PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet

Page created by Milton Saunders
 
CONTINUE READING
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
PHILIP LEVY
972.755.5225
SENIOR MANAGING DIRECTOR
PLEVY@MARCUSMILLICHAP.COM

                            OFFERING MEMORANDUM
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
TABLE OF CONTENTS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

Confidentiality & Disclaimer                                                                           Contents
The information contained in the following Marketing Brochure is proprietary and strictly              PROPERTY INFORMATION    3
confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap
and should not be made available to any other person or entity without the written consent of          LOCATION INFORMATION    7
Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified           FINANCIAL ANALYSIS     13
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              SALE COMPARABLES       18
diligence investigation. Marcus & Millichap has not made any investigation, and makes no
                                                                                                       RENT COMPARABLES       25
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             DEMOGRAPHICS           30
property and improvements, the presence or absence of contaminating substances, PCB's or
asbestos, the compliance with 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 Marketing Brochure has been obtained from sources we believe to be reliable;
however, Marcus & Millichap has not verified, and will not verify, any of the information contained
herein, nor has Marcus & Millichap 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.

Non-Endorsement Notice
Marcus & Millichap is not affiliated with, sponsored by, or endorsed by any commercial tenant or
lessee identified in this marketing package. The presence of any corporation’s logo or name is not
intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation
of Marcus & Millichap, its affiliates or subsidiaries, or any agent, product, service, or commercial
listing of Marcus & Millichap, and is solely included for the purpose of providing tenant lessee
information about this listing to prospective customers.

ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY.
PLEASE CONSULT YOUR MARCUS & MILLICHAP AGENT FOR MORE DETAILS

                                                                                                                               2
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
Section 1   PROPERTY INFORMATION
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
PROPERTY INFORMATION | EXECUTIVE SUMMARY

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

OFFERING SUMMARY                      PROPERTY OVERVIEW

Sale Price:             $3,669,000    Marcus & Millichap is pleased to present the opportunity to acquire Roanoke Corners, consisting of two multi-tenant retail buildings
                                      totaling 14,218 square feet in the growing Dallas-Fort Worth suburb of Roanoke, Texas.

Cap Rate:                    7.25%    DEMOGRAPHICS

                                                                                                                1 MILE                 3 MILES                 5 MILES
NOI:                      $266,002
                                       Total Households                                                           3,191                  10,169                  24,623

Lot Size:                2.21 Acres    Total Population                                                           9,119                  27,869                  72,189

                                       Average HH Income                                                      $133,103                $130,334                $143,439
Year Built:                   2001

Building Size:              14,218

Price / SF:                $258.05

                                                                                                                                                                          4
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
PROPERTY INFORMATION | COMPLETE HIGHLIGHTS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

SALE HIGHLIGHTS
• Two Multi-Tenant Retail Buildings | In Line with Former Albertson’s Grocery Store
• 100% Occupied | All Leases are Triple-Net
• Internet-Resistant Tenant Base
• Situated on 2.21 Acres | Large Concrete Parking Lot
• Signalized, Hard Corner Highway Location with Multiple Ingress and Egress Points
• Traffic Counts are Approximately 21,330 Vehicles per Day on US Highway 377 and
   34,000 Vehicles per Day on TX Highway 114
• Dense Retail in the Surrounding Area, Including Walmart, The Home Depot, Dollar
   Tree, Chili's Grill and Bar, and PetSmart
• Extremely Affluent Area | Average Household Income within Five Miles is $138,018 |
   More than 72,850 Residents within Five Miles
• Large Employers Increase Roanoke's Daytime Population to more than 60,000 within a
   Three-Mile Radius
• Short Distance from Historic Downtown Roanoke | Popular Destination with Unique
   Dining, Boutique Shops, and Entertainment Venues | Appointed by the Texas House of
   Representative as "The Unique Dining Capital of Texas"
• Roanoke is Located in a High Growth Corridor of North Fort Worth
• Conveniently Located Between the Dallas-Fort Worth International Airport (Fourth
   Largest International Airport in the World) and the Fort Worth Alliance Airport, the
   Cornerstone for the Nation's Fastest-Growing Industrial Complex (Alliance Global
   Logistics Hub)

                                                                                          5
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
PROPERTY INFORMATION | PROPERTY DESCRIPTION

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                                               PROPERTY OVERVIEW
                                               Roanoke Corners is comprised of two multi-tenant retail buildings totaling 14,218 square feet in the growing
                                               Dallas-Fort Worth suburb of Roanoke, Texas. Constructed in 2001, the buildings are situated on 2.21 acres and are
                                               in line with a former Albertson’s grocery store that is currently vacant. The subject property is 100 percent
                                               occupied, and all leases are triple-net. The internet-resistant tenant base consists of Roanoke Nails, AT&T, Cinch
                                               Cleaners, Affinity Dental, Rise Men's Health, Donut Paradise, and Liquor Stop.

                                               LOCATION OVERVIEW
                                               The subject property is located on the signalized hard corner of US Highway 377 and Texas Highway 114, with
                                               multiple ingress and egress points from both highways. Traffic counts are approximately 21,330 vehicles per day on
                                               US Highway 377 and 34,000 vehicles per day on Texas Highway 114. Numerous national and regional tenants are in
                                               the surrounding area, including Sherwin-Williams, Papa John’s Pizza, McDonald’s, Starbucks, Christian Brothers
                                               Automotive, The Home Depot, Walmart Supercenter, Chili’s Grill and Bar, Pizza Hut, Pep Boys Auto Service, Wells
                                               Fargo Bank, Chase Bank, PetSmart, Dollar Tree, Sonic Drive-In, Anytime Fitness, MetroPCS, GameStop, Subway,
                                               Sally Beauty Supply, AutoZone, National Tire and Battery, CVS, Aldi, Chick-fil-A, Discount Tire, Tractor Supply Co.,
                                               and many others.

                                               The surrounding area is highly affluent with a five-mile average household income of $138,018 and a population
                                               exceeding 72,850 residents. Historic Downtown Roanoke is a short distance from the property, a popular
                                               destination for dining, boutique shopping, and entertainment over nine blocks of recently redeveloped Oak Street.
                                               The Texas House of Representatives have officially appointed the area as "The Unique Dining Capital of Texas".

                                               Roanoke is two miles south of Grapevine Lake and seventeen miles southwest of Denton in south central Denton
                                               County. It is located in an exciting growth corridor of north Fort Worth that has experienced a surge in residential
                                               and commercial expansion over the last ten years. The main east-west road through town, State Highway 114
                                               Business, is named "Byron Nelson Boulevard" in honor of the golfer who resided in the community.

                                                                                                                                                                 6
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
Section 2   LOCATION INFORMATION
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
LOCATION INFORMATION | REGIONAL MAP

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                                           Roanoke Corners

                                                             8
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
LOCATION INFORMATION | LOCATION MAPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                                                      9
PHILIP LEVY SENIOR MANAGING DIRECTOR - OFFERING MEMORANDUM - LoopNet
LOCATION INFORMATION | AERIAL MAPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                                                      10
LOCATION INFORMATION | AERIAL MAPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                                                      11
LOCATION INFORMATION | AERIAL MAPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                                                      12
Section 3   FINANCIAL ANALYSIS
FINANCIAL ANALYSIS | FINANCIAL SUMMARY

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

 INVESTMENT OVERVIEW

Price                                                 $3,669,000
Price per SF                                             $258.05
CAP Rate                                                  7.25 %
Total Return (yr 1)                                    $266,002

 OPERATING DATA

Gross Income                                           $424,905
Operating Expenses                                     $158,903
Net Operating Income                                   $266,002

 FINANCING DATA

Down Payment                                          $3,669,000
Loan Type                                                All Cash

                                                                    14
FINANCIAL ANALYSIS | INCOME & EXPENSES

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

 INCOME SUMMARY                                                                      PER SF

* Base Rent                                                               $267,538   $18.82
Real Estate Taxes Reimbursements                                           $62,511    $4.40
Insurance Reimbursements                                                   $11,358    $0.80
Common Area Maintenance Reimbursements                                     $72,434    $5.09
Management Fee Reimbursements                                              $11,064    $0.78
Gross Income                                                              $424,905   $29.89

 EXPENSE SUMMARY                                                                     PER SF

Real Estate Taxes                                                          $62,511    $4.40
Insurance                                                                  $11,358    $0.80
Utilities                                                                  $22,617    $1.59
Repairs & Maintenance                                                       $7,961    $0.56
Landscaping Contract                                                       $14,434    $1.02
Contract Cleaning                                                          $10,457    $0.74
Waste Removal                                                               $6,829    $0.48
Alarm Monitoring                                                           $10,136    $0.71
Management Fee                                                             $12,600    $0.89
Gross Expenses                                                            $158,903   $11.18

Net Operating Income                                                      $266,002   $18.71

*Base Rent is based on the future base rent of $267,538 as of 11/01/19.

                                                                                              15
FINANCIAL ANALYSIS | RENT ROLL

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

 TENANT                        UNIT           UNIT        % OF        LEASE        LEASE     ANNUAL      ESC        PRICE     LEASE                          EXPENSE
 NAME                        NUMBER         SIZE (SF)      GLA        START        END        RENT      DATE       PER YEAR   TYPE       OPTION           REIMBURSEMENT

 Roanoke Nails                  101           2,625       18.46      8/01/11      3/31/22    $50,813                $19.36    NNN          None             $29,333.49
                                                                                                       4/1/2021     $19.64
 AT&T                           102           1,733       12.19      6/14/01      6/30/22    $39,860                $23.00    NNN     (1) 3-Yr @ $23.00     $17,834.34
 Cinch Cleaners (1)             104            986         6.93      6/05/11      8/331/24   $15,776                $16.00    NNN     (1) 5-Yr @ $18.00     $11,011.98
 Affinity Dental (1) (2)        106           3,295       23.17      3/02/09      10/31/27   $59,310                $18.00    NNN         (2) 5-Yr          $36,674.81
                                                                                                       11/1/2020    $18.50
                                                                                                       11/1/2021    $19.00
                                                                                                       11/1/2022    $19.50
                                                                                                       11/1/2023    $20.00
                                                                                                       11/1/2024    $20.50
                                                                                                       11/1/2025    $21.00
                                                                                                       11/1/2026    $21.50
 Rise Men's Health (1)          200           2,094       14.73     10/01/18      9/30/21    $39,780                $19.00    NNN      (4) 3-Yr @ Mkt       $23,406.41
 Donut Paradise (1)             203           1,000        7.03      6/14/01      6/30/21    $22,000                $22.00    NNN          None             $11,170.88

(1) Leases have a Personal Guarantee.
(2) Tenant has a Right of First Refusal to purchase the property.
*Total Annual Rent is based on the future base rent of $267,538 as of 11/01/19.

                                                                                                                                                                         16
FINANCIAL ANALYSIS | RENT ROLL

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

 TENANT                     UNIT            UNIT         % OF        LEASE        LEASE     ANNUAL     ESC     PRICE     LEASE                          EXPENSE
 NAME                    NUMBER           SIZE (SF)      GLA        START          END       RENT      DATE   PER YEAR   TYPE       OPTION           REIMBURSEMENT
 Liquor Stop                 204            2,500        17.58      8/06/11       8/31/21   $40,000            $16.00    NNN     (1) 3-Yr @ $16.00     $27,935.15
                                                                                                                                  (1) 5-Yr @ Mkt

 Totals/Averages                           14,218                                           $267,539           $18.80                                  $157,367.06

(1) Leases have a Personal Guarantee.
(2) Tenant has a Right of First Refusal to purchase the property.
*Total Annual Rent is based on the future base rent of $267,538 as of 11/01/19.

                                                                                                                                                                     17
Section 4   SALE COMPARABLES
SALE COMPARABLES | SALE COMPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                      SUBJECT PROPERTY

                      1104 & 1112 North US Highway 377 | Roanoke, TX 76262
                      Sale Price:    $3,669,000          Lot Size:      2.21 AC
                      Year Built:    2001                Building SF:   14,218 SF
                      Price PSF:     $258.05             Cap:           7.25%
                      NOI:           $266,002

                      KROGER SHADOW-ANCHORED RETAIL CENTER
 1
                      3680 SH 121 | Plano, TX 75025
                      Sale Price:    $4,060,000         Lot Size:       0.99 AC           1

                      Year Built:    2017               Building SF:    8,957 SF
                      Price PSF:     $453.28            CAP:            5.7%
                      Closed:        06/13/2018         Occupancy:      100%
                      Dental Studio 121, Cozy Nail Spa, Saalna

                      FREDDY'S FROZEN CUSTARD RETAIL CENTER
 2
                      5101 State Highway 121 | The Colony, TX 75056
                      Sale Price:    $5,697,000         Lot Size:       1.37 AC           2

                      Year Built:    2015               Building SF:    10,149 SF
                      Price PSF:     $561.34            CAP:            6.25%
                      Closed:        08/21/2015         Occupancy:      100%
                      Freddy's Frozen Custard, LIV Dentistry, Navy Federal Credit Union

                                                                                              19
SALE COMPARABLES | SALE COMPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                      WILLOW BEND CROSSING
 3
                      1855 Dallas Parkway | Plano, TX 75093
                      Sale Price:    $8,100,000          Lot Size:       2.12 AC                 3

                      Year Built:    2015                Building SF:    14,555 SF
                      Price PSF:     $556.51             CAP:            6.32%
                      Closed:        09/03/2015          Occupancy:      100%
                      Shell Shack, Jersey Mike's Subs, Salata, Wok Box, Torchy's Tacos

                      LUCAS VILLAGE
 4
                      501 South Angel Parkway | Allen, TX 75002
                      Sale Price:    $3,660,000          Lot Size:       1.32 AC                 4

                      Year Built:    2018                Building SF:    8,218 SF
                      Price PSF:     $445.36             CAP:            6.34%
                      Closed:        02/01/2019          Occupancy:      100%
                      Hubler Dental, Oasis Nail Spa, Choy Dental

                      SPORTS VILLAGE PLAZA
 5
                      6065 Sports Village Road | Frisco, TX 75033
                      Sale Price:    $6,525,000          Lot Size:       1.9 AC                  5

                      Year Built:    2013                Building SF:    18,323 SF
                      Price PSF:     $356.11             CAP:            6.51%
                      Closed:        07/13/2018          Occupancy:      100%
                      Foley Custom Pools, Low T Center, Dickey's BBQ, Durkin's Pizza, Her Kare

                                                                                                     20
SALE COMPARABLES | SALE COMPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                      HULEN CROSSING
 6
                      8615 South Hulen Street | Fort Worth, TX 76123
                      Sale Price:    $1,775,000          Lot Size:       1.09 AC                     6

                      Year Built:    2006                Building SF:    9,730 SF
                      Price PSF:     $182.43             CAP:            6.58%
                      Closed:        07/09/2018          Occupancy:      84%
                      Hulen Crossing Family Dental, Little Caesar's, Nail Salon and Spa, Cleaner's
                      Corner

                      EDMONDS PLAZA EAST AND WEST
 7
                      771 West Round Grove Road | Lewisville, TX 75067
                      Sale Price:    $4,450,000          Lot Size:       1.86 AC                     7

                      Year Built:    2014                Building SF:    15,500 SF
                      Price PSF:     $287.10             CAP:            6.59%
                      Closed:        11/15/2018          Occupancy:      100%
                      Park Dental, The Liquor Outpost, Victoria Nail Bar, Burgerim

                                                                                                         21
SALE COMPARABLES | SALE COMPS SUMMARY

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

              SUBJECT PROPERTY                   PRICE        BLDG SF     PRICE/SF   CAP

              Roanoke Corners
              1104 & 1112 North US Highway 377   $3,669,000   14,218 SF   $258.05    7.25%
              Roanoke, TX 76262

              SALE COMPS                         PRICE        BLDG SF     PRICE/SF   CAP     CLOSE

 1            Kroger Shadow-Anchored Retail
              Center
                                                 $4,060,000   8,957 SF    $453.28    5.7%    06/13/2018
              3680 SH 121
              Plano, TX 75025
 2
              Freddy's Frozen Custard Retail
              Center
                                                 $5,697,000   10,149 SF   $561.34    6.25%   08/21/2015
              5101 State Highway 121
 3            The Colony, TX 75056

              Willow Bend Crossing
              1855 Dallas Parkway                $8,100,000   14,555 SF   $556.51    6.32%   09/03/2015
 4            Plano, TX 75093

              Lucas Village
              501 South Angel Parkway            $3,660,000   8,218 SF    $445.36    6.34%   02/01/2019
 5            Allen, TX 75002

              Sports Village Plaza
              6065 Sports Village Road           $6,525,000   18,323 SF   $356.11    6.51%   07/13/2018
 6            Frisco, TX 75033

              Hulen Crossing
              8615 South Hulen Street            $1,775,000   9,730 SF    $182.43    6.58%   07/09/2018
              Fort Worth, TX 76123

                                                                                                          22
SALE COMPARABLES | SALE COMPS SUMMARY

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

              SUBJECT PROPERTY              PRICE        BLDG SF     PRICE/SF   CAP

 7            Edmonds Plaza East and West
              771 West Round Grove Road     $4,450,000   15,500 SF   $287.10    6.59%   11/15/2018
              Lewisville, TX 75067

                                            PRICE        BLDG SF     PRICE/SF   CAP     CLOSE
              Totals/Averages               $4,895,286   12,205 SF   $401.09    6.33%

                                                                                                     23
SALE COMPARABLES | SALE COMPS MAP

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

     SUBJECT PROPERTY
     1104 & 1112 North US Highway 377 | Roanoke, TX 76262

     KROGER SHADOW-ANCHORED                    FREDDY'S FROZEN CUSTARD       WILLOW BEND CROSSING              LUCAS VILLAGE
 1   RETAIL CENTER                         2   RETAIL CENTER             3   1855 Dallas Parkway           4   501 South Angel Parkway
     3680 SH 121                               5101 State Highway 121        Plano, TX 75093                   Allen, TX 75002
     Plano, TX 75025                           The Colony, TX 75056

     SPORTS VILLAGE PLAZA                      HULEN CROSSING                EDMONDS PLAZA EAST AND WEST
 5   6065 Sports Village Road              6   8615 South Hulen Street   7   771 West Round Grove Road
     Frisco, TX 75033                          Fort Worth, TX 76123          Lewisville, TX 75067

                                                                                                                                         24
Section 5   RENT COMPARABLES
RENT COMPARABLES | RENT COMPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                      SUBJECT PROPERTY

                      1104 & 1112 North US Highway 377 | Roanoke, TX 76262
                      Lease Rate:        $19.23 SF/YR            Lease Type:        NNN
                      Space Size:        0 SF                    Year Built:        2001
                      Lot Size:          2.21 AC

                      200-204 EAST HIGHWAY 114
 1
                      Roanoke, TX 76262

                      Lease Rate:        $21.75 SF              Lease Type:        NNN       1

                      Space Size:        SF                     Year Built:        2004
                      Bldg Size:         12,650 SF              Lot Size:          1.27 AC
                      Occupancy:         100%
                      Sherwin-Williams, 6 Day Dental & Orthodontics

                      1224 NORTH HIGHWAY 377
 2
                      Roanoke, TX 76262

                      Lease Rate:        $23.00 SF              Lease Type:        NNN       2

                      Space Size:        5,904 SF               Year Built:        2003
                      Bldg Size:         53,645 SF              Lot Size:          4.01 AC
                      Occupancy:         89%
                      Subway, Dickey's BBQ, Verizon, Gamestop, Anytime Fitness, Dentist

                                                                                                 26
RENT COMPARABLES | RENT COMPS

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

                      295 WEST BYRON NELSON BOULEVARD
 3
                      Roanoke, TX 76262

                      Lease Rate:         $23.00 SF               Lease Type:          NNN        3

                      Space Size:         SF                      Year Built:          2016
                      Bldg Size:          19,037 SF               Lot Size:            3.88 AC
                      Occupancy:          100%
                      Benjamin's Pizza, West Dental Care, Yumilicious, Jazzercise, Martial Arts

                      105 COUNTRY VIEW DRIVE
 4
                      Roanoke, TX 76262

                      Lease Rate:         $35.00 SF               Lease Type:          NNN        4

                      Space Size:         1,200 SF                Year Built:          2017
                      Bldg Size:          8,000 SF                Lot Size:            1.09 AC
                      Occupancy:          85%
                      Starbucks, Griff's Ace Grooming & Shave Bar

                                                                                                      27
RENT COMPARABLES | RENT COMPS SUMMARY

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

              SUBJECT PROPERTY                   PRICE/SF/YR          AVAILABLE SF   BLDG SF     OCCUPANCY %

              Roanoke Corners
              1104 & 1112 North US Highway 377   $19.23 SF/yr (NNN)   0 SF           14,218 SF   100.0%
              Roanoke, TX 76262

              RENT COMPS                         PRICE/SF/YR          AVAILABLE SF   BLDG SF     OCCUPANCY %

 1            Roanoke Corners
              200-204 East Highway 114           $21.75               -              12,650 SF   100%
              Roanoke, TX 76262

 2            Roanoke Crossing
              1224 North Highway 377             $23.00               5,904 SF       53,645 SF   89%
              Roanoke, TX 76262

 3            Cannon Crossing
              295 West Byron Nelson Boulevard    $23.00               -              19,037 SF   100%
              Roanoke, TX 76262

 4            Starbucks Strip
              105 Country View Drive             $35.00               1,200 SF       8,000 SF    85%
              Roanoke, TX 76262

                                                 PRICE/SF/YR          AVAILABLE SF   BLDG SF     OCCUPANCY %
              Totals/Averages                    $25.69               3,552 SF       23,333 SF   93.5%

                                                                                                               28
RENT COMPARABLES | RENT COMPS MAP

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

     SUBJECT PROPERTY
     1104 & 1112 North US Highway 377 | Roanoke, TX 76262

     ROANOKE CORNERS                          ROANOKE CROSSING             CANNON CROSSING                       STARBUCKS STRIP
 1   200-204 East Highway 114             2   1224 North Highway 377   3   295 West Byron Nelson Boulevard   4   105 Country View Drive
     Roanoke, TX 76262                        Roanoke, TX 76262            Roanoke, TX 76262                     Roanoke, TX 76262

                                                                                                                                          29
Section 6   DEMOGRAPHICS
DEMOGRAPHICS | DEMOGRAPHICS MAP & REPORT

Roanoke Corners
1104 & 1112 North US Highway 377, Roanoke, TX 76262

POPULATION                                1 MILE    3 MILES    5 MILES
Total Population                            9,119     27,869     72,189
Median age                                   36.3        37        36.1
Median age (Male)                            35.5       36.4       35.6
Median age (Female)                          37.1       37.7       36.6

HOUSEHOLDS & INCOME                       1 MILE    3 MILES    5 MILES
Total households                            3,191     10,169     24,623
# of persons per HH                           2.7        2.6        2.9
Average HH income                        $133,103   $130,334   $143,439
Average house value                      $383,778   $362,769   $338,062

ETHNICITY (%)                             1 MILE    3 MILES    5 MILES
Hispanic                                   17.9%      13.2%      12.8%
RACE                                      1 MILE    3 MILES    5 MILES
% White                                    90.0%      89.5%     861.7%
% Black                                     3.4%       3.8%       5.1%
% Asian                                     3.1%       3.6%       5.8%
% Hawaiian                                  0.2%       0.2%       0.1%
% American Indian                           1.0%       0.9%       0.7%
% Other                                     2.2%       2.1%       2.3%
* Demographic data derived from CoStar

                                                                          31
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.           11-2-2015

    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 the 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:
              that the owner will accept a price less than the written asking price;
              that the buyer/tenant will pay a price greater than the price submitted in a written offer; and
              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.

Marcus & Millichap                                                            9002994                      tim.speck@marcusmillichap.com                                    972-755-5200
Licensed Broker /Broker Firm Name or Primary Assumed Business Name         License No.                     Email                                                           Phone
Tim A. Speck                                                                  432723                       tim.speck@marcusmillichap.com                                    972-755-5200
Designated Broker of Firm                                                  License No.                     Email                                                           Phone

Licensed Supervisor of Sales Agent/Associate                               License No.                     Email                                                           Phone

Sales Agent/Associate’s Name                                               License No.                     Email                                                           Phone

                                      Buyer/Tenant/Seller/Landlord Initials                                                   Date

Regulated by the Texas Real Estate Commission                                                                                                                     Information available at www.trec.texas.gov
                                                                                                                                                                                                     IABS 1-0
PHILIP LEVY
Senior Managing Director
Dallas Office

972.755.5225 Office
817.380.1153 Fax
plevy@marcusmillichap.com
LICENSE: TX 0522087

5001 Spring Valley Road
Dallas, TX 75244
You can also read