Offering Memorandum SHERWIN WILLIAMS …...Sherwin Williams 6,565 54.45% 11/8/1991 11/30/2026 35...
Transcript of Offering Memorandum SHERWIN WILLIAMS …...Sherwin Williams 6,565 54.45% 11/8/1991 11/30/2026 35...
Offering Memorandum
SHERWIN WILLIAMS ANCHORED CENTER
4201-4203 N. Milwaukee AvenueChicago, Illinois 60641
N Milwaukee Ave16,200 VPD
Six Corners Intersection71,550 Total VPD
Downtown Chicago
Subject Property N Milwaukee Ave16,200 VPD
W Berteau Ave
Six Corners Intersection71,550 Total VPD
N Milwaukee Ave16,200 VPD
W Irving Park Rd28,775 VPD
N Cicero Ave26,575 VPD
Subject Property
INVESTMENT HIGHLIGHTS
� National Tenants | Sherwin Williams (“BBB” Investment Grade Credit Rating) and Service Master
� Long-Term Operating History | Sherwin Williams has 28 Years and FC-3 Productions has 18 Years of Continuous Operation
� IrreplaceableDense,InfillLocation|OverOneMillionPeople Living Within a Five-Mile Radius
� Low Replaceable Rents Averaging $9.10 per Square Foot | Offers Security and Income Growth Potential
� 600 Feet from the Heart of Portage’s Park Retail Corridor “Six Corners”
� Situated on the Hard Corner, Stoplight Intersection of Milwaukee Avenue and Berteau Avenue | 16,200 Vehicles Passing per Day
� Half a Mile from Interstate 90 Interchange | 177,650 Vehicles Passing per Day
Sherwin Williams Anchored Center4201-4203 N. Milwaukee Avenue, Chicago, Illinois 60641
Price $1,385,000 Cap Rate 7.21%Price/ SF $114.87 Gross Leasable Area 12,057 SFYear Built | Renovated 1916Lot Size 0.21 Acres +/-Parcel Numbers 13-16-413-006-0000Parking 6 Surface Spaces
Current Rent - Annualized from 4/1/2020 $109,712 Total Reimbursements $36,975 Effective Gross Income $146,687 Expenses $46,828 NOI $99,860
VITAL DATA
PROPOSED FINANCINGLTV 70%Interest Rate | Amortization 4.25% | 25 YearsDown Payment $415,500 First Trust Deed/Mortgage $969,500 Debt Service $63,026 Debt Coverage Ratio 1.58Net Cash Flow After Debt Services | Return % $36,834 | 8.86%Principal Reduction $22,252 Total Return | Return % $59,086 | 14.22%
Long OperatingHistory
AnchoredCenter
Hard CornerLocation
NationalTenants
RENT ROLL
Sherwin Williams 6,565 54.45% 11/8/1991 11/30/2026 35 Years Base Current $5,928 $71,130 $10.83 - 65% None Net
Retail, Suite 4201 - - - - - -
Notes: N/A
Service Master 3,064 25.41% 6/1/2017 8/31/2022 5 Years Base Current $1,744 $20,929 $6.83 - 19% None Net
Retail, Suite 4203 A - 9/1/2020 $1,779 $21,347 $6.97 2%
- 9/1/2021 $1,815 $21,774 $7.11 2%
Notes: N/A
Service Master 1,206 10.00% 6/1/2017 8/31/2022 5 Years Base Current $645 $7,741 $6.42 - 7% None Net
Retail, Suite 4203 B - 9/1/2020 $658 $7,896 $6.55 2%
- 9/1/2021 $671 $8,054 $6.68 2%
Notes: N/A
FC-3 Productions 1,222 10.14% 7/1/2001 1/31/2022 21 Years Base Current $798 $9,579 $7.84 - 9% None Net
Retail, Suite 4203 C - - - - - -
Notes: N/A
Occupied 12,057 100% $109,378 $9.07
Vacant 0 0% $0 $0.00
Total 12,057 100% $109,378 $9.07
Tenant /Suite #SF
Leased% of
Total SFStart End
Term of Occupancy
(Yrs)
Rent Schedule% of
Total RentRenewal Options
Lease TypePeriod Changes on
Monthly Rent
Annual Rent
Rent/ SF
Increase
CAM EXPENSE BREAKDOWN
CAM Current Per SF
Repairs & Maintenance $3,149 $0.26
Utilities $2,829 $0.23
Supplies $222 $0.02
Professional Fees $100 $0.01
Total CAM $6,300 $0.52
CASH FLOW YEAR ONE - ANNULAIZED FROM 4/1/2020Base Rent Current Per SF
Occupied Space $109,712 $9.10
Available Space $0 -
Gross Potential Rent $109,712 $9.10
Expense Reimbursements
Total Expense Reimbursements* $36,975 $3.07
Effective Gross Income $146,544 $12.15
Expenses
Real Estate Taxes $31,305 $2.60
Insurance $4,723 $0.39
CAM $6,300 $0.52
Management Fee $4,500 $0.37
Total Expenses $46,828 $3.88
Net Operating Income $99,860 $8.28
*Landlordiscurrentlycollectingafixedamountforrealestatetax,CAMandinsuranceexpense reimbursements. Per leases, tenants are obligated to pay their pro rata share of Real Estate Tax, CAM and insurance expense.
Sherwin Williams pay pro rata share of taxes, and insurance, but pays CAM direct.
Subject Property
LOCATION HIGHLIGHTS | PORTAGE PARK
� 10 Miles Northwest of Downtown Chicago
� Excellent Demographics | Population of 433,410 Within Three Miles of Subject Property with an Average Household Income of $79,208
� Named One of Chicago’s Best Neighborhoods by Chicago Magazine
� Active Business District
� Home to Notable Six-Corners Intersection | Outdoor Shopping District | Master Plan to Redevelop Area to Attract More Retail Stores and Businesses
� Plentiful Transportation | Two CTA Blue Line Stations, Network of CTA Buses and Blocks to Interstate 90
� Largest Polish Community in the Chicago Metropolitan Area | Home to the Polish American Association, the Polish Jesuit Millennium Center, and the Polish Army Veterans Association
Sherwin Williams Anchored Center4201-4203 N. Milwaukee Avenue, Chicago, Illinois 60641
DEMOGRAPHICS
Many TownDevelopments
HighlyPopulated
Near CTA Station
NearInterstate
Interstate
90
Population 1-Mile 3-Miles 5-Miles2018 Population 44,232 433,410 1,068,5422023 Population 43,751 426,052 1,056,244
Households 1-Mile 3-Miles 5-Miles2018 Households 16,538 148,364 398,6242023 Households 16,586 149,044 402,118
Daytime Population 1-Mile 3-Miles 5-Miles2018 Population 32,815 316,084 866,675
Income 1-Mile 3-Miles 5-Miles2018 Median HH Income $62,407 $57,988 $61,2322018 Average HH Income $84,495 $79,208 $89,682
SIX CORNERS ASSOCIATION MASTER DEVELOPMENT
� Attract Retail Stores and Businesses to Six Corners that Appeal to the Diversity of Households in that Area
� Recognize and Enhance the Cultural and Entertainment Offerings in Six Corners
� Upgrade Building Facades and Storefronts
� Plan for the Redevelopment of Key Opportunity Sites
� Enhance the Pedestrian Environment, Making it Easier for Patrons to Park their Cars and Circulate Safely Around the Shopping District
� Develop Attractive Outdoor Spaces that Encourage Patrons to Gather
The Point is a brand new retail development located on the southeast corner of Irving Park Road and Milwaukee Avenue, which is a half block away from the subject property. This 100,000-square footdevelopmentwillconsistofretailspaceonthegroundfloor,anchored by Aldi and Ross Dress for Less with small additional smallershopretailers.Thesecondfloorwillconsistof265parkingspaces. Asking rents for this retail development are mid $30’s per square foot triple-net for small shop retailers and mid $20’s per square foot for the larger retail spaces.
THE POINT | 4747 WEST IRVING PARK ROAD
PORTAGE SQUARE | 4901-4947 WEST IRVING PARK ROAD
Portage Square at Six Corners is a retail redevelopment located along Irving Park Road between Lamon Avenue and Lavergne Avenue, which is across the street from the subject property. This 2.7-acre retail redevelopment is anchored by Binny’s Beverage Depot (27,856 square feet) and Retro Fitness Gym (10,764 square feet), and includes a new Culver’s Restaurant and Elly’s Pancake House Restaurant, with additional retail space. The remaining land consists of a surface parking lot with 190 spaces.
SEARS (POTENTIAL REDEVELOPMENT)
� Global Paint Retail Store DBA Sherwin Williams
� Leader in the Manufacture, Development, Distribution and Sale of Paint Tenant/Guarantor Sherwin Williams Company
� Sales Increased $2.55 Billion, or 17%, to a Record $17.53 Billion in 2018 Number of Locations 5.100
� Expect 2019 Sales to Increase Four to Seven Percent Compared to 2018 Stock Symbol | Board SHW | NYSE
� Fortune 500 Company in the General Building Materials Industry Credit Rating | Agency BBB
sherwinwilliams.com � Founded in 1866 | Headquartered in Cleveland, Ohio
� Leader in Commercial and Residential Property Restoration Services DBA Service Master Restore
� $1.9 Billion in Revenue | Eight Percent Revenue Growth Tenant/Guarantor Service Master of Lincoln Park
� Over 6,000 Locations | Operating in 25 Countries Number of Locations 6,000+
� Headquartered in Memphis, Tennessee Stock Symbol | Board SERV | NYSE
� Founded in 1947 Credit Rating | Agency BB-
servicemaster.com
TENANT OVERVIEWS
W Irving Park Rd28,775 VPD
N Milwaukee Ave16,200 VPD
N Cicero Ave26,575 VPD
Six Corners Intersection71,550 Total VPD
Subject Property
AERIAL
REGIONAL MAP
Subject Property
Lake Michigan
SITE PLAN
FC-3 PRODUCTIONS
CONFIDENTIALITY AGREEMENT
TheinformationcontainedinthefollowingMarketingBrochureisproprietaryandstrictlyconfidential.Itisintendedtobereviewedonlybythe 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.ThisMarketingBrochurehasbeenpreparedtoprovidesummary,unverifiedinformationtoprospectivepurchasers,andto 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 theincomeorexpensesforthesubjectproperty,thefutureprojectedfinancialperformanceoftheproperty,thesizeandsquarefootageofthe property and improvements, the presence or absence of contaminating substances, PCB’s or asbestos, the compliance with State and Federalregulations,thephysicalconditionoftheimprovementsthereon,orthefinancialconditionorbusinessprospectsofanytenant,orany tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this Marketing Brochure hasbeenobtainedfromsourceswebelievetobereliable;however,Marcus&Millichaphasnotverified,andwillnotverify,anyoftheinformation 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&Millichapisnotaffiliatedwith,sponsoredby,orendorsedbyanycommercialtenantorlesseeidentifiedinthismarketingpackage.Thepresenceofanycorporation’slogoornameisnotintendedtoindicateorimplyaffiliationwith,orsponsorshiporendorsementby,saidcorporationofMarcus&Millichap,itsaffiliatesorsubsidiaries,oranyagent,product,service,orcommerciallistingofMarcus&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.
This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2019 Marcus & Millichap. All Rights Reserved. Activity ID: ZAA0670664
Exclusively Listed By
STEVEN WEINSTOCKBROKER OF RECORD
Chicago Oakbrook(630) 570-2250
(630) 570-2323 [email protected]
IL 471.011175
SEAN SHARKOSENIOR VICE PRESIDENT INVESTMENTSChicago Oakbrook(630) [email protected] IL 471.010712
AUSTIN WEISENBECKSENIOR VICE PRESIDENT INVESTMENTSChicago Oakbrook(630) [email protected] IL 475.140200
ADRIAN MENDOZAFIRST VICE PRESIDENT INVESTMENTSChicago Oakbrook(630) [email protected] IL 475.147980
Subject Property