OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND...
Transcript of OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND...
![Page 1: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/1.jpg)
Kelley WorkmanVice President
David H. LutherExecutive Vice President
Morgan Hansen Senior AssociateIN
VE
ST
ME
NT
SA
LE
S
OFFERING MEMORANDUMGREENS CROSSROADS SHOPPING CENTER205-249 GREENS RD | HOUSTON, TX 77067
![Page 2: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/2.jpg)
CONFIDENTIALITY AND DISCLAIMER
The information contained in the following marketing brochure is proprietary and strictly confidential. It is intended to be reviewed only buy the party receiving it from NewQuest Properties and should not be made available to any other person or entity without the written consent of NewQuest Properties. 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. NewQuest Properties 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 square footage of the property and improvements, 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 tenants plans or intentions to continue it’s occupancy of the subject property. The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable; however, NewQuest Properties has not verified, and will not verify, any of the information contained herein, nor has NewQuest Properties conducted any investigation regarding these matters and makes no warrantee or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all the information set forth herein. NewQuest Properties is a service mark of NewQuest Properties Real Estate Investment Services, Inc. © 2018 NewQuest Properties. All rights reserved.
THE TEXAS REAL ESTATE COMMISSION (TREC) REGULATES REAL ESTATE BROKERS AND SALES AGENTS, REAL ESTATE INSPECTORS,HOME WARRANTY COMPANIES, EASEMENT AND RIGHT-OF-WAY AGENTS AND TIMESHARE INTEREST PROVIDERS. YOU CAN FIND MORE INFORMATION AND CHECK THE STATUS OF A LICENSE HOLDER AT WWW.TREC.TEXAS.GOV. YOU CAN SEND A COMPLAINT AGAINST A LICENSE HOLDER TO TREC. A COMPLAINT FORM IS AVAILABLE ON THE TREC WEBSITE. TREC ADMINISTERS TWO RECOVERY FUNDS WHICH MAY BE USED TO SATISFY A CIVIL COURT JUDGMENT AGAINST A BROKER, SALES AGENT, REAL ESTATE INSPECTOR, OR EASEMENT OR RIGHT-OF-WAY AGENT, IF CERTAIN REQUIREMENTS ARE MET. IF YOU HAVE QUESTIONS OR ISSUES ABOUT THE ACTIVITIES OF A LICENSE HOLDER, THE COMPLAINT PROCESS OR THE RECOVERY FUNDS, PLEASE VISIT THE WEBSITE OR CONTACT TREC AT:
TEXAS REAL ESTATE COMMISSIONP.O. BOX 12188 AUSTIN, TEXAS 78711-2188 512.936.3000
NON-ENDORSEMENT NOTICE
NewQuest Properties 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 NewQuest Properties, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of NewQuest Properties, 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 NEWQUEST PROPERTIES AGENT FOR MORE DETAILS.
NON-ENDORSEMENT AND DISCLAIMER NOTICE
![Page 3: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/3.jpg)
DAVID H. LUTHERExecutive Vice PresidentInvestment Sales
281.477.4373
MORGAN HANSENSenior AssociateInvestment Sales
281.640.7904
KELLEY WORKMANVice PresidentInvestment Sales
281.477.4355
MEET THE TEAM
3
![Page 4: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/4.jpg)
GREENS CROSSROADS
ADDRESS 205-249 Greens Rd.,Houston, TX 77067
PRICE $15,350,000
OCCUPANCY 81.22%
GLA 148,082 SF
LAND AREA 12.49 ACRES
YEAR BUILT/RENOV 1978/2005
• Value Added Shopping Center Located on I-45 North & Beltway 8 with 307,802 cars per day
• In-line space of 142,299 Square Feet with 5,783 Square Feet of Ground lease pads – Total GLA 148,082 Square Feet on 12.49 Acres
• Surrounded by a daytime working population over 203,338+
• Excellent Tenant mix with average lease in place over 10 years and upside in filling the remaining vacancy
• Offered at $15,350,000 7.40% CAP with attractive assumable debt
EXECUTIVE SUMMARY
4
![Page 5: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/5.jpg)
7.40%cap rate
$15.35Mprice
148,082RBA
12.49acres
2005year renovated
NewQuest Properties is pleased to exclusively represent the ownership group in the disposition of the
Greens Crossroads Shopping Center which is a 148,082 square foot multi-tenant shopping experience
sitting in the heart of the North Houston District on Interstate 45 North and Beltway 8 North in
Houston, Texas.
The shopping center has 142,299 square feet of inline space and two ground lease pad sites on 5,783
square feet. The inline space is currently 81.22% occupied while allowing an investor to see the upside
in leasing 2nd generation space of 18.78%. Both Ground Lease pads are 100% occupied with a Chase
bank, with deposits topping $264,985M and Burger King pays base rent plus percentage rent with a
rent to sales ratio of 5%. It is a well-built tilt wall and block construction from 1982 and renovated in
2005 keeping in the same format of quality construction with tinted window storefront retail spaces as
well as medical office storefronts.
Offered at $15,350,000 or a 7.40% CAP. There is attractive assumable debt at 5.07% not due until
2022 with a loan balance of $11,470,000.00 – or roughly 75% LTV, a buyer can get into this deal with
$4,000,000 down and achieve a 14% return on equity in year one and potentially 23% in year two.
INVESTMENT HIGHLIGHTS
5
![Page 6: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/6.jpg)
SUGAR LAND PEARLAND
KATY
SPRING
CENTRALBUSINESSDISTRICT
WILLIAM P.HOBBY AIRPORT
TEXASMEDICALCENTER
NRGSTADIUM
GEORGE BUSHINTL AIRPORT
SUGAR LANDAIRPORT
ENERGYCORRIDOR
10
6
LOCATIONThe Greenspoint area was originally developed by the Friendswood
Development Company in the early 1980’s. In 1991 the area was remaned
the North Houston District ( https://www.northhouston.org/ ) which now
includes the Hardy Toll Road, a north-south thoroughfare from Houston’s
CBD to the Woodlands. The area is serviced by Houston’s largest
international airport, Bush Intercontinental Airport (IAH) with 44 million
passengers annually passing through. The North Houston District is one
of Houston’s major business districts with over 10 million square feet of
office space. The district has over 2,880 companies and host a workforce
of over 68,000 people. This is an excellent Hispanic driven market with all
the beauty and culture you find in other Hispanic areas of Houston. In 2017,
Greenspoint Mall was purchased, and the group seeks to replace it with a
mixed-use development. The area is served by Lone Star College System
with enrollment over 83,000 students city wide and acts as a feeder
school to the many universities in Texas.
The North Houston District has been enjoying an upswing in new office
and warehouse tenants being centrally located to major interstates and
roadways that link Texas cities. Several new additions to the area are an
Amazon fulfillment center, Sysco, TechinoFMC, Aetna, Digital Technology,
Beltway Technology, XPO Logistics, 54 acres Pinto Business Park and
U-Haul. There are numerous retailers in the North Houston District
including but not limited to Fitness Connection, Premiere Cinemas, Slick
Willie’s, Finish line Shoes, BB& T Bank, McDonalds, Chase, Burlington,
99cents Store, GNC, Porsche, Cadillac, Buick, Lamborghini, Hilton Hotel,
Marriott North Hotel, Hyatt Regency, Intercontinental, Hampton, Pappa’s
Seafood, Jimmy G’s Cajun Seafood, Denny’s, Jack in the Box, Whataburger.
GREENS CROSSROADS
INVESTMENT SUMMARY
6
![Page 7: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/7.jpg)
SUGAR LAND
KATY
6TEXAS
59
10
90
290
249TEXAS
TOLLWAY
HCTRA
99TOLL
SPRING
610 HOUSTON
PEARLAND
CYPRESS
GREENS CROSSROADS
REGIONAL MAP
7
![Page 8: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/8.jpg)
SUGAR LAND
KATY
6TEXAS
59
10
90
290
249TEXAS
TOLLWAY
HCTRA
99TOLL
SPRING
610 HOUSTON
PEARLAND
CYPRESSSPEARS RD
KUYKENDAHL RD
W AIRTEX BLVD
ELLA
BLV
D
NO
RTH
BO
RO
UG
H D
R.
TC JE
STER
RD
GEARS RD
GREENS RD
GREENS PKWY
SAM HOUSTON TOLLWAY
RANKIN RD
IMPE
RIA
L VALLE
Y D
R
E HA
RD
Y R
D
AIR
CEN
TER B
LVD
.
HA
RD
Y TO
LL RD
8
45
GREENS CROSSROADS
LOCAL MAP
8
![Page 9: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/9.jpg)
45
GREENS RD 17,649 VPD GREENS RD 29,447 VPD
BELTLINE RD
NO
RT
HB
OR
OU
GH
DR
GLENBOROUGH DR
NO
RT
H F
WY
314
,00
6 V
PD
GR
EEN
S P
KW
Y
Southbrook
Northpointe Apartments
Reserve at Greens Crossing
GREENS CROSSROADSSITE
GEARS RD
9
![Page 10: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/10.jpg)
TOLL ROAD
HARDY
TOLLWAY
SAM HOUSTON
SAM HOUSTON TLWY 196,286 VPD
TOLLWAY
SAM HOUSTON
F A R M
R O A D
1960
249
F A R M
R O A D
1960
F A R M
R O A D
1960
45
45
249
W M
ON
TGO
MER
Y R
D
VE
TE
RA
NS M
EM
OR
IAL D
R
59
AIR
LIN
E D
R
FM 1960 61,989 VPD
16.5
MI T
O T
HE
WO
OD
LA
ND
S
STU
EB
NER
AIR
LIN
E R
D
Lincoln Green Estates | Place
Lincoln Green East
Rushwood
Heritage Village
Greenfield Village
Camden Park
SilverglenSubdivisions
NorthcliffeSubdivisions
Kleinbrook
PlummerMiddle School
Davis HighSchool
RemingtonRanch
MeadowviewFarms
Northridge ParkSubdivisions
NorthviewSubdivisions
NorthparkCentral
ClarkIntermediate
School
Hard
y Toll Rd
59
,714
VP
D
Green RidgeNorth
Aldine SeniorHigh School
FallbrookForestwood
Willow Springs
Maple RidgePlace
Northwest ParkSubdivisions
Eagle Landing
Sablechase
Sableridge
Hambledon
Torrey Pines
Oak CreekVillage
Wells M. S.
Olde Oaks
BammelForest
NorthgateSubdivisions
Nimitz HighSchool
PonderosaForest
TerranovaWest
High Meadows
Fairgreen
NorthlineTerrace
Meadowviewland
MacArthurHigh School
Mary Eleanor |Mary Francis
Castlewood
KenswickSubdivisions
CypresswoodPoint
Foxwood
Hidden Valley
Heather Glen
Woodcreek
WestfieldHigh School
North HoustonIndustries
CentralGreen
North BeltIntercontinentalBusiness Park
Beltway NorthCommerce
Center
CornettBusiness Park
The largest hub for theworld’s 2nd largest airline:
United Airlines
In 2018, nearly 44 million passengerstraveled through the five-terminal,
five-runway airport
George BushIntercontinental
Airport
GREENS CROSSROADSSITE
10
![Page 11: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/11.jpg)
Not Included
Not Included
205-249 GREENS RD | HOUSTON, TX 77067SITE PLAN
11
![Page 12: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/12.jpg)
TENANT NAME SUITE AREA
% BUILDING
SHARE
LEASE START DATE
LEASE END DATE
MONTHLY SF
TOTAL RENT PER
MONTH
TOTALRENT PER
YEARCHANGES
ONEXPENSE
REIMBURSEMENTS
Burger King - GL 207 3,383 2.3% 6/1/07 5/31/27 $3.25 $11,008 $132,096 6/22 $7,419
Chase Bank - GL 213 2,400 1.6% 2/1/09 1/31/24 $3.45 $8,271 $99,252 2/24 $1,659
Burlington Coat 205 79,859 53.9% 3/1/07 4/30/22 $0.68 $54,344 $652,124 5/27 $93,111
Its Fashion Metro 205-B 11,760 7.9% 9/15/08 1/31/34 $0.71 $8,379 $100,548 2/24 $33,911
Rainbow 215-221
9,135 6.2% 11/1/19 10/30/24 $1.23 $11,250 $135,000 11/24 $26,342
Cricket 227 1,740 1.2% 4/1/17 11/30/22 $1.77 $3,080 $36,958 12/19 $8,769
Subway 229 1,740 1.2% 7/1/07 6/30/22 $2.62 $4,566 $54,794 N/A $18,255
TruHerbs Pharmacy 231 875 0.6% 11/1/18 1/31/20 $1.61 $1,410 $16,923 N/A $4,323
SF2 231-B 1,635 1.1% 1/1/16 12/31/20 $1.67 $2,730 $32,765 1/21 $8,076
Original Big Belly 233 1,740 1.2% 4/1/19 10/31/24 $1.68 $2,917 $35,009 1/22 $8,910
Panda 249 6,000 4.1% 1/1/08 12/31/22 $1.74 $10,450 $125,400 N/A $35,400
Vacant 205-C 6,750 4.6% N/A N/A $0.00 $0 $0 N/A $0
Vacant 225 2,175 1.5% N/A N/A $0.00 $0 $0 N/A $0
Vacant 235 1,740 1.2% N/A N/A $0.00 $0 $0 N/A $0
Vacant 239 4,350 2.9% N/A N/A $0.00 $0 $0 N/A $0
Vacant 245 7,800 5.3% N/A N/A $0.00 $0 $0 N/A $0
Vacant 247 5,000 3.4% N/A N/A $0.00 $0 $0 N/A $0
TOTAL TENANTS 148,082 $1.70 $118,406 $1,420,868 $89,216
11 occupied tenants
6 unoccupied tenants
81.22% occupied GLA
18.78% unoccupied GLA
TENANT SUMMARY
12
![Page 13: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/13.jpg)
RENTABLE SQ FT 79,859 SF
ANNUAL RENT $652,124
ANNUAL RENTPER SF $8.17
RENT INCREASE ON 5/1/27
RENT INCREASE OF 2.76%
OPTIONS 5 Terms for 5-Year
TERM 3/1/07 - 4/30/22
CAM METHOD Retail Gross NNN
LEASE ABSTRACT
RENTABLE SQ FT 3,383 SF
ANNUAL RENT $132,096
ANNUAL RENTPER SF $39.05
RENT INCREASE ON 6/1/22
RENT INCREASE OF 10%
OPTIONS N/A
TERM 6/1/07-5/31/27
CAM METHOD Ground LeaseNNN
13
![Page 14: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/14.jpg)
RENTABLE SQ FT 2,400 SF
ANNUAL RENT $99,252
ANNUAL RENTPER SF $41.36
RENT INCREASE ON 2/1/24
RENT INCREASE OF 10%
OPTIONS 2 Terms for 5-Years
TERM 2/1/09-1/31/24
CAM METHOD Ground LeaseNNN
PANDA CHINESE CAFE
RENTABLE SQ FT 6,000 SF
ANNUAL RENT $125,400
ANNUAL RENTPER SF $20.90
RENT INCREASE ON N/A
RENT INCREASE OF N/A
OPTIONS Yes; TBD
TERM 1/1/08-12/31/22
CAM METHOD Retail Gross NNN
LEASE ABSTRACT
14
![Page 15: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/15.jpg)
INCOME YEAR 1 PER SQ FT YEAR 2 PER SQ FT
Scheduled Base Income $1,421,390 $9.59 $1,756,214 $11.86
Total Reimbursable Expenses $187,762 $1.27 $267,972 $1.81
Potential Gross Revenue $1,609,152 $10.87 $2,024,186 $13.67
General Vacancy 0 0.00 ($87,811) ($0.59)
Effective Gross Revenue $1,609,152 $10.87 $1,936,375 $13.08
OPERATING EXPENSES YEAR 1 PER SQ FT YEAR 2 PER SQ FT
Utilities (CAM) $13,560 $0.09 $13,560 $0.09
Maintenance & Repair (CAM) $20,400 $0.14 $20,400 $0.14
Landscaping (CAM) $7,500 $0.05 $7,500 $0.05
Sweeping (CAM) $16,140 $0.11 $16,140 $0.11
Insurance $93,157 $0.63 $93157 $0.63
Real Estate Taxes $276,262 $1.87 $276,262 $1.87
Management Fee $46,992 $0.32 $46,992 $0.32
Total Expenses $474,011 $3.20 $474,011 $3.20
Expenses as % of EGR 29.5 % - 24.5 % -
Net Operating Income $1,135,141 $7.67 $1,462,364 $9.88
$1,609,152effective gross revenueYEAR 1
$1,135,141net operating incomeYEAR 1
OPERATING STATEMENT
15
![Page 16: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/16.jpg)
RETURNS YEAR 1 YEAR 2
CAP Rate 7.40% 9.53%
Cash-on-Cash 7.50% 15.94%
Debt Coverage Ratio 1.34 1.73
INCOME YEAR 1 YEAR 2
Scheduled Base Rental Income $1,421,390 $1,756,214
Total Reimbursement Income 13.2% $187,762 15.3% $267,972
Other Income $0 $0
Potential Gross Revenue $1,609,152 $2,024,186
General Vacancy $0 ($0)
Effective Gross Revenue $1,609,152 $1,936,375
Less: Operating Expenses 29.5% ($474,011) 24.5% ($474,011)
Net Operating Income $1,135,141 $1,462,364
Tenant Improvements $0 $0
Leasing Commissions $0 $0
Capital Expenditures $0 $0
Cash Flow $1,135,141 $1,462,364
Debt Service ($844,128) ($844,128)
Net Cash Flow After Debt Service 7.50% $291,013 15.94% $618,236
Principal Reduction $268,739 $282,685
TOTAL RETURN 14.43% $559,752 23.23% $900,921
PRICE $15,350,000
Down Payment (25%) $3,879,045
Number of Suites 17
Price Per Sq Ft $103.66
Gross Leasable Area (GLA) 148,082 SF
Lot Size 12.49 Acres
Year Built/Renovated 1978
Occupancy 81.22%
FINANCING 1ST LOAN
Loan Amount $11,470,955
Loan Type ASSUMED
Interest Rate 5.07%
Amortization 30 Years
Year Due 2022
Loan information is subject to change. Contact your representative.
PRICING DETAIL
16
![Page 17: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/17.jpg)
SUGAR LAND
KATY
6TEXAS
59
10
90
290
249TEXAS
TOLLWAY
HCTRA
99TOLL
SPRING
610 HOUSTON
PEARLAND
CYPRESS GREENS CROSSROADS
Asking Price $15,350,000
Price/SF (Building) $103.66
Year Built/Renov 1978/2005
GLA SF 148,082
GREENS CROSSROADS
COMPARABLES 205-249 GREENS RD | HOUSTON, TX 77067
17
![Page 18: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/18.jpg)
SALESSALES PRICE
SALES DATE
BUILDING SF
PRICE PER SF
CAP RATE
YEAR BUILT/
RENOV
Easttex Shopping Center10659 - 10771 N. US 59 Hwy, Houston, TX 77093
$14,200,000 1/11/2018 174,612 $81.00 7.50% 1967
Torrey Square13030 - 13190 Veterans Memorial Dr, Hous-ton, TX, 77014
$10,000,000 10/1/2018 108,393 $95.00 8.00% 1983
Northchase Plaza4407 - 4485 W. FM 1960, Houston, TX, 77068
$16,300,000 2/1/2019 148,344 $112.00 7.80% 1995
Cortez Plaza4429 14th St W, Brandenton, FL, 34207
$25,529,273 10/9/2018 255,922 $99.75 8.14%1959/1998
Woodbridge Crossing465 Green St, Woodbridge, NJ, 07095
$17,148,934 2/11/2019 157,808 $108.67 7.50%2001/2018
Marketplace at Four Corners 7555 Market Place Dr., Aurora, OH, 44202
$15,800,000 3/5/2018 116,436 $135.70 7.5% 2004
01
02
03
04
05
06
GREENS CROSSROADS
3
1-3
4
56
SALES COMPARABLES
18
![Page 19: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/19.jpg)
EASTEX SHOPPING CENTER10659-10771 N. US 59 HWY, HOUSTON, TX 77090
TORREY SQUARE13030-13190 VETERANS MEMORIAL DR, HOUSTON, TX 77014
NORTHCHASE PLAZA4407-4485 W. FM 1960, HOUSTON, TX 77068
Sales Price $14,200,000
Price Per SF $81
CAP Rate 7.50%
Year Built 1967
Building SF 174,612
Sales Price $10,000,000
Price Per SF $95
CAP Rate 8.00%
Year Built 1983
Building SF 108,393
Sales Price $16,300,000
Price Per SF $112
CAP Rate 7.80%
Year Built 1995
Building SF 148,344
02 0301
SALES COMPARABLES
19
![Page 20: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/20.jpg)
CORTEZ PLAZA4429 14TH ST W., BRADENTON, FL 34207
WOODBRIDGE CROSSING465 GREEN ST, WOODBRIDGE, NJ 07095
MARKETPLACE AT FOUR CORNERS 7555 MARKET PLACE DR., AURORA, OH, 44202
Sales Price $25,529,273
Price Per SF $99.75
CAP Rate 8.14%
Year Built/Ren-ov 1959/1998
Building SF 255,922
Sales Price $17,148,934
Price Per SF $108.67
CAP Rate 7.50%
Year Built/Ren-ov 2001/2018
Building SF 157,808
Sales Price $15,800,000
Price Per SF $135.70
CAP Rate 7.5%
Year Built/Ren-ov 2004
Building SF 116,436
0504 06
SALES COMPARABLES
20
![Page 21: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/21.jpg)
SUGAR LAND
KATY
6TEXAS
59
10
90
290
249TEXAS
TOLLWAY
HCTRA
99TOLL
SPRING
610 HOUSTON
PEARLAND
CYPRESS
LEASE TYPE GLATYPICAL
FLOORAVAIL.
SFASKING
RENTYEAR BUILT
WEST GREENS PLAZA11243-11245 VETERANS MEMORIAL RD, HOUSTON, TX 77067
RETAIL 14,600 14,600 1,400 $19.00/NNN 2003
GREENS PLAZA11210-11290 VETERANS MEMORIAL DR, HOUSTON, TX 77067
RETAIL 42,684 42,684 1,500 $16.00/NNN 1985
CAMDEN OAKS CENTER12002 VETERANS MEMORIAL DR, HOUSTON, TX 77067
RETAIL 28,193 28,193 3,900 $15.00/NNN 1975
THE PLAZAS AT VETERANS MEMORIAL10811 VETERANS MEMORIAL DR, HOUSTON, TX 77067
RETAIL 12,500 12,500 900 $17.00/NNN 2001
01
02
03
04
GREENS CROSSROADS
1-4
LEASE COMPARABLES
21
![Page 22: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/22.jpg)
WEST GREENS PLAZA11243-11245 VETERANS MEMORIAL RD, HOUSTON, TX 77067
GREENS PLAZA11210-11290 VETERANS MEMORIAL DR, HOUSTON, TX
Rent Per SF $19.00/NNN
GLA 14,600
Year Built 2003
Area SF 1,400
Tenancy Multiple
Rent $16.00/NNN
GLA 42,684
Year Built 1985
Area SF 1,500
Tenancy Multiple
0201
LEASE COMPARABLES
22
![Page 23: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/23.jpg)
CAMDEN OAKS CENTER12002 VETERANS MEMORIAL DR, HOUSTON, TX 77067
THE PLAZAS AT VETERANS MEMORIAL10811 VETERANS MEMORIAL DR, HOUSTON, TX 77067
Rent Per SF $15.00/NNN
GLA 28,193
Year Built 1975
Area SF 3,900
Tenancy Multiple
Rent $17.00/NNN
GLA 12,500
Year Built 2001
Area SF 900
Tenancy Multiple
0403
LEASE COMPARABLES
23
![Page 24: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/24.jpg)
POPULATION
27,939,904
IN THE U.S.A.
2ND FASTEST GROWING ECONOMY
13+ MILLION WORKERS
TOP STATE FOR JOB GROWTH
FORTUNE 500 COMPANIESCALL TEXAS HOME
BEST STATE FOR BUSINESS10TH YEAR IN A ROW
AWARDED 2014 GOVERNOR’S CUP FOR THE MOST NEW AND EXPANDED CORPORATE FACILITIES: 689
NO STATEINCOME TAX
54 LARGEST MEDICAL CENTER 2ND LARGEST CANCER CENTER MD ANDERSON, HOUSTON
OVER 3,000 COMPANIES HAVE LOCATED OR EXPANDED FACILITIES IN TEXAS SINCE 2009
FORT WORTH#3 Top Moving Destination 2017
HOUSTON#2 Fastest Growing Housing Market 2018#7 Top 2- Business-Friendly City
AUSTIN#1 Best Places to Live 2018#12 Top 20 Business-Friendly City
SAN ANTONIO#14 Best Place to Live 2018
DALLAS#1 Fastest Growing Housing Market 2018#1 Top 20 Business-Friendly City
LOCATION OVERVIEW
24
![Page 25: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/25.jpg)
Houston is the largest city in Texas and fourth most populous city in the United States.
In 2019, Houston has a population of more than 2.47 million residents. The city is
recognized for its vibrant economy, beautiful surrounds and diverse population. More
than 145 different languages are spoken in Houston, the third largest number for any
U.S. city. Houston also has very young residents, with the largest population segment
between the ages of 5 and 19.
Houston boasts one of the most robust and dynamic economies in the world,
with a broad industrial base in energy, health care, manufacturing, aeronautics and
transportation. The city features the second largest concentration of Fortune 500
companies in the country. Houston has a reputation as the “energy capital of the World
with more than 3,700 energy-related establishments located in the area. The nearby
Port of Houston handles the most international waterborne tonnage in the world and
led the region being knows as the undisputed global leader in international business.
The Texas Medical Center is the world largest medical complex and has 21 hospitals,
one of which is the leading cancer hospital in the country. In 2014, TMC3 Collaborative
Campus was announced and will add a game changing 37-acre translational research
campus. Houston’s impressive workforce fills 3.2 million jobs, more than Maryland,
Arizona or Colorado.
Known for its endless outdoor activities and as a leader in green space, Houston rates
first in the nation for total acreage in parkland, with more than 53,000 acres. Houston
offers its residents and visitors more than 300miles of interconnected bikeways and an
impressive transportation network. The highway system contains more than 575 miles
of freeways and expressways, providing excellent access to markets outside the region.
The Metro buses and MetroRail provide excellent affordable public transportation.
The Houston Airport System, which incudes George Bush Intercontinental, William P.
Hobby, and Ellington Airport, handled 58 million passengers in 2018.
LOCATION HIGHLIGHTS
25
![Page 26: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/26.jpg)
POPULATION 1 MILE 3 MILES 5 MILES
2024 Projected Population 10,775 137,006 307,062
2019 Estimated Population 10,154 131,877 297,099
2010 Census Population 9,109 110,982 250,734
2000 Census Population 7,270 84,507 186,077
HOUSEHOLDS 1 MILE 3 MILES 5 MILES
2024 Projected Households 4,206 46,414 101,115
2019 Estimated Households 3,858 43,109 94,347
2010 Census Households 3,331 34,667 75,909
2000 Census Households 2,986 28,271 60,764
2019 Occupied Units 3,858 43,109 94,347
HOUSEHOLDS BY INCOME 1 MILE 3 MILES 5 MILES
$150,000 or More 2.1% 4.4% 5.3%
$100,000 to $149,000 7.0% 8.9% 10.1%
$75,000 to $99,999 7.4% 11.3% 11.8%
$50,000 to $74,999 16.9% 15.2% 20.83%
$35,000 to $49,999 16.50% 14.26% 15.4%
Under $35,000 50.5% 40% 36.5%
Average Household Income $31,883 $47,876 $52,830
Median Household Income $35,039 $46,033 $49,237
Per Capita Income $12,114 $15,652 $16,782
2018 POPULATION BY AGE
POPULATION HOUSEHOLDS
297,099
MEDIAN AGE
94,347
MEDIAN INCOME
29.4 $49,237
34.2% 59% 6.9%
0-19 YEARS 20-64 YEARS 65+ YEARS
LOCATION DEMOGRAPHICS
26
![Page 27: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/27.jpg)
HOUSEHOLDS BY EXPENDITURE 1 MILE 3 MILES 5 MILES
Total Monthly Retail Expenditures $2,755 $3,527 $3,768
Consumer Expenditure Top 10 Categories
Shelter $607 $757 $804
Transportation $495 $646 $692
Food and Beverages $418 $532 $567
Health Care $232 $299 $320
Utilities $219 $275 $292
Entertainment $146 $193 $207
Contributions $79 $105 $113
Education $75 $97 $104
Apparel $97 $125 $133
Furnishings and Equipment $91 $120 $129
POPULATION PROFILE 1 MILE 3 MILES 5 MILES
2019 Estimate Total Population 10,154 131,877 297,099
Under 20 3,593 45,433 101,237
20 to 34 Years 3,091 34,202 71,719
35 to 39 Years 761 10,111 23,020
40 to 49 1,129 16,797 38,635
50-64 1,135 17,507 41,997
Age 65+ 445 7,828 20,491
Median Age 26.1 28.4 29.4
Population 25+ by Education 5,561 75,502 173,290
Elementary (0 to 8) 692 12,552 29,558
Some High School (9 to 11) 964 10,837 24,519
High School Graduate (12) 1,801 21,694 50,546
Some College (13-15) 1,382 17,053 36,022
Associate Degree Only 291 4,989 10,846
Bachelor Degree Only 334 5,779 15,054
Graduate Degree 96 2,599 6,744
POPULATION GROWTH2010–2019
1.1% 1-MILE RADIUS
1.8% 3-MILE RADIUS
1.7% 5-MILE RADIUS
LOCATION DEMOGRAPHICS
27
![Page 28: OFFERING MEMORANDUM - LoopNet · 2019. 9. 9. · NRG STADIUM GEORGE BUSH INTL AIRPORT SUGAR LAND AIRPORT ENERGY CORRIDOR 10 6 ... Amazon fulfillment center, Sysco, TechinoFMC, Aetna,](https://reader036.fdocuments.us/reader036/viewer/2022071008/5fc5dc0693661d75461a4399/html5/thumbnails/28.jpg)
POPULATIONIn 2019 the population in your selected geography is 297,099.
The population has changed by 5.2% since 2000. It is estimated
that the population in your area will be 307,062 five years from now,
which represents a change of 0.7% from the current year. The current
population is 49.3% male and 50.7% female.
The median age of the population in your area is 30.3 compare this to
the US average which is 37.95. The population density in your area is
3,784 people per square mile.
HOUSEHOLDSThere are currently 94,347 households in your selected geography.
The number of households has changed by 2.9% since 2000. It is estimated
that the number of households in your area will be 101,115 five years from
now, which represents a change of 1.4% from the current year. The average
household size in your area is 3.1 persons.
INCOMEIn 2019 the median household income for your selected geography is
$49,237; compare this to the US average which is currently $58,754.
The median household income for your area has changed by 1.6% since
2000. It is estimated that the median household income in your area will
be $57,169 five years from now, which represents a change of 3.2% from
the current year. The current year per capita income in your area is $16,782;
compare this to the US average, which is $32,356. The current year average
household income in your area is $52,830; compare this to the US average
which is $84,609.
HOUSINGThe median housing value in your area was $128,994 in 2019, compare this
to the US average of $201,842. In 2019, there are 45,984 owner occupied
housing units in your area and there are 48,363 renter occupied housing
units in your area. The median rent is $807.
EMPLOYMENTIn 2019, there are 203,338 employees in your selected area, this is also
known as the daytime population. The 2000 Census revealed that
37.7% of employees are employed in white-collar occupations in this
geography, and 59.6% are employed in blue-collar occupations. In 2018,
unemployment in this area is 3.0%. In 2000, the average time traveled to
work was 28.9 minutes.
RACE & ETHNICITYThe current year racial makeup of your selected area is as follows: 37.9%
White, 30.4% Black, 0.8% Native American and 6.0% 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
53.9% of the current year population in your selected area. Compare this to
the US average of 18.01%.
LOCATION DEMOGRAPHICS
28