CONFIDENTIAL OFFERING MEMORANDUM · LEASE EXPIRATION LEASE TYPE Food Lion #1571 33,000 05/25/2024...
Transcript of CONFIDENTIAL OFFERING MEMORANDUM · LEASE EXPIRATION LEASE TYPE Food Lion #1571 33,000 05/25/2024...
40,200 SF | +/- 10.16 Acres
4305 Canton Pike,
Hopkinsville, KY 42240 PLAZAOAK VIEW
CONFIDENTIAL OFFERING MEMORANDUM
C O N F I D E N T I A L I T Y & D I S C L A M E R
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. Marcus & Millichap is a service mark of Marcus & Millichap
Real Estate Investment Services, Inc. © 2018 Marcus & Millichap. All rights reserved
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.
N O N - E N D O R S E M E N T N O T I C E
TABLE OF CONTENTS
01INVESTMENT OVERVIEW
02
03
PRICING & FINANCIAL ANALYSIS
DEMOGRAPHIC & MARKET OVERVIEW
BROKER OF RECORD: Colby Haugness
01INVESTMENT
OVERVIEW
5
INVESTMENT HIGHLIGHTS
Oak View Plaza | 40,200 Square Foot Shopping Center | Hopkinsville, KY | County Seat
Anchored by Food Lion | Internet-Resistant Tenant Mix | 100 Percent Occupied
Strong Sales by Food Lion Supports their Plan for a Full Interior Remodel in 2021
New Food Lion Roof in Aug. 2018 (20-Year Warranty) | Exterior Building Repainted and Parking Lot Restriped in May 2019
Long-Term Historical Occupancy | Build-to-Suit for Food Lion | Part of Food Lion Distribution Network with Four Other Stores
Situated Near Multiple Elementary and High Schools Including Hopkinsville Community College
More than 35,000 Residents and 45,000 Employees within Five-Miles
Located 22-Miles from Fort Campbell US Army Base | Over 63,000 Army & Civilian Jobs | $1 Billion Local Economy Impact
64-Miles West of Bowling Green, KY | 74-Miles Northwest of Nashville, TN
$$$
PLAZAOAK VIEW
6
7
Unit TenantSquare Footage
1 Food Lion 33,000
2 Red Essentials 1,200
3Duguid, Gentry &
Associates3,600
4 Allstate 1,200
5 No Loose Ends 1,200
*Site plan is a representation of the property with the number
of units, parking spots and relative size of both. It does not
show the absolute exact size of the units relative to the other
spaces or the exact number of parking spots.8
SITE PLAN
(1)(2)(3)(4)(5)
SUBJECT PROPERTYChristian County Livestock Market
TVA Hopkinsville
Bradford Heights Health & Rehab
Danny Marcum Refrigeration
Ebonite International
General Steel Crane & Rigging
Christian County High School
Christian County Middle School
Hopkinsville Community College
US Smokeless Tobacco, Altria
American Concrete
PortaGraceManufacturing
Jeffers Bend Recreation Area
LEE Building Products
Western Hills Municipal Golf
UPS Customer Center
Swisher International
MetalsaGrupoAntolin Inc.
Hopkinsville Christian County Airport
Hopkinsville Country Club
Ross College Hopkinsville
Hopkinsville High & Middle School Heritage Christian
Academy
Western Kentucky State Fair
Jennie Stuart Medical Center
DeBow Recreation ComplexMarsh Industrial
Warehousing
H&R Agri-Power
YMCA
Hopkinsville Community CollegeEnrollment: 4,459Christian County High SchoolEnrollment: 1,190Hopkinsville High SchoolEnrollment: 1,100
Walmart Distribution CenterMartinreaT.RAD North AmericaMetalsa Structural Products Inc.TG Automotive Sealing KYGrupo Antolin Kentucky Inc.
.35,833 Residents | 45,416 Employees
Stadium of Champions
PennyRoyalScuba Center
10
225-Miles
213-Miles
85-Miles
203-Miles
251-Miles74-Miles
22-Miles
64-Miles
212-Miles
173-Miles
02PRICING & FINANCIAL
ANALYSIS
1-Mile 3-Miles 5-Miles
2023 Projected Population 2,773 22,170 36,473
2018 Estimate Population 2,641 21,866 35,833
2000 Census Population 2,347 20,867 33,984
2023 Projected Households 1,247 8,984 14,797
2018 Estimate Households 1,166 8,725 14,333
2000 Census Households 967 8,330 13,585
2018 Estimated Employees 1,732 22,566 45,416
EXECUTIVE SUMMARY
Year Built 1999
Gross Leasable Area (GLA) 40,200 SF
Current Occupancy 100.00%
Lot Size +/- 10.16 Acres
Ownership Fee Simple
TENANT GLALEASE
EXPIRATIONLEASE
TYPE
Food Lion #1571 33,000 05/25/2024 NNN
Duguid, Gentry & Associates 3,600 04/30/2024 NNN
Allstate Insurance 1,200 04/30/2024 NNN
EMPLOYER
Walmart Distribution Center
Martinrea
T.RAD North America
Metalsa
TG Automotive Sealing KY
Grupo Antolin Kentucky Inc.
12Marcus & Millichap makes no representations as to the accuracy of the information contained herein. Buyer must verify all information and bears all risk for any inaccuracies.
MAJOR TENANTS
DEMOGRAPHICS
MAJOR EMPLOYERS
SITE DESCRIPTION
4305 Canton Pike,
Hopkinsville, KY 42240
PLAZAOAK VIEW
13
RENT ROLL AND TENANT LEASE SUMMARY
Marcus & Millichap makes no representations as to the accuracy of the information contained herein. Buyer must verify all information and bears all risk for any inaccuracies.
PLAZAOAK VIEW
Tenant Name (Lease Type)
Tenant Description
Square
Feet
Pro-Rata
Share
Lease
Commence
Lease
Expiration
Annual
Rent/ SF
Monthly
Base Rent
Annual
Base RentTenant Option Terms
Food Lion #1571 (Triple-Net) 33,000 82.09% 05/26/1999 05/25/2024 $8.75 $24,063 $288,750 Three, Five-Year (Flat Rent)
Food Lion, LLC
+/- 1,030 Locations
A regional grocer operating throughout ten states
and provides “To-Go” pickup services.
CAM & MGMT: Fixed at $14,850 annually
Taxes: Pro-rata share
Insurance: Pro-rata share over base year, less $1,664
Red Essentials (Triple-Net) 1,200 2.99% 03/01/2016 08/31/2020 $7.40 $740 $8,880 Auto-Renewal, One-Year
Red Essentials, LLC
1 Location
A regional and online distributor of Case IH
agriculture apparel.
CAM & MGMT: Pro-rata share
Taxes: Pro-rata share
Insurance: Pro-rata share
Duguid, Gentry and Associates (Triple-Net) 3,600 8.96% 10/09/2017 04/30/2024 $7.46 $2,238 $26,856 N/A
Duguid, Gentry and Associates, PSC
2 Locations
A local accounting firm serving the community for
20-years and has received excellent reviews.
CAM & MGMT: Pro-rata share
Taxes: Pro-rata share
Insurance: Pro-rata share
Allstate (Triple-Net) 1,200 2.99% 05/08/2010 04/30/2024 $7.40 $740 $8,880 N/A
Kristy Financial Services, LLC
+/- 9,300 Locations (NYSE: ALL)
Second largest American property and casualty
insurance company with $20B in annual revenue.
CAM & MGMT: Pro-rata share
Taxes: Pro-rata share
Insurance: Pro-rata share
No Loose Ends (Triple-Net) 1,200 2.99% 02/26/2019 04/30/2024 $7.45 $745 $8,940 N/A
Personal Guarantee
1 Location
A local hair/ nail salon and spa that has received
excellent online ratings.
CAM & MGMT: Pro-rata share
Taxes: Pro-rata share
Insurance: Pro-rata share
Total Occupied 40,200 100.00% $28,526 $342,306
Total Vacant 0 0.00% $0 $0
Total 40,200 100.00% $28,526 $342,306
14
PRICING DETAIL & OPERATING DATA
List Price $3,550,000
CAP Rate 9.12%
Price/SF $88
Net Operating Income $323,604
Current Occupancy 100.00%
Gross Leasable Area (GLA) 40,200 SF
Lot Size +/- 10.16 Acres
Scheduled Base Rental Income $342,306
Expense Reimbursement Income
CAM $18,113
Insurance $4,409
Real Estate Taxes $28,460
Management $2,818
Total Reimbursement Income $53,799
Effective Gross Revenue $396,105
Less: Operating Expenses ($72,502)
Net Operating Income $323,604
Less: Debt Service ($177,588)
Net Cash Flow After Debt Service 16.45% $146,015
Add: Principal Reduction $58,983
Total Return 23.10% $204,998
CURRENT OPERATING DATA
Loan Type Proposed New
Down Payment 25% | $887,500
Loan Amount 75% | $2,662,500
Interest Rate | Amortization 4.50% | 25-Years
Debt Coverage Ratio 1.82
LOAN INFORMATION
Marcus & Millichap makes no representations as to the accuracy of the information contained herein. Buyer must verify all information and bears all risk for any inaccuracies.
Operating Expenses Current Per/SF
Co
mm
on A
rea
Main
ten
an
ce
Electric $6,980 $0.17
Est. Snow Removal $2,000 $0.05
Landscaping $3,190 $0.08
Lighting Repairs $1,014 $0.03
General R&M $4,833 $0.12
Fire Protection $200 $0.00
Total CAM Expenses $18,217 $0.45
2018 Insurance $6,073 $0.15
2019 Real Estate Taxes* $28,460 $0.71
Management Fee (4% of EGR) $15,732 $0.39
Est. Reserves $4,020 $0.10
Total Expenses $72,502 $1.80
*Real Estate taxes based on 2018 total value of $2,825,000
THE OFFERING
PLAZAOAK VIEW
03DEMOGRAPHIC & MARKET
OVERVIEW
16
OAK VIEW PLAZA
PLAZAOAK VIEW
17Marcus & Millichap makes no representations as to the accuracy of the information contained herein. Buyer must verify all information and bears all risk for any inaccuracies.
DEMOGRAPHIC OVERVIEW
Source: © 2018 Experian
POPULATION 1 Miles 3 Miles 5 Miles▪ 2023 Projection
Total Population 2,773 22,170 36,473
▪ 2018 Estimate
Total Population 2,641 21,866 35,833
▪ 2010 Census
Total Population 2,573 21,780 35,628
▪ 2000 Census
Total Population 2,347 20,867 33,984
▪ Current Daytime Population
2018 Estimate 1,732 22,566 45,416
HOUSEHOLDS 1 Miles 3 Miles 5 Miles▪ 2023 Projection
Total Households 1,247 8,984 14,797
▪ 2018 Estimate
Total Households 1,166 8,725 14,333
Average (Mean) Household Size 2.38 2.39 2.41
▪ 2010 Census
Total Households 1,150 8,826 14,487
▪ 2000 Census
Total Households 967 8,330 13,585
▪ Occupied Units
2023 Projection 1,247 8,984 14,797
2018 Estimate 1,276 9,743 16,329
HOUSEHOLDS BY INCOME 1 Miles 3 Miles 5 Miles▪ 2018 Estimate
$150,000 or More 6.34% 4.12% 3.86%
$100,000 - $149,000 13.94% 7.73% 7.90%
$75,000 - $99,999 10.40% 8.68% 8.38%
$50,000 - $74,999 26.85% 19.44% 18.97%
$35,000 - $49,999 13.99% 15.50% 15.29%
Under $35,000 28.49% 44.55% 45.57%
Average Household Income $71,895 $55,163 $54,354
Median Household Income $56,543 $39,807 $39,147
Per Capita Income $31,733 $22,423 $22,152
HOUSEHOLDS BY EXPENDITURE 1 Miles 3 Miles 5 MilesTotal Average Household Retail Expenditure $69,542 $56,151 $55,562
▪ Consumer Expenditure Top 10 Categories
Housing $15,343 $12,597 $12,428
Transportation $13,773 $10,707 $10,549
Shelter $7,749 $6,356 $6,265
Food $6,931 $5,769 $5,714
Personal Insurance and Pensions $5,599 $3,972 $3,902
Health Care $4,838 $3,958 $3,872
Utilities $4,146 $3,480 $3,451
Entertainment $2,678 $2,149 $2,113
Cash Contributions $2,436 $1,765 $1,715
Household Furnishings and Equipment $1,663 $1,307 $1,298
POPULATION PROFILE 1 Miles 3 Miles 5 Miles▪ Population By Age
2018 Estimate Total Population 2,641 21,866 35,833
Under 20 23.96% 26.32% 26.59%
20 to 34 Years 22.26% 23.84% 23.09%
35 to 39 Years 5.65% 5.76% 5.66%
40 to 49 Years 10.78% 10.24% 10.48%
50 to 64 Years 19.04% 17.04% 17.74%
Age 65+ 18.31% 16.78% 16.45%
Median Age 38.28 34.85 35.26
▪ Population 25+ by Education Level
2018 Estimate Population Age 25+ 1,784 13,987 22,900
Elementary (0-8) 1.84% 3.27% 4.12%
Some High School (9-11) 5.49% 9.17% 9.65%
High School Graduate (12) 27.14% 32.84% 33.07%
Some College (13-15) 27.94% 25.04% 24.54%
Associate Degree Only 9.39% 9.92% 9.52%
Bachelors Degree Only 17.05% 11.91% 11.20%
Graduate Degree 10.15% 7.11% 7.13%
Created on September 2019
PLAZAOAK VIEW
18Marcus & Millichap makes no representations as to the accuracy of the information contained herein. Buyer must verify all information and bears all risk for any inaccuracies.
DEMOGRAPHIC OVERVIEW
Source: © 2018 Experian
Income
In 2018, the median household income for your selected geography is
$39,147, compare this to the US average which is currently $58,754.
The median household income for your area has changed by 24.98%
since 2000. It is estimated that the median household income in your
area will be $44,855 five years from now, which represents a change
of 14.58% from the current year.
The current year per capita income in your area is $22,152, compare
this to the US average, which is $32,356. The current year average
household income in your area is $54,354, compare this to the US
average which is $84,609.
Population
In 2018, the population in your selected geography is 35,833. The
population has changed by 5.44% since 2000. It is estimated that the
population in your area will be 36,473 five years from now, which
represents a change of 1.79% from the current year. The current
population is 49.81% male and 50.19% female. The median age of
the population in your area is 35.26, compare this to the US average
which is 37.95. The population density in your area is 455.89 people
per square mile.
Households
There are currently 14,333 households in your selected geography.
The number of households has changed by 5.51% since 2000. It is
estimated that the number of households in your area will be 14,797
five years from now, which represents a change of 3.24% from the
current year. The average household size in your area is 2.41 persons.
Employment
In 2018, there are 45,416 employees in your selected area, this is also
known as the daytime population. The 2000 Census revealed that
50.83% of employees are employed in white-collar occupations in
this geography, and 49.04% are employed in blue-collar occupations.
In 2018, unemployment in this area is 6.22%. In 2000, the average
time traveled to work was 17.00 minutes.
Race and Ethnicity
The current year racial makeup of your selected area is as follows:
62.86% White, 30.50% Black, 0.09% Native American and 1.58%
Asian/Pacific Islander. Compare these to US averages which are:
70.20% White, 12.89% Black, 0.19% Native American and 5.59%
Asian/Pacific Islander. People of Hispanic origin are counted
independently of race.
People of Hispanic origin make up 4.46% of the current year
population in your selected area. Compare this to the US average of
18.01%.
Housing
The median housing value in your area was $113,283 in 2018,
compare this to the US average of $201,842. In 2000, there were
8,015 owner occupied housing units in your area and there were
5,570 renter occupied housing units in your area. The median rent at
the time was $357.
PLAZAOAK VIEW
PLAZAOAK VIEW
BROKER OF RECORD: Colby Haugness
FRANK J. SIMCICAssociate Director - National Retail Group
Cincinnati Office
Tel: (513) 878-7745
Fax: (513) 878-7710
Licenses: OH SAL.2015005386
STANTON R. FALKSenior Vice President Investments
Senior Director - National Retail Group
Cincinnati Office
Tel: (513) 878-7721
Fax: (513) 878-7710
Licenses: OH SAL.2012001364
EXCLUSIVELY LISTED BY:
www.dumesfalk.com
JOEL M. DUMESSenior Vice President Investments
Senior Director - National Retail Group
Cincinnati Office
Tel: (513) 878-7720
Fax: (513) 878-7710
Licenses: OH SAL.2003013045, KY 63818