(Ground Lease)
North Richland Hills, TX
Confidentiality Agreement
The information contained in the following offering memorandum is proprietary and strictly confidential. It is intended to be reviewed only
by the party receiving it from Marcus & Millichap and it should not be made available to any other person or entity without the written
consent of Marcus & Millichap. By taking possession of and reviewing the information contained herein the recipient agrees to hold and
treat all such information in the strictest confidence. The recipient further agrees that recipient will not photocopy or duplicate any part of
the offering memorandum. If you have no interest in the subject property at this time, please return this offering memorandum to Marcus
& Millichap.
This offering memorandum has been prepared to provide summary, unverified financial and physical 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,
PCBs or asbestos, the compliance with local, 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 offering memorandum 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. Prospective buyers shall be responsible for their costs and expenses of investigating the subject property.
ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONTACT THE MARCUS & MILLICHAP AGENT FOR MORE DETAILS.
Net Lease Disclaimer
Marcus & Millichap hereby advises all prospective purchasers of Net Leased property as follows:
The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable. However, Marcus & Millichap
has not and will not verify any of this information, nor has Marcus & Millichap conducted any investigation regarding these matters. Marcus
& Millichap makes no guarantee, warranty or representation whatsoever about the accuracy or completeness of any information provided.
As the Buyer of a net leased property, it is the Buyer’s responsibility to independently confirm the accuracy and completeness of all material
information before completing any purchase. This Marketing Brochure is not a substitute for your thorough due diligence investigation of this
investment opportunity. Marcus & Millichap expressly denies any obligation to conduct a due diligence examination of this Property for Buyer.
Any projections, opinions, assumptions or estimates used in this Marketing Brochure are for example only and do not represent the current
or future performance of this property. The value of a net leased property to you depends on factors that should be evaluated by you and
your tax, financial and legal advisors. Buyer and Buyer’s tax, financial, legal, and construction advisors should conduct a careful, independent
investigation of any net leased property to determine to your satisfaction with the suitability of the property for your needs.
Like all real estate investments, this investment carries significant risks. Buyer and Buyer’s legal and financial advisors must request and carefully review all legal and financial documents related to the property and tenant. While the tenant’s past performance at this or other locations
is an important consideration, it is not a guarantee of future success. Similarly, the lease rate for some properties, including newly-constructed
facilities or newly-acquired locations, may be set based on a tenant’s projected sales with little or no record of actual performance, or comparable rents for the area. Returns are not guaranteed; the tenant and any guarantors may fail to pay the lease rent or property taxes, or may
fail to comply with other material terms of the lease; cash flow may be interrupted in part or in whole due to market, economic, environmental
or other conditions. Regardless of tenant history and lease guarantees, Buyer is responsible for conducting his/her own investigation of all
matters affecting the intrinsic value of the property and the value of any long-term lease, including the likelihood of locating a replacement
tenant if the current tenant should default or abandon the property, and the lease terms that Buyer may be able to negotiate with a potential
replacement tenant considering the location of the property, and Buyer’s legal ability to make alternate use of the property.
By accepting this Marketing Brochure you agree to release Marcus & Millichap Real Estate Investment Services and hold it harmless from any kind
of claim, cost, expense, or liability arising out of your investigation and/or purchase of this net leased property
Pricing & Financial Analysis
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
Bank of America (Ground Lease)
8612 Davis Blvd
North Richland Hills, TX 76180
Offering Summary
$2,200,000
5.00%
$110,000
$23.71
2003
4,640 SF
1.30 Acres
Free & Clear
Lease Summary
15 Year
3/24/2003
3/23/2018
3+ Years
Ground Lease
Tenant
Every 5 Years
3 x 5 Yr
No
Annualized Operating Data
Years
Yrs 1-10:
Yrs 11-15:
Option 1:
Option 2:
Option 3:
Commencement
3/24/2003
3/24/2013
3/24/2018
3/24/2023
3/24/2028
Net Operating Income
Annual Rent
$100,000
$110,000
$120,000
$132,000
$145,000
Increase
10.00%
9.09%
10.00%
9.85%
MARKET OVERVIEW
Lease Term
Lease Commencement
Lease Expiration
Remaining Term
Lease Type
Roof & Structure
Increases
Options
Options to Purchase
PROPERTY DESCRIPTION
Price
Cap Rate
Net Operating Income (NOI)
Rent / Sq Ft
Year Built
Gross Leasable Area (GLA)
Lot Size
Financing
$110,000
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. © 2013 Marcus & Millichap ACT ID T0000000
4
Tenant & Lease Information
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
Tenant Summary
Bank of America
Public
A
Standard & Poor’s
BAC
NYSE
178.88 Billion
84.62 Billion
5,377
110 Years
Charrlotte, NC
www.bankofamerica.com
PROPERTY DESCRIPTION
Bank of America is an American multinational banking and financial services
corporation headquartered in Charlotte, North Carolina. It is the second largest
bank holding company in the United States by assets. As of 2013, Bank of America
is the twenty-first largest company in the United States by total revenue. In 2010,
Forbes listed Bank of America as the third biggest company in the world. The bank’s
2008 acquisition of Merrill Lynch made Bank of America the world’s largest wealth
management corporation and a major player in the investment banking market.
According to the Scorpio Partnership Global Private Banking Benchmark 2014 it
had assets under management (AuM) of 1,866.6 an increase of 12.5% on 2013. The
company held 12.2% of all bank deposits in the United States in August 2009, and is
one of the Big Four banks in the United States, along with Citigroup, JPMorgan Chase
and Wells Fargo.
Tenant
Ownership
Rating
Agency
Ticker Symbol
Exchange
Market Cap
Sales Volume
Number of Locations
Years In Business
Headquarters
Website
MARKET OVERVIEW
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. © 2013 Marcus & Millichap ACT ID T0000000
5
Investment Highlights
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
• Absolute Net Ground Lease - Zero Landlord Responsibility
• Below Market Rent - $23.71 psf
• Long-Term, Proven Tenant
• Strong Deposits – $73 Million as of June 2014
• Investment Grade Tenant - Standard & Poor’s Rating of ‘A’
• 1.3 Acre Lot to Super Target in High Demographic Area
• 5-Mile Population Exceeds 200,000 People - 27% Increase
Since 2000
• Average Household Income is 1.75x More Than National
Average
Overview
Marcus & Millichap is pleased to present a Bank of America Ground Lease located
in the heart of the Dallas Fort Worth Metroplex. This ground lease is strategically
located on the tip of two major thoroughfares that encompasses the high demographic
populations of Southlake, Keller and North Richland Hills. Situated on an oversized
lot, 1.30, this Bank of America has very strong deposits (FDIC summary of deposits
- $73 million as of June 2014), below market rents ($23.71 psf ) and has been longterm tenant at this pristine location.
Bank of America is located on the hard corner signalized intersection of Davis
Boulevard and Precinct Lane Road, offering easy access and visibility in a high growth
area and strong demographic region. As a pad site to the heavily trafficked Super
Target, the property benefits from the vast daily consumer traffic. Other retailers
in the immediate area and surrounding this asset include Walmart Supercenter, a
newly constructed Aldi, a 125,000 square foot Kroger Market currently being built,
NTB Starbucks, Chase Bank, Capital one as well as many others. With more than
250,000 people in a 5 mile radius and growing and with average household income
more than 1.75 times the national average, this property will continue to f lourish
for many years to come.
MARKET OVERVIEW
• Surrounding Retailers in the Immediate Area Include Super
Target, Walmart Supercenter, a Newly Constructed Aldi,
125,000 Sq Ft Kroger Market Currently Being Built, NTB,
Starbucks, Chase Bank, Capital One as Well as Many Others
PROPERTY DESCRIPTION
• A+ Location – Pad Site to Super Target
Overall, this offering allows an investor to obtain a safe and reliable, prime property
with a national ‘A’ credit tenant on a ground lease, which contains zero landlord
responsibilities, attractive rent escalations every 5 years, ideal located in a high
demographic suburb of Dallas, Texas.
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. © 2013 Marcus & Millichap ACT ID T0000000
6
Aerial Map
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
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. 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. © 2013 Marcus & Millichap ACT ID T0000000
MARKET OVERVIEW
Walgreens
7
Local Map
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
PROPERTY DESCRIPTION
MARKET OVERVIEW
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. © 2013 Marcus & Millichap ACT ID T0000000
8
Regional Map
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
PROPERTY DESCRIPTION
MARKET OVERVIEW
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. © 2013 Marcus & Millichap ACT ID T0000000
9
Market Summary
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
PROPERTY DESCRIPTION
FORT WORTH, TEXAS
The Fort Worth Stockyards now celebrates Fort Worth’s
long tradition as a part of the cattle industry and was listed
on the National Register as a historical district in 1976.
The listing included 46 contributing buildings and one
other contributing structure.
The Stockyards consist of mainly entertainment and
shopping venues that capitalize on the “Cowtown” image
of Fort Worth. Home to the famous boot making company
M.L. Leddy’s which is located in the heart of the Stockyards
and The Maverick Fine Western Wear and Saloon where
customers “can ‘belly up’ to the bar, relax and have a cold
beer while in the Stockyards; just like they did in the days
of the big cattle drives”, as they shop around the store.
Many bars and nightclubs (including Billy Bob’s Texas) are
located in the vicinity, there is also an opry and a rodeo.
The Fort Worth Stockyards are the last standing stockyards
in the United States.
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. © 2013 Marcus & Millichap ACT ID T0000000
MARKET OVERVIEW
The city of Fort Worth is often referred to as “Where the
West Begins.”Fort Worth is the 17th-largest city in the
United States of America and the fifth-largest city in the
state of Texas. Located in North Central Texas, and covers
nearly 350 square miles (910 km2) in Tarrant, Denton,
Parker, and Wise counties. According to the 2013 census
estimates, Fort Worth had a population of 792,727.
The city is also home to Texas Christian University,
Texas Wesleyan University, University of North Texas
Health Science Center, Texas A&M University School
of Law, and many multinational corporations including
Bell Helicopter, Lockheed Martin, American Airlines,
American Airlines Group (and subsidiaries American
Airlines and Envoy Air), the John Peter Smith Hospital,
Pier 1 Imports, RadioShack, the BNSF Railway, and
Lockheed Martin. In 2013, Fort Worth-Arlington ranked
No. 15 on Forbes’ list of the Best Places for Business and
Careers.
11
Demographic Summary
Bank of America (Ground Lease)
FINANCIAL ANALYSIS
Geography: 5 Miles
Population
In 2013, the population in your selected geography was 200,813. The population has changed by 27.47% since 2000. It is estimated that the population in your area will be
218,511 five years from now, which represents a change of 8.81% from the current year. The current population is 48.8% male and 51.1% female. The median age of the
population in your area is 40.6, compare this to the U.S. average which is 37. The population density in your area is 2,479.92 people per square mile.
Households
There are currently 71,048 households in your selected geography. The number of households has changed by 33.99% since 2000. It is estimated that the number of households
in your area will be 77,760 five years from now, which represents a change of 9.44% from the current year. The average household size in your area is 2.81 persons.
PROPERTY DESCRIPTION
Income
In 2013, the median household income for your selected geography is $92,707, compare this to the U.S. average which is currently $53,535. The median household income for
your area has changed by 27.97% since 2000. It is estimated that the median household income in your area will be $98,503 five years from now, which represents a change of
6.25% from the current year. The current year per capita income in your area is $44,983, compare this to the U.S. average, which is $28,888. The current year average household
income in your area is $127,022, compare this to the U.S. average which is $75,373.
Race and Ethnicity
The current year racial makeup of your selected area is as follows: 86.10% White, 3.41% African American, 0.57% Native American and 4.26% Asian/Pacific Islander. Compare
these to U.S. averages which are: 72.20% White, 12.65% African American, 0.96% Native American and 5.01% Asian/Pacific Islander. People of Hispanic origin are counted
independently of race. People of Hispanic origin make up 11.46% of the current year population in your selected area. Compare this to the U.S. average of 16.55%.
Housing
MARKET OVERVIEW
The median housing value in your area was $131,923 in 2000, compare this to the U.S. average of $110,781 for the same year. In 2000, there were 44,495 owner occupied housing
units in your area and there were 9,046 renter occupied housing units in your area. The median rent at the time was $622.
Employment
In 2013, there are 65,354 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed that 72.9% of employees are employed in
white-collar occupations in this geography, and 27.0% are employed in blue-collar occupations. In 2013, unemployment in this area is 2.41%. In 2000, the median time traveled
to work was 26.7 minutes.
Demographic data © 2010 by Experian/Applied Geographic Solutions.
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. © 2013 Marcus & Millichap ACT ID T0000000
12
Demographic statistics
Bank of America (Ground Lease)
Population
1-Mile
3-Miles
5-Miles
3-Miles
5-Miles
$ 0 - $14,999
2.0%
2.9%
3.9%
2000 Population
2,630
50,317
157,536
$ 15,000 - $24,999
1.9%
3.4%
5.3%
2010 Population
5,523
65,337
191,558
$ 25,000 - $34,999
2.5%
3.3%
5.3%
2013 Population
5,739
67,969
200,813
$ 35,000 - $49,999
6.3%
6.3%
9.9%
2018 Population
6,850
74,759
218,511
$ 50,000 - $74,999
9.1%
11.3%
15.7%
$ 75,000 - $99,999
10.1%
13.0%
14.0%
$100,000 - $124,999
16.4%
15.7%
13.9%
$125,000 - $149,999
13.8%
11.8%
9.2%
$150,000 - $199,999
17.6%
14.4%
10.4%
$200,000 - $249,999
8.0%
6.9%
4.9%
$250,000 +
12.4%
11.3%
7.7%
2013 Median Household Income
$127,997
$115,617
$92,707
2013 Per Capita Income
$54,318
$53,354
$44,983
2013 Average Household Income
$170,259
$156,966
$127,022
Households
1-Mile
3-Miles
5-Miles
2013 Average Household Size
3.11
2.95
2.82
2013 Daytime Population
1,253
16,234
65,354
$0
$183,402
$131,923
2000 Owner Occupied Housing Units
88.26%
91.59%
81.32%
2000 Renter Occupied Housing Units
2.65%
5.59%
16.53%
2000 Vacant
3.79%
3.04%
3.14%
2013 Owner Occupied Housing Units
96.74%
91.49%
81.32%
2013 Renter Occupied Housing Units
3.26%
8.51%
18.68%
2013 Vacant
0.50%
0.91%
1.58%
2018 Owner Occupied Housing Units
96.76%
91.13%
80.99%
2018 Renter Occupied Housing Units
3.24%
8.87%
19.01%
2018 Vacant
0.39%
0.96%
1.50%
2000 Median Housing Value
PROPERTY DESCRIPTION
1-Mile
FINANCIAL ANALYSIS
Income
Traffic Counts
21,000
MARKET OVERVIEW
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. © 2013 Marcus & Millichap ACT ID T0000000
13