Xplor Preschool - McKinney, TX by STRIVE

XPLOR PRESCHOOL MCKINNEY, TX

PRICING & FINANCIAL ANALYSIS

XPLOR PRESCHOOL

FINANCIAL ANALYSIS

Xplor Preschool 3153 South Stonebridge Drive McKinney, TX 75070

Offering Summary Price Cap Rate Net Operating Income

6.75% $375,684

PROPERTY DESCRIPTION

Year Built

$5,566,000

2008

Gross Leasable Area

14,459 SF

Lot Size

3.81 Acres

Annualized Operating Data Lease Summary

Year(s)

Commencement

Annual

Increase

15 Years

1-5

5/1/2016

$375,684

Lease Commencement

5/1/2016

6-10

5/1/2021

$413,252

10.00%

Lease Expiration

6/30/2031

11-15

5/1/2026

$454,578

10.00%

Remaining Term

14 Years

16-20 Renewal 1

5/1/2031

$500,035

10.00%

NNN

21-25 Renewal 2

5/1/2036

$550,039

10.00%

26-30 Renewal 3

5/1/2041

$605,043

10.00%

Lease Type Roof & Structure Increases

Tenant Every 5 Years

Options

3x5

Options to Purchase

None

Net Operating Income

MARKET OVERVIEW

Lease Term

$375,684

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© 2017 STRIVE

TENANT INFORMATION

XPLOR PRESCHOOL

Company Summary Company Ownership Number of Locations Headquarters Website

Xplor Preschool Nobel Learning Communities, Inc. 16+ 31 Years

PROPERTY DESCRIPTION

Years In Business

West Chester, PA www.xplortoday.com

Tenant Summary Company Ownership Number of Locations Years In Business Headquarters Website

Nobel Learning Communities, Inc.

MARKET OVERVIEW

Nobel Learning Communities, is a network of more than 200 private schools in 19 states and the District of Columbia, with a commitment to outstanding preschools and K-12 schools. Nobel Learning Communities also operates Laurel Springs School, an accredited private online school, offering challenging programs for students in kindergarten through twelfth grade. Nobel Learning Communities is accredited by AdvancEDâ&#x201E;˘.

FINANCIAL ANALYSIS

Recognizing the importance of giving every child the opportunity to discover their world, Xplor partners with families to create a caring educational community that enriches the childhood journey. Xplor operates 16 schools for children from birth to 12 years in the Austin, Ft. Worth, Dallas and Houston areas.

Private 200+ 43 Years West Chester, PA www.nobellearning.com

INVESTMENT HIGHLIGHTS

FINANCIAL ANALYSIS

•

XPLOR PRESCHOOL

Long-Term Absolute NNN Lease – Zero Landlord Responsibility

• Strong Corporate Guarantee • 10% Rent Escalations Every 5 Years in Primary Term

PROPERTY DESCRIPTION

• Preschool/Day Care is a $48 Billion Industry, Internet and Recession Proof and Provides Essential Services to Working Families • Conveniently Located Within 3 Miles From Eight (8) Elementary Schools • Surrounding Retailers Include Kroger, Starbucks, CVS, Wells Fargo, 7-Eleven, McDonald’s, Petco and Many Others • Located in Denton County - Projected to be Second Fastest Growing County in DFW until 2030

MARKET OVERVIEW

• Located Within Stonebridge Ranch Community, Ranked #1 on Money Magazine’s List of Best Places to Live in 2014. • Average Household Income is Double the National Average in a 3 mile Radius

SITE PLAN

XPLOR PRESCHOOL

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. ÂŠ 2017 STRIVE

AERIAL MAP

XPLOR PRESCHOOL

FINANCIAL ANALYSIS

Methodist McKinney Hospital

PROPERTY DESCRIPTION

CUSTER RD

KW OP

RAD O D EL

The Village at Stonebridge

MARKET OVERVIEW

Lucille Rogers Ashley Elementary School

LOCAL MAP

XPLOR PRESCHOOL

REGIONAL MAP

XPLOR PRESCHOOL

MARKET SUMMARY

XPLOR PRESCHOOL

FINANCIAL ANALYSIS PROPERTY DESCRIPTION

DALLAS, TX 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.

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.

MARKET OVERVIEW

The city is the largest economic center of the 12-county Dallas–Fort Worth–Arlington metropolitan area, which had a population of 6,810,913 people as of July 1, 2013. The metropolitan economy is the sixth largest in the United States, with a 2012 real GDP of $420.34 billion. In 2013 the metropolitan area led the nation with the largest year-over-year increase in employment, and advanced to become 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 2013, 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 Co-operation and Development. The Dallas-Fort Worth Metroplex has one of the largest concentrations of corporate headquarters for publicly traded companies in the United States. The city of Dallas has 12 Fortune 500 companies, and the DFW region as a whole has 20.

DEMOGRAPHIC STATISTICS

XPLOR PRESCHOOL

Geography: 5 Miles

FINANCIAL ANALYSIS

Population In the identified area, the 2016 population was 216,058. The rate of change since 2000 was 307%. The five-year projection for the population in the area was 257,235 representing a change of 19.06% from 2016 to 2021. The 2016 population was 48.8% male and 51.2% female. The median age in this area was 34.5, compared to U.S. median age of 38.0.

Households In 2016 there were 72,516 households in your selected geography. The number of households has changed by 1,643.60% since 2000. It is estimated that the number of households in your area will be 85,869 five years from 2016, which represents a change of 18.41% from 2016. The average household size in your area for 2016 was 2.98 persons.

Income PROPERTY DESCRIPTION

In 2016, the median household income for your selected geography was $104,498, compared to the Entire US average which was $54,149. It is estimated that the median household income in your area will be $109,692 in 2021, which represents a change of 4.97% from 2016. The 2016 per capita income in your area was $41,532, compared to the Entire US average, which was $29,472. The 2016 average household income in your area was $123,397, compared to the Entire US average which was $77,008.

Race and Ethnicity The 2016 racial makeup of your selected area was as follows: 70.6% White, 10.4% Black, 0.5% Native American and 12.1% 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 11.6% 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 28,091 owner occupied housing units in your area and there were 53,893 renter occupied housing units in your area. Median home value in the area was $254,605, compared to a median home value of $198,891 for the U.S.

Employment In 2016, there were 106,459 employees in your selected area; this is also known as the daytime population. In 2016, 82.5% of employees were employed in white-collar occupations in this geography, and 7.7% were employed in blue-collar occupations. In 2016, unemployment in this area was 2.6%.

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 2017 STRIVE

DEMOGRAPHIC STATISTICS

Income

1-Mile

3-Miles

5-Miles

$ 0 - $14,999

2.6%

3.3%

1-Mile

3-Miles

5-Miles

2000 Population

590

15,022

53,086

$ 15,000 - $24,999

2.7%

2.5%

3.1%

2010 Population

11,297

74,321

165,720

$ 25,000 - $34,999

3.0%

4.1%

4.2%

2016 Population

13,128

98,270

216,058

$ 35,000 - $49,999

5.1%

6.7%

7.1%

2021 Population

15,440

116,085

257,235

$ 50,000 - $74,999

13.2%

13.8%

14.0%

$ 75,000 - $99,999

16.1%

14.4%

14.5%

$100,000 - $149,999

29.3%

30.2%

26.9%

$150,000 - $199,999

16.7%

14.2%

14.4%

$200,000+

11.3%

10.9%

12.6%

Households

3-Miles

5-Miles

2000 Households

203

4,891

18,184

2016 Median Household Income

$108,018

$105,256

$104,498

2010 Households

3,756

25,048

56,663

2016 Per Capita Income

$40,625

$39,883

$41,532

2016 Households

4,159

32,628

72,516

2016 Average Household Income

$125,306

$120,745

$123,397

2021 Households

4,839

38,316

85,869

2016 Daytime Population

6,516

47,825

106,459

3.13

3.01

2.98

2010 Owner Occupied Housing Units

76.1%

75.6%

71.2%

2010 Renter Occupied Housing Units

20.4%

17.7%

22.3%

2010 Vacant

3.4%

6.6%

6.5%

2016 Owner Occupied Housing Units

73.6%

72.9%

69.8%

2016 Renter Occupied Housing Units

23.2%

20.7%

24.1%

2016 Vacant

3.2%

6.4%

6.1%

2021 Owner Occupied Housing Units

73.4%

72.4%

69.7%

2021 Renter Occupied Housing Units

23.6%

21.6%

24.4%

3.1%

6.0%

2016 Average Household Size

Traffic Counts

11,363 14,911

MARKET OVERVIEW

2021 Vacant

PROPERTY DESCRIPTION

1-Mile

FINANCIAL ANALYSIS

Population

XPLOR PRESCHOOL

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.

Net Lease Disclaimer STRIVE 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, 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 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. 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 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 STRIVE 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 | STRIVERE.COM