION
Website
Tenant Summary Entity on Lease DBA Locations
Palm Beach Tan Over 500 locations across the country
Ownership
Corporate
Credit Rating
Not Rated
Annual Revenue
Private
Public/ Private
Private
Website
MARKET OVERVIEW
Palm Beach Tan salons are equipped with the best tanning equipment around, including high-quality sun beds, sunless spray tanning booths, and a vast array of tanning and skin care products.
Palm Beach Tan, Inc.
www.palmbeachtan.com
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. Š 2017 STRIVE
8
TENANT INFORMATION
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
Tenant Summary Entity on Lease DBA Locations Ownership Hobby Town USA is the leading retail hobby and toy store. Hobby Town USA offers full line of radio control hobbies, models, games, toys, educational items, paints, tools and model railroad items.
Credit Rating
North Texas Hobbies, Inc. Hobby Town USA Over 150 locations Franchise Not Rated
Annual Revenue
Private
Public/ Private
Private
Website
www.hobbytown.com
PROPERTY DESCRIPTION
Tenant Summary Entity on Lease DBA Locations
Sleep Experts Over 50 locations
Ownership
Corporate
Credit Rating
Not Rated
Annual Revenue
Private
Public/ Private
Private
Website
MARKET OVERVIEW
Sleep Experts carries bedding products including mattresses, box springs, pillows and other bedding accessories. Sleep Experts is committed to their customers, their employees, and their community. Sleep Experts has been named a Best Place to Work by the Dallas Business Journal from 2010 - 2017.
Sleep Experts Partners, LP
www.sleepexperts.com
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. Š 2017 STRIVE
9
INVESTMENT HIGHLIGHTS
TARGET SHADOW RETAIL
Target: Westover Village is located adjacent to a high performing Target. This location includes Targets’ P-Fresh grocery concept, which attracts a larger consumer base. Target is the 2nd largest discount store retailer in the US, doing nearly $70 billion in revenue in 2016.
•
Desirable Trade Area: This stretch of Alta Mere has become the primary retail corridor in the immediate trade area. Along with Target, retailers such as Walmart, Sam’s Club, Lowe’s, Movie Tavern, Big Lots, Chick-Fil-A, Raising Canes, and Krispy Kreme, among others help to generate traffic around Westover Village.
•
Exceptional Positioning with High Traffic Counts: Westover Village is positioned along Alta Mere Drive (State Highway 183) just north of Interstate 30. Alta Mere carries nearly 35,000 vehicles per day, while Interstate 30 carries over 115,000 vehicles per day.
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. © 2017 STRIVE
MARKET OVERVIEW
•
PROPERTY DESCRIPTION
Included Land: This retail property comes with a development component, at no cost for the land. Per the attached site plan we estimate an 18,000 sf retail building can be built between the subject property and Target. At a rental rate of $12.00 NNN, we estimate additional income of $216,000 from this development.
FINANCIAL ANALYSIS
•
10
INVESTMENT HIGHLIGHTS
TARGET SHADOW RETAIL
High Growth Surrounding Area: Since 2010 the trade area surrounding Westover Village has grown by an average of 12.04% within a 3 mile radius of the Property. That same area is expected to grow an additional 7.96% over the next 5 years.
•
Naval Air Station: The Property is located adjacent to the Naval Air Station Joint Reserve Base, which employs over 11,000 people and helps generate traffic to the trade area and Westover Village.
•
Below Market Rents: The average rental rate for the Westover Village’s Target Shadow Building is only $19 psf while likekind product in the immediate trade area is leasing from $20.00 to $30.00 psf.
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. © 2017 STRIVE
MARKET OVERVIEW
•
PROPERTY DESCRIPTION
Westover Hills: Westover Hills is located immediately behind Westover Village. In 2014 Higley named Westover Hills the neighborhood with the 3rd highest average household income in DFW at $385,047, which is the 69th highest average household income for any neighborhood in the United States. This extraordinary neighborhood, with its rolling hills and mansions, is in part responsible for the explosion of retail along Alta Mere Drive.
FINANCIAL ANALYSIS
•
11
SITE PLAN
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
1.949 Acres Can be purchased separately (same ownership)
PROPERTY DESCRIPTION MARKET OVERVIEW 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. Š 2017 STRIVE
12
PROPOSED DEVELOPMENT
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS PROPERTY DESCRIPTION
LUMBER LIQUIDATORS
MARKET OVERVIEW
* Development Opportunity: If an investor acquires the entire Westover Village portfolio they will receive five additional parcels of land that have all the necessary infrastructure and are ready for future development. This future expansion provides a buyer with potentially a total of 47,550 additional square feet of building to increase their revenue stream. 12473 Robyn Road St. Louis, Missouri 63127 314.722.3771 314.713.3255 cell carl@uhligarchitecture.com
Summit
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. Š 2017 STRIVE
13
AERIAL MAP
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
EE
NO
AK
PROPERTY DESCRIPTION
GR
SR
D
1.949 Acres Can be purchased separately (same ownership)
R
E
ER
M
MARKET OVERVIEW
A LT
D
A
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. Š 2017 STRIVE
14
AERIAL MAP
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
DOWNTOWN FORT WORTH
Burton Hills Homes from $200k-$550k
Westover Hills Homes from $950k-$5million Ridgmar Homes from $350k-$2.5million
PROPERTY DESCRIPTION
1.949 Acres Can be purchased separately (same ownership)
ALTA
MERE
DR
MARKET OVERVIEW
Joint Reserve Naval Base Over 11,000 Employees
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. Š 2017 STRIVE
15
AERIAL MAP
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
ALT
AM
ERE
PROPERTY DESCRIPTION
1.949 Acres Can be purchased separately (same ownership)
DR
MARKET OVERVIEW 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. Š 2017 STRIVE
16
LEASE COMPARABLES
Westover Village 421 & 645 Sherry Ln. Fort Worth, TX
1
Alta Mere Crossing 694 - 716 Alta Mere Dr.
Yr Built/ Renovated Occupancy
Major Tenants
Available SF
Rental Rates
NNN
29,994
2009
100.0%
Target (Shadow), Sleep Experts, Anytime Fitness, Palm Beach Tan, Archstone Dental
0
Inline $15.00 - $28.00
$5.12
27,594
1958 / 2012
91.5%
Aldi, Check 'n Go, Verizon Wireless, Ridgemar Nails
2,351
Inline $24.00 - $30.00
$4.96
5,050
2018
NA
Under Construction
NA
$25.00 - $30.00
-
Hawks Creek 532 - 568 Alta Mere Dr.
19,424
2006
100.0%
Walmart (Shadow), T-Mobile, GameStop, Super Cuts, Sally Beauty Supply, Smoothie King, VIP Nails, Kay Jewelers
0
$20.00 - $27.00
$8.25
4
Alta Mere Crossing Phase II 635 - 750 Alta Mere Dr.
12,383
2004
85.6%
Aldi (Shadow) Sprint, GameXchange, Slim 4 Life, Joe's Pizza and Pasta, Goodwill, State Farm
1,780
$18.00 - $20.00
$6.15
5
Shoppes of Hawks Creek 6620 Westworth Blvd
9,700
2008
100.0%
The Battery and Scooter Store of Fort Worth, Veterans Administation, Nutrition Nation
0
$17.00 - $19.00
$3.37
6
Plaza at Ridgmar Centre 6600 West Fwy (I30)
117,389
1993
100.0%
Albertson's, Best Buy, Office Depot, Mattress Firm, Cato, Great Clips
0
-
-
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. © 2017 STRIVE
MARKET OVERVIEW
3
PROPERTY DESCRIPTION
Westworth Village 2 SWC Alta Mere Dr & Fairway Dr
GLA
FINANCIAL ANALYSIS
Property
TARGET SHADOW RETAIL
17
LEASE COMPARABLES MAP
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS
Westover Village 1
Alta Mere Crossing
2
Westworth Village
3
Hawks Creek
4
Alta Mere Crossing Phase II
5
Shoppes at Hawks Creek
6
Plaza at Ridgmar Centre
5
3 1 4
2
PROPERTY DESCRIPTION
6
MARKET OVERVIEW 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. Š 2017 STRIVE
18
LOCAL MAP
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS PROPERTY DESCRIPTION MARKET OVERVIEW 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. Š 2017 STRIVE
19
REGIONAL MAP
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS PROPERTY DESCRIPTION
Next closest retail trade area to the west is 25 miles away (Weatherford)
MARKET OVERVIEW 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. Š 2017 STRIVE
20
MARKET SUMMARY
TARGET SHADOW RETAIL
FINANCIAL ANALYSIS The Fort Worth Stockyards now celebrates Fort Worth’s long tradition as a part of the cattle industry and was listed on the National Register as a historical district in 1976. The listing included 46 contributing buildings and one other contributing structure. The Stockyards consist of mainly entertainment and shopping venues that capitalize on the “Cowtown” image of Fort Worth. Home to the famous boot making company M.L. Leddy’s which is located in the heart of the Stockyards and The Maverick Fine Western Wear and Saloon where customers “can ‘belly up to the bar, relax and have a cold beer while in the Stockyards just like they did in the days of the big cattle drives”, as they shop around the store. Many bars and nightclubs (including Billy Bob’s Texas) are located in the vicinity, there is also an opry and a rodeo.
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. © 2017 STRIVE
21
MARKET OVERVIEW
The city of Fort Worth is often referred to as “Where the West Begins.” Fort Worth is the 17th-largest city in the United States of America and the fifth-largest city in the state of Texas. Located in North Central Texas, and covers nearly 350 square miles (910 km2) in Tarrant, Denton, Parker and Wise counties. According to the 2013 census estimates, Fort Worth had a population of 792,727. The city is also home to Texas Christian University, Texas Wesleyan University, University of North Texas Health Science Center, Texas A&M University School of Law, and many multinational corporations including Bell Helicopter, Lockheed Martin, American Airlines, American Airlines Group (and subsidiaries American Airlines and Envoy Air), the John Peter Smith Hospital, Pier 1 Imports, RadioShack, the BNSF Railway, and Lockheed Martin. In 2013, Fort Worth-Arlington ranked No. 15 on Forbes’ list of the Best Places for Business and Careers.
PROPERTY DESCRIPTION
FORT WORTH, TX
DEMOGRAPHIC STATISTICS
1 Mile
3 Mile
5 Mile
6,599 6,092 5,325 8.32% 14.40% 1,628
88,080 81,595 72,860 7.95% 11.99% 25,851
229,498 212,926 191,230 7.78% 11.35% 77,217
5,291 498 37 125 5 137 66
66,787 10,837 782 1,369 89 1,731 392
182,916 19,174 2,136 4,188 241 4,272 550
3,131 2,895 2,556 8.15% 13.26% 1,130 1,765 $87,666 $54,866
35,839 33,200 29,654 7.95% 11.96% 16,469 16,731 $66,894 $44,218
90,625 83,929 74,832 7.98% 12.16% 43,582 40,347 $75,477 $51,538
744 630 375 402 101 224 87 331
9,446 9,225 5,428 3,529 1,639 992 988 1,953
18,995 21,843 15,799 9,746 5,319 3,374 2,741 6,111
FINANCIAL ANALYSIS
Radius
TARGET SHADOW RETAIL
Population: 2022 Projection 2017 Estimate 2010 Census Growth 2017-2022 Growth 2010-2017 2017 Population Hispanic Origin
2017 Population by Race:
Households:
2022 Projection 2017 Estimate 2010 Census Growth 2017 - 2022 Growth 2010 - 2017 Owner Occupied Renter Occupied 2017 Avg Household Income 2017 Med Household Income
2017 Households by Household Inc:
MARKET OVERVIEW
<$25,000 $25,000 - $50,000 $50,000 - $75,000 $75,000 - $100,000 $100,000 - $125,000 $125,000 - $150,000 $150,000 - $200,000 $200,000+
PROPERTY DESCRIPTION
White Black Am. Indian & Alaskan Asian Hawaiian & Pacific Island Other U.S. Armed Forces:
Demographic data © CoStar 2017 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. © 2017 STRIVE
22
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 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, 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. 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: ӽӽ that the owner will accept a price less than the written asking price; ӽӽ that the buyer/tenant will pay a price greater than the price submitted in a written offer; and ӽӽ 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.
Regulated by the Texas Real Estate Commission
Information available at www.trec.texas.gov IABS 1-0
exclusively listed 469.844.8880 | STRIVERE.COM