Cross Creek Corner II

Report 7 Downloads 41 Views
Cross Creek Corner II FULSHEAR, TX

OFFERING MEMORANDUM

Cross Creek Corner II FULSHEAR, TX

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.

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

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

Cross Creek Corner II FULSHEAR, TX

TABLE OF CONTENTS

Section 1

PRICING AND FINANCIAL ANALYSIS

Section 2

PROPERTY DESCRIPTION

Section 3

RECENT SALES

Section 4

ON MARKET COMPARABLES

Section 5

RENT COMPARABLES

Section 6

DEMOGRAPHIC ANALYSIS

PRICING AND FINANCIAL ANALYSIS

Cross Creek Corner II FULSHEAR, TX

Cross Creek Corner II PRICING AND FINANCIAL ANALYSIS

FULSHEAR, TX

OFFERING SUMMARY Major Tenants Tenant Name Allstate Insurance Aerial Fitness Alpha Math Station Hash Tag Kids Clothing Steeplechase Pediatrics Montessori School

Major Employers Local Employees

Company Price Gross Leasable Area (GLA) Year Built Lot Size

Request For Offer 18,010 2015 Approx. 2 Acres

VITAL DATA Net Operating Income - Current

Igloo Products Corp

990

Walmart

258

Home Depot The

200

Target

177

Rylander Elementary School

150

H E Butt Grocery Company

145

Sirva Inc

130

Kohls

123

Beckendorff Junior High School

106

Michael L Griffin Elem Sch

106

Odessa Kilpatrick Elem School

106

Seven Lakes High School

106

$402,959

Demographics 1-Mile

3-Miles

5-Miles

2014 Total Population

4,866

28,691

76,946

2019 Total Population 2014 Total Households

6,181

36,188

96,294

1,505

8,791

24,086

1,851

10,827

29,804

$105,646

$109,214

$110,628

Per Capita Income (based on Total Population)

$41,630

$42,902

$43,912

Average (Mean) HH Income

$134,329

$139,850

$140,196

2019 Total Households Median HH Income

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

1

Cross Creek Corner II FULSHEAR, TX

PRICING AND FINANCIAL ANALYSIS

FINANCING Existing Financing Loan Type

Free and Clear

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

2

Cross Creek Corner II PRICING AND FINANCIAL ANALYSIS

FULSHEAR, TX

TENANT SUMMARY Suite

Tenant

101

Montessori School

GLA

% of GLA

Lease Commence

Lease Expire

Annual Rent

Rent/ SF

Changes On

Changes To

Lease Type

4,600

25.54%

5/15/16

7/31/21

$115,000.00

$25.00

5/15/18

$124,200.00

NNN

5/15/20

$133,400.00

102

Vacant

1,550

8.61%

N/A

N/A

$0.00

$0.00

103

Allstate Insurance

1,400

7.77%

7/1/16

5/31/21

$35,000.00

$25.00

105

106

107

108

Aerial Fitness

Alpha Math Station

Hash Tag

Steeplechase Pediatric

TOTAL VACANT

4,700

1,260

1,400

3,100

26.10%

7.00%

7.77%

17.21%

2/1/16

5/1/16

4/1/16

2/1/16

4/30/21

8/31/21

7/31/21

6/30/23

$117,500.00

$31,500.00

$35,000.00

$77,500.00

1,550

8.61%

$0.00

TOTAL OCCUPIED

16,460

91.39%

$411,500.00

TOTAL

18,010

100.00%

$411,500.00

$25.00

$25.00

$25.00

$25.00

N/A 7/1/18

$37,800.00

7/1/20

$40,600.00

2/1/18

$126,900.00

2/1/20

$136,300.00

5/1/18

$34,020.00

5/1/20

$36,540.00

4/1/17

$37,800.00

4/1/20

$40,600.00

2/1/17

$80,600.00

2/1/18

$83,700.00

2/1/19 2/1/20

$86,800.00 $89,900.00

2/1/21

$93,000.00

NNN

NNN

NNN

NNN

NNN

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

3

Cross Creek Corner II PRICING AND FINANCIAL ANALYSIS

FULSHEAR, TX

EXPENSES Current

Per SF

Real Estate Taxes Insurance CAM Utilities Repairs & Maintenance Contract Services TOTAL CAM Management Fee

$50,000 $9,000

$2.78 $0.50

$7,200 $12,600 $2,400 $22,200 $18,000

$0.40 $0.70 $0.13 $1.23 $1.00

TOTAL EXPENSES

$99,200

$5.51

Tenants (% OF GLA)

Hash Tag: 7.77% Allstate Insurance: 7.77% Vacant: 8.61%

Alpha Math Station: 7.00%

Aerial Fitness: 26.10%

Steeplechase Pediatric: 17.21% Montessori School: 25.54%

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

4

Cross Creek Corner II PRICING AND FINANCIAL ANALYSIS

FULSHEAR, TX

INCOME & EXPENSES Gross Leasable Area (GLA)

18,010

SF

Current

Per SF

$411,500

$22.85

$411,500

$22.85

$45,695

$2.54

$8,225

$0.46

CAM

$20,289

$1.13

Management Fee

$16,450

$0.91

GROSS POTENTIAL INCOME

$502,159

$27.88

EFFECTIVE GROSS INCOME

$502,159

$27.88

$99,200

$5.51

$402,959

$22.37

Base Rent

Occupied Space GROSS POTENTIAL RENT Expense Reimbursements Real Estate Taxes Insurance

Total Expenses NET OPERATING INCOME

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

5

Cross Creek Corner II PRICING AND FINANCIAL ANALYSIS

FULSHEAR, TX

LEASE EXPIRATION SUMMARY

For The Year Beginning

Year 1 Jan 2016

Year 2 Jan 2017

Year 3 Jan 2018

Year 4 Jan 2019

Year 5 Jan 2020

Tenant(s) Name

Year 6 Jan 2021

Year 7 Jan 2022

Montessori School Allstate Insurance Aerial Fitness Alpha Math Station Hash Tag

Total Number of Tenants

Year 8 Jan 2023

Year 9 Jan 2024

Year 10 Jan 2025

Steeplechase Pediatric

5

1

Total Square Feet

13,360

3,100

Total Percentage

74.2%

17.2%

Cumulative Percentage

74.2%

91.4%

100%

5

90% 4

70% 60%

3

50% 40%

2

Number of Tenants

Total Project Square Footage

80%

30% 20%

1

10% 0%

0

Jan 2016 0%

Jan 2017 0%

Jan 2018 0%

Jan 2019 0%

Percentage of SF Expiring

Jan 2020 0%

Jan 2021 74%

Number of Tenants Expiring

Jan 2022 0%

Jan 2023 17%

Jan 2024 0%

Jan 2025 0%

Cumulative % of SF Expiring

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.

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

6

Cross Creek Corner II PRICING AND FINANCIAL ANALYSIS

FULSHEAR, TX

FINANCIAL OVERVIEW Annualized Operating Data

Location 11605 South Fry Road

Income

Fulshear, TX 77441

Current

Base Rent

Price Gross Leasable Area (GLA) Lot Size Year Built

Occupied Space

$411,500

Gross Potential Rent

$411,500

Request For Offer 18,010

Expense Reimbursements

$90,659

Approx. 2 Acres

Gross Potential Income

$502,159

2015

Effective Gross Income

$502,159

Total Expenses Net Operating Income

$99,200 $402,959

Expenses Real Estate Taxes Insurance

$50,000 $9,000

CAM Utilities Repairs & Maintenance Contract Services TOTAL CAM Management Fee (% of EGI) TOTAL EXPENSES EXPENSES/SF

$7,200 $12,600 $2,400 $22,200 3.6% / $18,000 $99,200 $5.51

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

7

PROPERTY DESCRIPTION

Cross Creek Corner II FULSHEAR, TX

Cross Creek Corner II FULSHEAR, TX

PROPERTY DESCRIPTION

INVESTMENT OVERVIEW Investment Highlights ■ Across from Aldi Grocery ■ High Growth Katy/ Fulshear Submarket | 250 Percent Growth Since 2010 ■ NNN Leases ■ Under Market Rents | Fixed Rent Increases During Primary Term ■ Located in Katy Independent School District | Ranked Number One in Houston MSA ■ Cross Access to Hard Corner of FM 1463 and Fry Road Signalized Intersection

Cross Creek Corner II is an 18,010 square foot multi-tenant shopping center located in Fulshear, Texas that was completed in 2015. It is adjacent to a CVS Pharmacy, which is on the signalized corner of FM 1463 and Fry Road. The subject property is directly across the street from a brand new Aldi grocery store development. The property is located on one of the two main entrances of Cross Creek Ranch, a 3,200 acre/ 7,800 home master planned community developed by Johnson Development. Fulshear is a very fast growing market. The population has increased over 250 percent from 2010 to 2014 and has continued to evolve. The area has an average household income of $140,000, and will soon be home to three new grocery stores in the next 12 months (HEB, Aldi and Walmart). It is also located in Katy Independent School District, which according to recent educational rankings, is named the best school district in the Houston MSA.

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

9

Cross Creek Corner II FULSHEAR, TX

PROPERTY DESCRIPTION

PROPERTY SUMMARY The Offering

Property

Cross Creek Corner II

Property Address

11605 South Fry Road Fulshear, TX 77441

Site Description

Year Built Gross Leasable Area (GLA) Lot Size Type of Ownership

2015 18,010 SF Approx. 2 Acres Fee Simple

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

10

Cross Creek Corner II FULSHEAR, TX

PROPERTY DESCRIPTION

PROPERTY PHOTOS

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

11

Cross Creek Corner II FULSHEAR, TX

PROPERTY DESCRIPTION

AREA MAPS

Local Map

Regional Map

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

12

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

AERIAL PHOTO

FULSHEAR, TX

Cross Creek Corner II

13

PROPERTY DESCRIPTION

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

AERIAL PHOTO

FULSHEAR, TX

Cross Creek Corner II

14

PROPERTY DESCRIPTION

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

AERIAL PHOTO

FULSHEAR, TX

Cross Creek Corner II

15

PROPERTY DESCRIPTION

RECENT SALES

Cross Creek Corner II FULSHEAR, TX

Cross Creek Corner II RECENT SALES

FULSHEAR, TX

RECENT SALES MAP

1) 2) 3) 4) 5) 6)

Cross Creek Corner II The Shops at Terramont The Commons at Kings Crossing Shadowbriar Shopping Center Center at Cinco Ranch Creekside at Town Center The Crossing at Telfair Commons

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

17

Cross Creek Corner II RECENT SALES

FULSHEAR, TX

CAP RATE AND PRICE PER SF Average Cap Rate 8.00 7.00 6.00 5.00 4.00 3.00 2.00 1.00 0.00 The Shops at Terramont

The Commons at Kings Crossing

Shadowbriar Shopping Center

Center at Cinco Ranch

Creekside at Town Center

The Crossing at Telfair Commons

Average Price per Square Foot 500.00 450.00 400.00 350.00 300.00 250.00 200.00 150.00 100.00 50.00 0.00 The Shops at Terramont

The Commons at Kings Crossing

Shadowbriar Shopping Center

Center at Cinco Ranch

Creekside at Town Center

The Crossing at Telfair Commons

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

18

Cross Creek Corner II RECENT SALES

FULSHEAR, TX

RECENT SALES Cross Creek Corner II 11605 South Fry Road Fulshear, TX 77441 Year Built: Gross Leasable Area (GLA): Offering Price: Lot Size:

2015 18,010 SF Request For Approx. 2 Acres

Major Tenants Allstate Insurance Aerial Fitness Alpha Math Station Hash Tag Kids Clothing Montessori School Steeplechase Pediatrics

Close of Escrow:

6/23/15

Major Tenants

Year Built:

2007

Gross Leasable Area (GLA): Sale Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

14,561 SF $4,900,000 100% 7.18% $336.52 85,098 SF

Family Medicine At Sterling Ridge Edward Jones QA Nails & Spa Caffe Di Fiore Donut Express Bradshaw Periodontics Terramont Orthodontics

Subject Property

1

2

The Shops at Terramont 10110 Woodlands Parkway The Woodlands, TX 77382

The Commons at Kings Crossing 2714 West Lake Houston Parkway Kingwood, TX 77339 Close of Escrow:

10/22/15

Major Tenants

Year Built: Gross Leasable Area (GLA):

1996 22,147 SF

Sale Price:

$5,300,000

Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

25% 7.21% $239.31 81,457 SF

Little Gym on Kingwood Northeast Family Medicine Huntington Learning Center The Locher Group Texsun Pools LocalPrintSolution! Farmers Insurance

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

19

Cross Creek Corner II RECENT SALES

FULSHEAR, TX

RECENT SALES 3

Shadowbriar Shopping Center 12303 Westheimer Houston, TX 77077 Close of Escrow: Year Built/: Gross Leasable Area (GLA): Sale Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

4

Major Tenants Jimmy John's DoubleDave's Dairy Ashford Medical

6/1/15 2002 11,706 SF $3,586,174 100% 7.34% $306.35 1.102 Acres

Major Tenants Nationwide Insurance

Center at Cinco Ranch 23100 Cinco Ranch Boulevard Katy, TX 77494 Close of Escrow: Year Built: Gross Leasable Area (GLA): Sale Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

5

4/2/15 2001 / 2013 16,400 SF $4,250,000 25% 7.21% $259.15 62,500 SF

Creekside at Town Center 2109 Highway 6 South Sugar Land, TX 77478 Close of Escrow: Year Built: Gross Leasable Area (GLA): Sale Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

6/10/15 2006 13,925 SF $7,000,000 35% 7.14% $502.69 1.6 Acres

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

20

Cross Creek Corner II RECENT SALES

FULSHEAR, TX

RECENT SALES 6

The Crossing at Telfair Commons 520 Highway 6 Sugar Land, TX 77478 Close of Escrow: Year Built: Gross Leasable Area (GLA): Sale Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

3/6/15 2014 8,700 SF $3,200,000 100% 7.51% $367.82 1.18 Acres

Major Tenants Mattress Firm Leslie's Pool Supplies Clearview Vision

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

21

ON MARKET COMPARABLES

Cross Creek Corner II FULSHEAR, TX

Cross Creek Corner II ON MARKET COMPARABLES

FULSHEAR, TX

ON MARKET COMPARABLES MAP

1) 2) 3) 4)

Cross Creek Corner II Shops at Cinco Ranch - Spring Green The Shops At Cross Creek The Shops at Firethorne Firethorne Plaza

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

23

Cross Creek Corner II ON MARKET COMPARABLES

FULSHEAR, TX

CAP RATE AND PRICE PER SF Average Cap Rate 7.00 6.00 5.00 4.00 3.00 2.00 1.00 0.00 Shops at Cinco Ranch Spring Green

The Shops At Cross Creek

The Shops at Firethorne

Firethorne Plaza

Average Price per Square Foot 500.00 450.00 400.00 350.00 300.00 250.00 200.00 150.00 100.00 50.00 0.00 Shops at Cinco Ranch Spring Green

The Shops At Cross Creek

The Shops at Firethorne

Firethorne Plaza

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

24

Cross Creek Corner II ON MARKET COMPARABLES

FULSHEAR, TX

ON MARKET COMPARABLES Cross Creek Corner II 11605 South Fry Road Fulshear, TX 77441 Year Built: Gross Leasable Area (GLA): Offering Price: Lot Size:

2015 18,010 SF Request For Offer Approx. 2 Acres

Subject Property

1

Shops at Cinco Ranch - Spring Green 27131 Cinco Ranch Boulevard Katy, TX 77494 Status: Year Built: Gross Leasable Area (GLA): List Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

2

Major Tenants Allstate Insurance Aerial Fitness Alpha Math Station Hash Tag Kids Clothing Montessori School Steeplechase Pediatrics

On Market 2015 27,500 SF $11,268,000 N/A 7.00% $409.00 N/A

The Shops At Cross Creek 6630 FM 1463 Fulshear, TX 77441 Status: Year Built: Gross Leasable Area (GLA):

On Market 2014 24,226 SF

List Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

$10,145,714 N/A 7.00% $418.00 N/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 of the 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. © 2016 X0040394 Marcus & Millichap. All rights reserved.

25

Cross Creek Corner II ON MARKET COMPARABLES

FULSHEAR, TX

ON MARKET COMPARABLES 3

The Shops at Firethorne 2611 FM 1463 Katy, TX 77494 Status: Year Built: Gross Leasable Area (GLA): List Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

4

On Market 2015 8,388 SF $4,000,000 N/A 6.00% $476.00 N/A

Firethorne Plaza 2731 FM 1463 Katy, TX 77494 Status: Year Built: Gross Leasable Area (GLA): List Price: Percent Down: CAP Rate: Price/SF (GLA): Lot Size:

On Market 2015 14,986 SF $5,705,000 N/A 7.00% $381.00 N/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 of the 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. © 2016 X0040394 Marcus & Millichap. All rights reserved.

26

RENT COMPARABLES

Cross Creek Corner II FULSHEAR, TX

Cross Creek Corner II RENT COMPARABLES

FULSHEAR, TX

RENT COMPARABLES MAP

1) 2) 3) 4)

Cross Creek Corner II Firethorne Plaza The Shops at Cardiff Ranch The Shops at Cross Creek Shops at Cinco Ranch West

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

28

Cross Creek Corner II RENT COMPARABLES

FULSHEAR, TX

OCCUPANCY AND AVERAGE RENT PER SF Average Occupancy 100 90 80 70 60 50 40 30 20 10 0 Subject

Firethorne Plaza

The Shops at Cardiff Ranch

The Shops at Cross Creek

Shops at Cinco Ranch West

The Shops at Cross Creek

Shops at Cinco Ranch West

Average Rent per Square Foot 33.00 30.00 27.00 24.00 21.00 18.00 15.00 12.00 9.00 6.00 3.00 0.00 Subject

Firethorne Plaza

The Shops at Cardiff Ranch

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

29

Cross Creek Corner II RENT COMPARABLES

FULSHEAR, TX

RENT COMPARABLES Cross Creek Corner II 11605 South Fry Road Fulshear, TX 77441 Date Surveyed:

Subject Property

Major Tenants

Occupancy:

91%

Allstate Insurance

Year Built:

2015

Aerial Fitness

Gross Leasable Area (GLA):

18,010 SF

Alpha Math Station

Rent/SF (GLA):

$25.00

Hash Tag Kids Clothing

Available SF:

1,550

Montessori School

Lot Size:

Approx. 2 Acres

Steeplechase Pediatrics

Date Surveyed:

6/2014

Major Tenants

Occupancy:

100%

Sealy Dental

Year Built:

2014

Pepperoni's

Gross Leasable Area (GLA):

29,986 SF

Rent/SF (GLA):

$28.00

Available SF:

0

Lot Size:

3.86 Acres

Lease Type:

NNN

Lease Type:

1

Firethorne Plaza 2731 FM 1463 Katy, TX 77494

2

The Shops at Cardiff Ranch 4603 FM 1463 Katy, TX 77494 Date Surveyed:

6/2015

Major Tenants

Occupancy:

100%

Lings Chinese Food

Year Built:

2015

Tiny Teeth of Katy

Gross Leasable Area (GLA):

24,250 SF

Z-Zone Fitness

Rent/SF (GLA):

$28.00

Bright Touch Cleaners

Available SF:

0

Lot Size:

2.69 Acres

Lease Type:

NNN

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

30

Cross Creek Corner II RENT COMPARABLES

FULSHEAR, TX

RENT COMPARABLES 3

The Shops at Cross Creek 6630 FM 1463 Katy, TX 77494

4

Date Surveyed:

6/2015

Major Tenants

Occupancy:

100%

UPS

Year Built:

2015

Mattress 1 One

Gross Leasable Area (GLA):

24,226 SF

Keller Williams Realty

Rent/SF (GLA):

$30.00

Available SF:

0

Lot Size:

3.8

Lease Type:

NNN

Shops at Cinco Ranch West 5215 FM 1463 Katy, TX 77494 Date Surveyed:

5/2016

Major Tenants

Occupancy:

100%

RE/MAX

Year Built:

2015

Kumon

Gross Leasable Area (GLA):

Subway

Rent/SF (GLA):

$34.00

Available SF:

0

Lot Size: Lease Type:

NNN

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

31

DEMOGRAPHIC ANALYSIS

Cross Creek Corner II FULSHEAR, TX

Cross Creek Corner II DEMOGRAPHIC ANALYSIS

FULSHEAR, TX

DEMOGRAPHIC REPORT 2000 Population 2010 Population 2014 Population 2019 Population

1 Mile 190 3,250 4,866 6,181

3 Miles 1,867 19,918 28,691 36,188

5 Miles 7,956 56,244 76,946 96,294

2000 Households 2010 Households 2014 Households 2019 Households

84 1,000 1,505 1,851

718 6,083 8,791 10,827

2,755 17,562 24,086 29,804

2014 Average Household Size

3.25

3.18

3.18

2014 Daytime Population

160

2,631

10,486

2000 Owner Occupied Housing Units 2000 Renter Occupied Housing Units 2000 Vacant

36.76% 56.59% 6.65%

62.91% 31.23% 5.86%

78.47% 16.12% 5.41%

2014 Owner Occupied Housing Units 2014 Renter Occupied Housing Units 2014 Vacant

85.33% 14.67% 6.46%

87.08% 12.92% 5.65%

88.69% 11.31% 3.99%

2019 Owner Occupied Housing Units 2019 Renter Occupied Housing Units 2019 Vacant

86.67% 13.33% 6.63%

87.97% 12.03% 5.72%

89.03% 10.97% 3.89%

3.5% 5.6% 5.3% 6.0% 13.4% 13.2% 12.7% 11.8% 16.1% 5.7% 6.6%

3.7% 5.1% 5.0% 5.6% 13.0% 12.9% 13.0% 12.5% 15.3% 6.4% 7.6%

3.7% 4.4% 4.5% 5.9% 12.7% 13.0% 13.7% 13.0% 15.2% 6.4% 7.6%

2014 Median Household Income 2014 Per Capita Income

$105,646 $41,630

$109,214 $42,902

$110,628 $43,912

2014 Average Household Income

$134,329

$139,850

$140,196

$ 0 - $14,999 $ 15,000 - $24,999 $ 25,000 - $34,999 $ 35,000 - $49,999 $ 50,000 - $74,999 $ 75,000 - $99,999 $100,000 - $124,999 $125,000 - $149,999 $150,000 - $199,999 $200,000 - $249,999 $250,000 +

Demographic data © 2012 by Experian. 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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

33

Cross Creek Corner II DEMOGRAPHIC ANALYSIS

FULSHEAR, TX

POPULATION DENSITY

Demographic data © 2012 by Experian.

Number of people living in a given area per square mile.

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

34

Cross Creek Corner II DEMOGRAPHIC ANALYSIS

FULSHEAR, TX

EMPLOYMENT DENSITY

Demographic data © 2012 by Experian.

The number of people employed in a given area per square mile.

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

35

Cross Creek Corner II DEMOGRAPHIC ANALYSIS

FULSHEAR, TX

AVERAGE HOUSEHOLD INCOME

Demographic data © 2012 by Experian.

Average income of all the people 15 years and older occupying a single housing unit.

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

36

Cross Creek Corner II FULSHEAR, TX

CLOSING PAGE

DISCLAIMER

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. Marcus & Millichap is a trademark of Marcus & Millichap Real Estate Investment Services, Inc. © 2016 X0040394 Marcus & Millichap. All rights reserved.

37

Cross Creek Corner II FULSHEAR, TX

OFFERING MEMORANDUM

James H. Bell Vice President Investments Director, National Retail Group Houston Office License: TX: 0382650 Tel: (713) 452-4266 Fax: (713) 452-4210 [email protected] www.marcusmillichap.com/JamesHBell

Offices Throughout the U.S and Canada www.MarcusMillichap.com