Upload
others
View
1
Download
0
Embed Size (px)
Citation preview
BRYAN, TX
Briar Meadows OfficePark
OFFERING MEMORANDUM
CONFIDENTIALITY AND DISCLAIMER
The information contained in the following Marketing Brochure is proprietary and strictly 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 Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified 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. Marcus & Millichap 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, 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.
BRYAN, TX
Briar Meadows Office Park
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 YOURMARCUS & MILLICHAP AGENT FOR MORE DETAILS.
NON-ENDORSEMENT NOTICE
Section 1 PRICING AND FINANCIAL ANALYSIS
Section 2 PROPERTY DESCRIPTION
Section 3 RECENT SALES
Section 4 LEASE COMPARABLES
Section 5 DEMOGRAPHIC ANALYSIS
TABLE OF CONTENTS
Briar Meadows Office Park
Briar Meadows Office ParkBRYAN, TX
PRICING AND FINANCIAL ANALYSIS
Price $1,166,972
Down Payment 35% $408,440
Gross Square Feet 9,999
Price/Gross SF $116.71
Rentable Square Feet 9,999
Price/Rentable SF $116.71
Year Built 2010
Parcel Size 1.437 Acres
Parking 6.50/1,000 Square Feet
VITAL DATA
CAP Rate - Current 5.62%
Net Operating Income - Current $65,552
Net Cash Flow After Debt Service - Current 4.74% / $19,372
Total Return - Current 8.28% / $33,800
CAP Rate - Pro Forma 10.79%
Net Operating Income - Pro Forma $125,867
Net Cash Flow After Debt Service - Pro Forma 17.50% / $71,473
Total Return - Pro Forma 20.98% / $85,677
1
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
Major Employers
CompanyLocal
Employees
Texas A&M Agrilife Extension Services 2,500
Texas A&M University 2,138
The Texas A&M University System 1,721
Sanderson Farms Division 1,600
St. Joseph Regional Health Center 1,600
Texas A&M University 1,200
Center For Grazing & Ranch Management 1,000
Recreational Center 1,000
Food Services 900
College of Medicine 862
Blinn College-Bryan Campus 707
Demographics
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
1-Mile 3-Miles 5-Miles
2014 Total
Population11,022 66,113 124,604
2019 Total
Population11,532 68,951 129,815
2014 Total
Households4,160 24,537 44,959
2019 Total
Households4,418 25,877 47,439
Median HH Income $46,193 $38,889 $34,039
Per Capita Income
(based on Total
Population)
$24,119 $20,374 $19,549
Average (Mean) HH
Income$63,324 $54,509 $51,182
OFFERING SUMMARY
2751 Nash Street
Bryan, TX 77802
Price $1,166,972
Down Payment 35% / $408,440
Gross Square Feet 9,999
Price/Gross SF $116.71
Rentable Square Feet 9,999
Price/Rentable SF $116.71
CAP Rate - Current 5.62%
CAP Rate - Pro Forma 10.79%
Parcel Size 1.437 Acres
Year Built 2010
Type of Ownership Fee Simple
FIRST TRUST DEED
Loan Amount $758,532
Loan Type Proposed New
Interest Rate 4.75%
Amortization 25 Years
Program Conventional
Loan to Value 65%
Annualized Operating Data
Income Current Pro Forma
Base Rent
Occupied Space $76,017 $145,185
Available Space at Market Rents $57,144
Gross Potential Rent $133,161 $145,185
Expense Reimbursements $29,976 $58,186
SIG Build Out Recovery Income $14,286
Gross Potential Income $177,423 $203,371
Vacancy/Collection Allowance 32.2% / $57,144 5.0% / $10,163
Effective Gross Income $120,279 $193,208
Total Expenses $54,727 $67,341
Net Operating Income $65,552 $125,867
Reserves $2,500
Net Cash Flow Before Debt Service $65,552 $123,367
Debt Service $46,180 $51,894
Debt Coverage Ratio 1.42 2.43
Net Cash Flow After Debt Service 4.74% / $19,372 17.50% / $71,473
Principal Reduction $14,428 $14,204
Total Return 8.28% / $33,800 20.98% / $85,677
Location
2
Financing
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
ExpensesReal Estate Taxes $31,887 $35,076
Insurance $5,402 $5,672
Utilities $5,588 $5,558
Contract Services $11,850 $11,850
Management Fee (% of EGI) $0 $6,685
Reserves $0 $2,500
TOTAL EXPENSES $54,727 $67,341
EXPENSES/SF $5.47 $6.73
Loan information is time sensitive and subject to
change. Contact your local Marcus & Millichap Capital
Corporation representative.
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
There is an additional 1.71 acres of shovel ready contiguous land that is not included in this offering. This acreage is
leveled, ready to build with all utilities to the site and will support two additional buildings for a total of 20,000 square
feet of rentable building area.
The list price for the land is $5.00 per square foot or $372,438.00
FINANCIAL OVERVIEW
3
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
Existing Financing
Loan Type Other
CommentsN/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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Proposed Financing
First Trust Deed
Loan Amount $758,532
Loan Type Proposed New
Interest Rate 4.75%
Amortization 25 Years
Program Conventional
Loan to Value 65%
Debt Coverage Ratio 1.42
FINANCING
4
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Suite Tenant SF % of
Total SF
Lease
Commence
Lease
Expire
Annual
Rent
Rent/
SF
Lease Type Base
Yr./Exp.
Reimbs.
100 SIG Insurance Services 3,000 30.00% 08/01/2012 07/31/2017 $44,250 $14.75 NNN $16,431
110 Vacant 4,762 47.62% N/A N/A $0 $0.00 N/A N/A
140 Edward Jones 1,161 11.61% 07/01/2011 06/30/2016 $18,855 $16.24 NNN $6,359
150 Brazos Valley Farm Bureau 1,076 10.76% 08/01/2012 01/31/2019 $12,912 $12.00 NNN $7,185
TOTAL AVAILABLE 4,762 48%
TOTAL OCCUPIED 5,237 52% $76,017 $29,975
TOTAL 9,999 100% $76,017 $29,975
RENT ROLL
5
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
For The Year Beginning Year 1
Jul 2015
Year 2
Jul 2016
Year 3
Jul 2017
Year 4
Jul 2018
Year 5
Jul 2019
Year 6
Jul 2020
Year 7
Jul 2021
Year 8
Jul 2022
Year 9
Jul 2023
Year 10
Jul 2024
Tenant(s) Name Edward
Jones
SIG
Insurance
Services
Brazos
Valley Farm
Bureau
Total Number of Tenants 1 1 1
Total Square Feet 1,161 3,000 1,076
Total Percentage 11.6% 30.0% 10.8%
Cumulative Percentage 11.6% 41.6% 52.4%
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Percentage of SF Expiring Number of Tenants Expiring Cumulative % of SF Expiring
0%
5%
10%
15%
20%
25%
30%
35%
40%
45%
50%
To
tal P
roje
ct S
qu
are
Fo
ota
ge
0
1
Nu
mb
er
of T
en
an
ts
Jul 201512%
Jul 20160%
Jul 201730%
Jul 201811%
Jul 20190%
Jul 20200%
Jul 20210%
Jul 20220%
Jul 20230%
Jul 20240%
LEASE EXPIRATION SUMMARY
Any projections, opinions, assumptions or estimates used here within are for example purposes only and do not represent the current or future performance of the property.
Tenant Summary
Expense Reimbursements
Real Estate Taxes $3,431.39
Insurance $585.47
Tenant Name Brazos Valley Farm Bureau
Rentable Square Feet 1,076
Pro Rata Share of Project 11%
Lease Type NNN
Lease Commencement 2/1/2014
Lease Expiration 1/31/2019
Original Term 2/1/2014
CAM Reimbursements $3,167.74
Lease Summary
Lease Years Annual Rent Monthly Rent Monthly Rent/SF
Five $12,912.00 $1,076.00 $1.00
Base Rent
6
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Roof & Structure Landlord
Landlord Obligations Roof & Structure
Headquartered College Station
No. of Locations Three
Web Site http://www.texasfarmbureau.org/
TENANT AND LEASE SUMMARY
Tenant Name Edward Jones
Rentable Square Feet 1,161
Pro Rata Share of Project 12%
Lease Type NNN
Lease Commencement 7/1/2011
Lease Expiration 6/30/2016
Original Term 7/1/2011
CAM Reimbursements $2,024.78
Lease Summary
Base Rent
Tenant Summary
7
Lease Years Annual Rent Monthly Rent Monthly Rent/SF
Five $18,855.00 $1,571.25 $1.35
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
Roof & Structure Landlord
Landlord Obligations Roof & Structure
Headquartered St. Louis, MO
No. of Locations 11,000
Web Site www.edwardjones.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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Expense Reimbursements
Real Estate Taxes $3,702.45
Insurance $631.72
TENANT AND LEASE SUMMARY
Tenant Name SIG Insurance Services
Rentable Square Feet 3,000
Pro Rata Share of Project 30%
Lease Type NNN
Lease Commencement 8/1/2012
Lease Expiration 7/31/2017
Original Term 8/1/2012
CAM Reimbursements $5,232,00
Lease Summary
Base Rent
Tenant Summary
8
Lease Years Annual Rent Monthly Rent Monthly Rent/SF
Five $44,250.00 $3,687.50 $1.23
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
Roof & Structure Landlord
Landlord Obligations Roof & Structure
Headquartered Bryan, Texas
No. of Locations One
Web Site http://www.sig4you.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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Expense Reimbursements
Real Estate Taxes $9,567.06
Insurance $1,632.36
TENANT AND LEASE SUMMARY
9
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Current Per SF Pro Forma Per SF
Real Estate Taxes $31,887 $3.19 $35,076 $3.51
Insurance $5,402 $0.54 $5,672 $0.57
Utilities $5,588 $0.56 $5,558 $0.56
Contract Services $11,850 $1.19 $11,850 $1.19
Management Fee (% of EGI) $0 $0.00 $6,685 $0.67
Reserves $0 $0.00 $2,500 $0.25
TOTAL EXPENSES $54,727 $5.47 $67,341 $6.73
EXPENSES
10
PRICING AND FINANCIAL ANALYSIS
Briar Meadows Office ParkBRYAN, TX
Comments
SIG Insurance pays $14,286 in buildout recovery through their lease term and will go to base rent once they renew.
Gross Square Feet 9,999
Rentable Square Feet 9,999
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Current Per SF Pro Forma Per SF
BASE RENT
Occupied Space $76,017 $14.52 $145,185 $14.52
Available Space at Market Rents (4,762 SF) $57,144 $12.00
GROSS POTENTIAL RENT $133,161 $13.32 $145,185 $14.52
Expense Reimbursements
Real Estate Taxes $16,701 $1.67 $35,076 $3.51
Insurance $2,850 $0.29 $5,672 $0.57
CAM $10,425 $1.04 $17,438 $1.74
SIG Build Out Recovery Income $14,286 $1.43
GROSS POTENTIAL INCOME $177,423 $17.74 $203,371 $20.34
Vacancy/Collection Allowance (% of GPI) 32.2% / $57,144 $5.71 5.0% / $10,163 $1.02
EFFECTIVE GROSS INCOME $120,279 $12.03 $193,208 $19.32
Total Expenses $54,727 $5.47 $67,341 $6.73
NET OPERATING INCOME $65,552 $6.56 $125,867 $12.59
Reserves $2,500 $0.25
NET CASH FLOW BEFORE DEBT SERVICE $65,552 $6.56 $123,367 $12.34
INCOME & EXPENSES
Briar Meadows Office ParkBRYAN, TX
PROPERTY DESCRIPTION
Marcus & Millichap is pleased to exclusively offer for sale Briar Meadows Office Park located at 2751 Nash Street in Bryan, Texas. Briar Meadows Office Park consists of one single story 9,999 square foot Class B professional office building.
The phase I building was built in 2010 and is constructed from wood frame and joist capped with a low maintenance brick and stone exterior and consists of five rentable units. The tenants are on triple net leases and reimbursements include real estate taxes, insurance, utilities and contract services.
The property is located approximately one half mile west of Texas State Highway 6, which is the main transportation corridor that serves Bryan and College Station.
Priced at $1,166,972 with an 11 percent CAP rate on Pro Forma, Briar Meadows Office Park is an excellent opportunity for first time investors or for those who are interested in adding an attractive and affordable office asset to their portfolio.
Investment Highlights
■ 9,999 Square Feet of Rentable Building Area
■ Triple Net Leases
■ Five Units | Single Story Professional Office
■ Low Maintenance and Management
■ Wood Frame Capped With Brick and Stone
■ Bryan and College Station Demographics
■ Quick Access to Texas State Highway 6
■ $1,166,972 | 10.79 Percent CAP Rate on Pro Forma
12
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
INVESTMENT OVERVIEW
Construction
Property Features
■ 2010 Construction
■ Wood Frame Capped With Brick & Stone
■ Concrete Parking Area - 6.50/1,000 SF
■ 9,999 Square Feet of Rentable Building Area
■ Triple Net Leases
■ Up to Five Leaseable Units
■ Single Story Professional Office
■ $1,166,972 | $116.71 Per Square Foot
13
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
PROPERTY FEATURES
14
PROPERTY DESCRIPTION
The Offering
Property Briar Meadows Office Park
Property Address 2751 Nash Street
Bryan, TX 77802
Property Type Professional Office
Assessor's Parcel Number 147720-0300-0020
Site Description
Parcel Size 1.437 Acres
Type of Ownership Fee Simple
Rentable Square Feet 9,999
Floor Area Ratio (FAR) 0.01
Zoning Commercial
Parking 6.50/1,000 Square Feet
Parking Ratio 6.50/1,000 Square Feet
Street Frontage Nash Street
Cross Street Nash Street and WMJ Bryan Parkway
Highway Access Texas State Highway 6
Land for Additional Development 1.71 Acres / 74,487 Square Feet
Construction
Year Built 2010
Construction Type Wood Frame / Brick and Stone Cap
Number of Floors One
Number of Suites Five
Exterior Walls Brick
Roof Shingle
Foundation Concrete
Parking Surface Concrete
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
PROPERTY SUMMARY
15
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
PROPERTY PHOTOS
16
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
SITE PLAN
17
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
FLOOR PLANS
18
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
SURVEY
Local Map
19
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
AREA MAPS
Regional Map
Regional Map
20
PROPERTY DESCRIPTION
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
AERIAL PHOTO
Briar Meadows Office ParkBRYAN, TX
RECENT SALES
1)
2)
3)
4)
5)
Briar Meadows Office Park
Stonebridge Pediatrics
Social Security Office
Social Security Office
Spencer Hill Executive Offices
2614 East Bankhead Highway
22
RECENT SALES
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
RECENT SALES MAP
0.00
30.00
60.00
90.00
120.00
150.00
180.00
210.00
240.00
270.00
300.00
Subject StonebridgePediatrics
SocialSecurityOffice
SocialSecurityOffice
SpencerHill
ExecutiveOffices
2614East
BankheadHighway
0.00
1.00
2.00
3.00
4.00
5.00
6.00
7.00
8.00
9.00
10.00
11.00
12.00
Subject StonebridgePediatrics
SocialSecurityOffice
SocialSecurityOffice
SpencerHill
ExecutiveOffices
2614East
BankheadHighway
Average Price Per Rentable SF
23
Average Cap Rate
RECENT SALES
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
CAP RATE AND PRICE PER RENTABLE SF
2
1
Comments
Single Tenant with eight years remaining on term and three percent CPI increases.
Subject Property
Briar Meadows Office Park
2751 Nash Street
Bryan, TX 77802
Stonebridge Pediatrics
5561 Virginia Parkway
McKinney, TX 75071
Social Security Office4314 Wendover Street
Wichita Falls, TX 76309
Comments
GSA lease with eight years remaining at closing. NOI set to drop to 9.39 percent CAP rate July of 2016 and this CAP
represents a blend of 14.04 percent CAP at sale date and 9.39 percent CAP after July 2016.
Offering Price: $1,166,972
Rentable SF: 9,999 Percent Down: 35%
Year Built: 2010 CAP Rate: 5.62%
Occupancy: 52% Price/Rentable SF: $116.71
Close of Escrow: 01/17/2014 Sales Price: $3,018,000
Rentable SF: 9,973 Percent Down: 25%
Year Built: 2011 CAP Rate: 7.92%
Occupancy: 100% Price/Rentable SF: $303.00
Close of Escrow: 09/16/2013 Sales Price: $1,025,880
Rentable SF: 11,854 Percent Down: 33%
Year Built: 2006 CAP Rate: 11.72%
Occupancy: 100% Price/Rentable SF: $87.00
24
RECENT SALES
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
RECENT SALES
3
4
5
Social Security Office
600 East Peyton Street
Sherman, TX 75090
Spencer Hill Executive Offices
2 Spencer Road
Boerne, TX 78006
2614 East Bankhead Highway
Weatherford, TX 76087
Comments
Lease changes in July of 2016 and NOI drops will cause CAP rate to drop from 13.87 percent to 8.85 percent. This
CAP rate represents an average of this.
Close of Escrow: 09/16/2013 Sales Price: $875,555
Rentable SF: 10,117 Percent Down: 100%
Year Built: 2006 CAP Rate: 11.36%
Occupancy: 100% Price/Rentable SF: $87.00
Close of Escrow: 05/30/2014 Sales Price: $2,500,000
Rentable SF: 12,222 Percent Down: N/A
Year Built: 2008 CAP Rate: 8.47%
Occupancy: 100% Price/Rentable SF: $204.55
25
Close of Escrow: 04/15/2015 Sales Price: $1,475,000
Rentable SF: 8,750 Percent Down: N/A
Year Built: 2002 CAP Rate: 9.00%
Occupancy: 100% Price/Rentable SF: $168.57
RECENT SALES
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
RECENT SALES
Briar Meadows Office ParkBRYAN, TX
LEASE COMPARABLES
1)
2)
3)
4)
5)
Briar Meadows Office Park
Briarcrest Square
Wolf Pen Ridge
219 Rock Prairie Road
3901 University Drive East
Memorial Village
27
LEASE COMPARABLES
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
RENT COMPARABLES MAP
Average Occupancy
0
10
20
30
40
50
60
70
80
Subject BriarcrestSquare
WolfPen
Ridge
219Rock
PrairieRoad
MemorialVillage
0.00
2.00
4.00
6.00
8.00
10.00
12.00
14.00
16.00
18.00
20.00
22.00
Subject BriarcrestSquare
WolfPen
Ridge
219Rock
PrairieRoad
3901University
DriveEast
MemorialVillage
28
LEASE COMPARABLES
Average Rent per SF
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
OCCUPANCY AND AVERAGE RENT PER SF
2
1
Subject Property
Briar Meadows Office Park
2751 Nash Street
Bryan, TX 77802
Briarcrest Square
1121 Briarcrest Drive
Bryan, TX 77802
Wolf Pen Ridge
302 East Holleman Drive
College Station, TX 77840
Date Surveyed: 06/04/2015
Rentable SF: 9,999
Occupancy: 52%
Year Built: 2010
Date Surveyed: 06/04/2015
Rentable SF: 3,000
Occupancy: 72%
Year Built: 1984
Date Surveyed: 06/19/2015
Rentable SF: 7,825
Occupancy: 55%
Year Built: 2005
Rent/SF Available SF Lease Type
$12.00 3,000 NNN
Rent/SF Available SF Lease Type
$13.00 3,524 NNN
29
LEASE COMPARABLES
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
LEASE COMPARABLES
Rent/SF Available SF Lease Type
$14.52 9,999 NNN
3
4
5
219 Rock Prairie Road
College Station, TX 77845
3901 University Drive East
Bryan, TX 77802
Memorial Village
2304 De Lee Street
Bryan, TX 77802
Date Surveyed: 6/19/2015
Rentable SF: 6,000
Occupancy: 67%
Year Built: 2014
Rent/SF Available SF Lease Type
$22.00 1,972 NNN
Date Surveyed: 06/19/2015
Rentable SF: 4,500
Occupancy: 0%
Year Built: 2015
Date Surveyed: 06/19/2015
Rentable SF: 15,980
Occupancy: 75%
Year Built: 2003
Rent/SF Available SF Lease Type
$22.00 4,500 NNN
Rent/SF Available SF Lease Type
$18.00 4,000 NNN
30
LEASE COMPARABLES
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
LEASE COMPARABLES
Briar Meadows Office ParkBRYAN, TX
DEMOGRAPHIC ANALYSIS
Demographic data © 2012 by Experian.
32
DEMOGRAPHIC ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
1 Mile 3 Miles 5 Miles
2000 Population 8,594 54,643 104,836
2010 Population 10,604 63,031 120,147
2014 Population 11,022 66,113 124,604
2019 Population 11,532 68,951 129,815
2000 Households 3,242 19,976 36,806
2010 Households 3,949 23,268 42,904
2014 Households 4,160 24,537 44,959
2019 Households 4,418 25,877 47,439
2014 Average Household Size 2.39 2.60 2.48
2014 Daytime Population 3,796 28,146 60,100
2000 Owner Occupied Housing Units 54.10% 44.80% 37.91%
2000 Renter Occupied Housing Units 41.25% 47.86% 55.51%
2000 Vacant 4.65% 7.34% 6.57%
2014 Owner Occupied Housing Units 53.48% 44.85% 37.64%
2014 Renter Occupied Housing Units 46.52% 55.15% 62.36%
2014 Vacant 6.49% 9.07% 8.31%
2019 Owner Occupied Housing Units 53.25% 44.40% 37.24%
2019 Renter Occupied Housing Units 46.75% 55.60% 62.76%
2019 Vacant 6.61% 9.35% 8.57%
$ 0 - $14,999 15.0% 20.5% 25.8%
$ 15,000 - $24,999 14.1% 14.9% 14.6%
$ 25,000 - $34,999 10.2% 10.9% 10.6%
$ 35,000 - $49,999 14.2% 13.7% 13.0%
$ 50,000 - $74,999 21.2% 18.8% 16.3%
$ 75,000 - $99,999 11.3% 9.0% 8.2%
$100,000 - $124,999 5.5% 5.6% 5.1%
$125,000 - $149,999 2.2% 2.4% 2.6%
$150,000 - $199,999 2.8% 2.2% 1.8%
$200,000 - $249,999 1.2% 0.9% 0.8%
$250,000 + 2.3% 1.2% 1.2%
2014 Median Household Income $46,193 $38,889 $34,039
2014 Per Capita Income $24,119 $20,374 $19,549
2014 Average Household Income $63,324 $54,509 $51,182
DEMOGRAPHIC REPORT
Demographic data © 2012 by Experian.
33
DEMOGRAPHIC ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Geography: 5 miles
Population
In 2014, the population in your selected geography is 124,603. The population has changed by 18.85% since 2000. It is estimated
that the population in your area will be 129,814 five years from now, which represents a change of 4.18% from the current year. The
current population is 50.86% male and 49.13% female. The median age of the population in your area is 24.1, compare this to the
Entire US average which is 37.3. The population density in your area is 1,587.40 people per square mile.
Households
There are currently 44,959 households in your selected geography. The number of households has changed by 22.15% since 2000.
It is estimated that the number of households in your area will be 47,439 five years from now, which represents a change of 5.51%
from the current year. The average household size in your area is 2.48 persons.
Income
In 2014, the median household income for your selected geography is $34,038, compare this to the Entire US average which is
currently $51,972. The median household income for your area has changed by 32.35% since 2000. It is estimated that the median
household income in your area will be $39,611 five years from now, which represents a change of 16.37% from the current year.
The current year per capita income in your area is $19,549, compare this to the Entire US average, which is $28,599. The current
year average household income in your area is $51,181, compare this to the Entire US average which is $74,533.
Race & Ethnicity
The current year racial makeup of your selected area is as follows: 67.13% White, 14.09% Black, 0.09% Native American and 4.78%
Asian/Pacific Islander. Compare these to Entire US averages which are: 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 make up 30.84% of the current year
population in your selected area. Compare this to the Entire US average of 17.13%.
Housing
In 2000, there were 14,935 owner occupied housing units in your area and there were 21,870 renter occupied housing units in your
area. The median rent at the time was $488.
Employment
In 2014, there are 60,100 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed
that 61.50% of employees are employed in white-collar occupations in this geography, and 38.74% are employed in blue-collar
occupations. In 2014, unemployment in this area is 6.38%. In 2000, the average time traveled to work was 17.7 minutes.
SUMMARY REPORT
Demographic data © 2012 by Experian.
Number of people living in a given area per square mile.
34
DEMOGRAPHIC ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
POPULATION DENSITY
Demographic data © 2012 by Experian.
The number of people employed in a given area per square mile.
35
DEMOGRAPHIC ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
EMPLOYMENT DENSITY
Demographic data © 2012 by Experian.
Average income of all the people 15 years and older occupying a
single housing unit.
36
DEMOGRAPHIC ANALYSIS
Briar Meadows Office ParkBRYAN, TX
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
AVERAGE HOUSEHOLD INCOME
37
Approved by the Texas Real Estate Commission for Voluntary UseTexas 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
CLOSING PAGE
Before 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
Briar Meadows Office ParkBRYAN, TX
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 inwriting 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 youhave any questions regarding the duties and responsibilities of the broker, you should resolve thosequestions before proceeding.
Real estate licensee asks that you acknowledge receipt of this information about brokerage services for the licensee’s records.
Buyer, Seller, Landlord or Tenant Date
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 ofthe information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Marcus &Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2015 W0860065 Marcus & Millichap. All rights reserved.
Texas Real Estate Brokers and Salespersons are licensed and regulated by the Texas Real Estate Commission (TREC). If you have a complaint regarding a real estate licensee, you should contact TREC at P.O. Box 12188, Austin, Texas 78711-2188 or 512-465-3960.
DISCLAIMER
BRYAN, TX
OFFERING MEMORANDUM
Briar Meadows Office Park
Offices Throughout the U.S. and Canada
www.MarcusMillichap.com
Presented By:
Timothy SpeckBroker
Marcus & MillichapLicense: TX: 432723Tel: (972) 755-5200Fax: (972) 755-5210