ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM

Page created by Edwin Byrd
 
CONTINUE READING
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
ANN A P OL IS ROA D RETAIL CE NTE R

              INVESTMENT SALES OFFERING MEMORANDUM
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
CONTACT
INFORMATION
          ISG

INVESTMENT SALES GROUP

CHRIS BURNHAM
443.632.2044
cburnham@klnb.com

VITO LUPO
202.652.2334
vlupo@klnb.com
ANDY STAPE
202.652.2335
astape@klnb.com

JAKE FURNARY
202.420.7767
jfurnary@klnb.com

                          ISG

                INVESTMENT SALES GROUP
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
TABLE OF CONTENTS
I . E X E C U T I V E S U M M A RY        I I I . F I N A N C I A L A N A LYS I S
01. INVESTMENT HIGHLIGHTS                 10. RENT ROLL
0 2 . E X E C U T I V E S U M M A RY      1 1 . 1 0 Y E A R C A S H F LOW
0 3 . I N V E S T M E N T OV E RV I E W   1 2 . L E A S E A B S T R AC T S
05. SITE PLAN                             1 8 . T E N A N T OV E RV I E W

I I . M A R K E T I N F O R M AT I O N
06. MARKET AERIALS
0 9. R E G I O N A L M A P
1 9. LO C AT I O N OV E RV I E W
21. DEMOGRAPHICS
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
INVESTMENT HIGHLIGHTS
                                                                                               S TAG G E R E D L E A S E R O L LOV E R
  AT T R AC T I V E T E N A N T M I X                                                          W I T H LOYA L T E N A N C Y
  CO N S I S T I N G O F F O U R S T R O N G
                                                                                               The property has a weighted average lease term (WALT) of 7.25
  N AT I O N A L A N D R E G I O N A L T E N A N T S                                           years remaining coupled with a staggered lease rollover schedule
  W I T H LO N G -T E R M O CC U PA N C Y                                                      with varying expirations from Nov-2026 thru March-2033, allowing
  AutoZone, term through 2031, and 7-Eleven, in occupancy for over                             for an investor to hedge their rollover risk over the next 10 years.
  52 years, are both corporately guaranteed leases, providing surety of                        Check Cash Depot – with the shortest lease term, has previously
  cashflow. The Lube Center has over 30 locations and Check Cash Depot                         exercised all lease options and benefits from a two lane drive-thru.
  has over 75; both experiencing rapid growth in the mid-Atlantic.
                                                                                                   P R OX I M I T Y TO M E T R O,
                                                                                                   E CO N O M I C D R I V E R S , A N D
  PA S S I V E I N V E S T M E N T W I T H L I M I T E D                                           S T E A DY E M P LOYM E N T B A S E
  E X P E N S E E X P O S U R E TO L A N D LO R D                                                  Superb location in the highly sought-after DC metro market.
  All leases are Triple Net (NNN) except for AutoZone which is                                     Within walking distance to the New Carrollton metro station
  Double-Net (NN). AutoZone has a new roof as of 2011/2017                                         (orange line) and the new purple line (under development)
  minimizing any potential expense to landlord for the foreseeable                                 which will continue to shape the surrounding Annapolis Road
  future. The Lube Center has invested over $600,000 into their                                    corridor. In addition, the property is in the vicinity of the MARC
  building after signing a long-term lease in 2018. The only                                       Train, Amtrak (3rd highest usage in Maryland), I-95 and I-495.
  reoccurring landlord expense is the ground rent for ground lease.                                The property is also within a half-mile of the IRS Headquarters.

        S T R O N G R E S I D UA L VA LU E I N A H I G H
        B A R R I E R TO E N T RY S U B M A R K E T                                                     LO C AT E D I N A D E N S E A N D
                                                                                                        G R OW I N G S U B M A R K E T
        Rare opportunity to acquire 13,948 square feet across four freestanding buildings
        located on a prime 2.15-acre site, situated at the signalized hard corner of                    Dense and affluent demographics with more than
        Annapolis Road and Finns Lane. This heavily trafficked corner is ripe for potential             300,000 residents earning an Avg HH income of over
        redevelopment in the future, as seen by an influx of recent neighborhood                        $94,000 within a 5-mile radius of the subject property.
        developments and unique and desirable M-X-T & TDOZ zoning designations.                         Numerous new and planned multi-family projects are
                                                                                                        located within proximity, including multi-phased project
      PRIME INTERSECTION OF                                                                             “The Remy”, a 556-unit new multifamily development
                                                                                                        across the street, and the planned redevelopment of
      A N N A P O L I S R OA D A N D F I N N S L A N E                                                  New Carrollton Plaza located across the street which is
      This corner sees over 50,000 vehicles per day and the subject property is                         undergoing rezoning to allow for 220 apartment units .
      located directly off Annapolis Road, the submarkets main retail corridor
      connecting Washington DC and Maryland. Finns Lane provides direct access
      to the dense residential communities to the north of the property.
                                                          | ANNAPOLIS ROAD RETAIL CENTER | 1
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
N E T O P E R AT I N G I N CO M E
                                       EXECUTIVE SUMMARY
$413,282
                                      THE OFFERING
LO C AT I O N                         The KLNB Retail Investment Sales Group (ISG) is pleased to exclusively present for
                                      sale the Annapolis Road Retail Center, a leasehold investment opportunity consisting
7732-7740 & 7730 Finns Lane           of 13,968 SF across four single-tenant properties, 100% leased to AutoZone, 7-Eleven,
Lanham, MD 20706                      The Lube Center, and Check Cash Depot. The subject property is located on a 2.15
                                      acre parcel of prime real estate in Lanham, Maryland, an extremely dense and rapidly
                                      growing suburb of Washington, D.C. The property offers investors the opportunity to
GROSS LEASABLE AREA                   acquire the leasehold interest in this asset which is subject to a long-term ground lease
13,968 SF                             with 40+ years remaining, and high residual value located 4 miles from Washington DC.

R E TA I L O CC U PA N C Y
100%

PRICE
$7,187,513

C A P R AT E
5.75%

Y E A R B U I LT / R E N OVAT E D
1967 / 1971 / 2017 / 2019 / 2021

LAND AREA                                      3-MILE DEMOGRAPHICS                                  T R A F F I C CO U N T S
2.15 Acres
                                                                 AVG. HH         AVG. HH                        ANNAPOLIS
                                                                                 INCOME
                                        POPULATION
                                                                 INCOME
                                                                            GROWTH                            ROAD
                                        134,887            $88,174           1.99%                       50,240 VPD
                                    | ANNAPOLIS ROAD RETAIL CENTER | 2
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
INVESTMENT OVERVIEW
S T R O N G N AT I O N A L & R E G I O N A L T E N A N T M I X
The offering consists of four free-standing retail buildings, all of which are operating on
long term leases with strong contractual rent increases. 7-Eleven, on a corporate lease,
occupies the northern most building, and has been in occupancy since 1970 with rent
set to increase 10% in Jun-2024 and term through May-2027. To the south, Check Cash
Depot penned their lease in 2016 and has exercised all remaining options through
Nov-2026, demonstrating their commitment to the location, one that benefits from two
drive-thru lanes and position at the intersection of Annapolis Road & Finns Lane. The
tenant also operates a Metro by T-Mobile location on-site and has 3% annual increases.
One of two automotive uses on-site, AutoZone, joined the center in 2016 on a corporate
15-year lease with four 5-year options and 10% increases every 5 years. AutoZone is
the only tenant with any Landlord responsibilities, of which the Landlord is responsible
for Roof & Structure. Rounding out the tenancy is The Lube Center, a drive-thru oil
change and preventative maintenance use, with long lease term remaining through
Mar-2033 and healthy 2.5% annual increases. The Lube Center has invested over
$600,000 into their space and operates 3 drive-thru lanes at the property.

                                                             TREMENDOUS DENSITY & CAPITAL
                                                             INFLUX IN SUBMARKET
                                                             Annapolis Road Retail Center is in Lanham, Maryland, a suburban, bedroom
                                                             community situated approximately 4 miles northeast of Washington, D.C. at the
                                                             northern portion of Prince George’s County. Home to a dense and affluent consumer
                                                             base with more than 134,000 residents earning an average household income of
                                                             $88,174 within a three-mile radius, the retail center is insulated by recent
                                                             multi-family developments in the immediate submarket, including The Remy – a
                                                             278-unit development completed in 2017 with phase 2 delivered in 2022, adding an
                                                             additional 278-units for a total of 556 units and the Hilltop Apartments, comprised
                                                             of 466 units renovated in 2016. Additional multi-family projects within the trade area
                                                             include The Heritage Square Apartments, Fountain Club, The Margaux, and 8 other
                                                             substantial communities, totaling more than 3,200 multifamily units.

                                                             | ANNAPOLIS ROAD RETAIL CENTER | 3
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
INVESTMENT OVERVIEW
                                                           U N B E ATA B L E LO C AT I O N A N D
                                                           ACC E S S I B I L I T Y TO E CO N O M I C D R I V E R S
                                                           Annapolis Road Retail Center is strategically positioned one-mile inside the Capital
                                                           Beltway (I-495), the primary commuter thoroughfare that encircles Washington,
                                                           DC and connects Montgomery, Prince George’s, and Fairfax Counties. The property
                                                           sits on 2.15 acres with direct frontage along state highway Route 450/Annapolis
                                                           Road, a major east-west thoroughfare which carries 50,240 vehicles per day and
                                                           is located at the signalized intersection between Annapolis Road and Finns Lane.
                                                           Proximate to public transportation, it is located less than a half-mile from the
                                                           New Carrollton Amtrak Station and New Carrollton Metro Station, the last station
                                                           servicing the east-bound Orange line, providing direct access to Washington D.C.
                                                           The New Carrollton Metro Station saw pre-pandemic daily riders approaching 6.7K
                                                           with Amtrak totaling 185,930 annual riders, the 3rd largest figure in the state of
                                                           Maryland, trailing only Baltimore and BWI Thurgood Marshall Airport. Furthering
                                                           east-west connectivity in the neighborhood, the property is a half-mile from the
                                                           Glenridge stop of the Purple Line Metro, which is currently under construction.

D O M I N A N T CO M M E R C I A L CO R R I D O R
W I T H LOW S U B M A R K E T VAC A N C Y
Located in a dense commercial corridor, the immediate submarket within 1-mile is
comprised of 8.6M SF of commercial real estate, 1.1M SF of which is retail product.
Complementary shopping centers in the neighborhood include The Shoppes at New
Carrollton, Glenridge Center, Carrollton Shopping Center, Lanham Crossing Shopping
Center, Defense Shopping Center and New Carleton Plaza Center. Together, these
centers are occupied by regional and national retailers including Giant, Lowe’s, Value
City Furniture, CVS, and Shoppers, among others. Additional retailers along Annapolis
Road include Aldi, TJ Maxx, Citi Trends, Dollar General and Walmart, all with seamless
access to the subject property. Directly across the street, a former KFC has been leased
to expanding retailer Pollo Campero which further proves the demand and leasing
velocity of this submarket. Retail vacancy in this corridor is an impressive 3% due to
the immense density in the submarket and large economic drivers in the trade area.

                                                            | ANNAPOLIS ROAD RETAIL CENTER | 4
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
SITE PLAN
FINNS LANE

             ANNAPOLIS ROAD (50,240 VPD)
                    | ANNAPOLIS ROAD RETAIL CENTER | 5
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
MARKET AERIAL
                                                             7.4M SF OF INDUSTRIAL,
                                                             FLEX, AND OFFICE SPACE

                                          IRS HEADQUARTERS

THE REMY - PHASE 1
                     THE REMY - PHASE 2
                                                                                                           METRO LINE
    278 UNITS
  COMPLETED 2017         278 UNITS
                       COMPLETED 2022
                                                                                  NEW CARROLLTON

                                                                         (COMING SOON)

                                                  ANNAPOLIS ROAD
                                                   RETAIL CENTER

  ANNAPOLIS ROAD (50,240 VPD)

                                                                                                   FINNS
                                                                                                     LANE
                                                    | ANNAPOLIS ROAD RETAIL CENTER | 6
ANNAPOLIS ROAD RETAIL CENTER - INVESTMENT SALES OFFERING MEMORANDUM
MARKET AERIAL
                                            WASHINGTON DC
                                             4 MILES AWAY

                                                                              GLENRIDGE
                                                                           SHOPPING CENTER

                                                                                                                    GLEN RIDGE
                                                                                                               (UNDER CONSTRUCTION)

                                                   ANNAPOLIS ROAD
                                                    RETAIL CENTER
      (COMING SOON)
                                                                           FINNS LANE        FINNIAN’S COURT
                                                                                                 57 UNITS
                               )
                              0 VPD
                         (50,24
                       ROAD
                      POLIS
                  ANNA

                                      | ANNAPOLIS ROAD RETAIL CENTER | 7
MARKET AERIAL
                                  THE SHOPPES AT       CARROLLTON
                                 NEW CARROLLTON      SHOPPING CENTER                PLAZA 30

                                                                                                        DEFENSE
                                                                                                    SHOPPING CENTER

                                                                       495                                                     THE REMY - PHASE 1
                                                                                                                                    278 UNITS
                                                                                                                                  COMPLETED 2017

HERITAGE SQUARE
  APARTMENTS
    504 UNITS                                                                                                    THE REMY - PHASE 2
                                                                                                                        278 UNITS
                                                                                                                      COMPLETED 2022

                                                                                  ANNA
                                                        ANNAPOLIS ROAD
                  FINNIAN’S COURT                        RETAIL CENTER
                      57 UNITS

                                                                                        POLIS
                                                                                          ROAD
                                                                                                           (COMING SOON)

                                                                                               (50,2
                                                                                                    40 V
                                                                                                   PD)
                  FINNS LANE

                                                   | ANNAPOLIS ROAD RETAIL CENTER | 8
REGIONAL MAP                                       BEVERLY
                                                      FARMS
                                                                 MONTGOMERY
                                                                   SQUARE
                                                                                                                                                                         CONNECTICUT
                                                                                                                                                                           AVENUE
                                                                                                                                                                           ESTATES

                                                                                                       OLD
                                                                                                   GEORGETOWN                                                                                                                                   WHITE OAK
                                                                                                     ESTATES                                                                                                                                                                                                 CALVERTON
                                            LAKE
                                         NORMANDY                                                                                                                                                                                                                                                                                                                                                                    295
                                          ESTATES
                                                                                                                LUXMANOR                                                                                                                                        PINE HILL
                                                               FOX HILLS
                                                                                          270                                                                                                                                                                                                                    95
                                                                                                                                                                                                                         KEMP MILL

                                                                                                                                                                                                                                                                                                                                 BELTSVILLE

                                                                                                                                                                                                                                                                                             HILLANDALE
                                                                                                                                  PARKSIDE
                                                                                                                                                                                                                                         29

                                                                                                                                      NORTH
                                                                       BELLS MILL                                                   BETHESDA
                                                                                    WILDWOOD
                                                     MCAULEY                          HILLS                                                                                                                                                                                                                                                                                                                                                                                                 JERICHO
                                                      PARK                                                                                                                                                                                                                                                                                                                                                                                                                                    PARK
                  POTOMAC
                                                                                                                                                                                       FOREST                                                                 OAKVIEW
                                                                                                                                                                                        GLEN
                                                                                                                                 POOKS HILL

                                                                                                                                                                                                                                                                                                                                                                                                                                                        DUCKETTSVILLE

                                                                                                                                                                                                                                                                             ADELPHI                                                            SPRINGHILL
                                                                                                                                                                                                                                                              AVENEL                                                                               LAKE
   FAWSETT
                                                                                                                                                                                                ROSEMARY
                                                                                                                                                                                                                                                                                                                                                               495         GREENBELT
    FARMS                                                                                                                                                                                                      SILVER
                                                                                                                                                                                                  HILLS        SPRING

                                                                                                                                                                                                                                                              LANGLEY
                                                                                                                                                                                                                                                                PARK

                                                                                                                                                                                                                                                                                                                                                                                                           GODDARD
                                                                                                                                                                                                                                                                                                                                                                                                                                    GLENN DALE
                                                                                                                                             BETHESDA

                                                                                                                                                                                                                                     TAKOMA

                                                                                                                                                                                                                                                                                                                                                                                ANNAPOLIS ROAD
                                                                                                                                                                                                                                                                                                              COLLEGE                                                                                                                                                         HIGH BRIDGE
                                                                                                                                                                                                                                      PARK                                                      COLLEGE         PARK
     CROPLEY                                                                                                                                                                                                                                                                                                                                                                                                                                                                    ESTATES
                                                                                                                                                                                                                                                                                                HEIGHTS
                               CARDEROCK               495                                                                                                                                                                                                                                      ESTATES

                                                                                                                                                 CHEVY
                                                                                                                                                 CHASE
                                                                                                                                                TERRACE
                                                                                                                                                                                                                                                                                                                1                                        295
                                                                                                                                                                                                                                                                                                                                                                                 RETAIL CENTER
                                                                                                                                                                                                                                                                                                                                                                                                     NEW
                                                                                                                                                    FRIENDSHIP
                                                                                                                                                      VILLAGE
                                                                                                                                                                                                                            MANOR PARK        CHILLUM
                                                                                                                                                                                                                                                                                                                                 EAST
                                                                                                                                                                                                                                                                                                                                                                                                 CARROLLTON                450
                                                                                                                                                                                                                                                                                                                              RIVERDALE
                                                                                                                                                                                                              BRIGHTWOOD

                                                                                                                                                                                                                                                                                                                                                                                                                                                          HOLMEHURST

                                                                                                                                                                                                                                                                                                     HYATTSVILLE

                                                                                                                                                        TENLEYTOWN

                                                                                                                                                                                                                 PETWORTH                                                                                                                        DEFENSE
                                                                                                                                                                                                                                                                                                                                                 HEIGHTS                                        50
                                                                                                                                                                                                                                                                                                                BLADENSBURG

                                              MCLEAN                                                                                                                                                                                                                                   MT RAINIER
                                                                                                                                                                                                                                                                                                                                                                                       DODGE PARK

                                                                                                                                                         WESLEY                                                      PARK VIEW                                                                                                                                                                 GLENARDEN
                                                                                                                                                                                                       MT
                                                                                                                                                         HEIGHTS
                                                                                                                                                                                                   PLEASANT

                                                                                                                                                                                                              COLUMBIA
TYSONS                                                                                                                                                                                                         HEIGHTS                                                                                                                        CHEVERLY
                                                                                                                                                                                                                                                                                                                                                                                                                                                                  WOODMORE
CORNER
                                                                                                                                                                    GLOVER
                                                                                                                                                                     PARK
                                                                                                                                                                                                                                                                                                                                                                                      PALMER
                                                                                                                                                                                                                             LEDROIT      1                             50                                                                                                             PARK
                                                                                                                                                                                                                               PARK

                          PIMMIT HILLS

                                                                                                                                                                                                               WASHINGTON, DC
                                                                                                                                                                                                                                                                                                                                                                                                                             LAKE ARBOR
                                                                                                                                                                                                                                                           TRINIDAD

                                                                                                                  LEE HEIGHTS
                                                                                                GARDEN CITY
                                                                                                                                                                                                                                                                                                                     DEANWOOD                              CARMODY
DUNN LORING                                                                                                                                     LYON                                                                                                                                                                                                         HILLS
               IDYLWOOD                                                                                                                        VILLAGE
                                                                                                                                DOMINION
                                                                                                                                HEIGHTS
                                                                                                                                                                                66                                                                                                                                  BENNING
                                                                                                                                                                                                                                                                                                                    HEIGHTS
                                                                                                                                                        ARLINGTON
                                                                                                                                                                                                                                                                                                                                                           SEAT                                                                                                         KETTERING
                                                           FALLS
                                                                           66                                                                                                                                                                                                                                            MARSHALL
                                                                                                                                                                                                                                                                                                                                                         PLEASANT
                                                          CHURCH                                                                                                                                                                                                                                                          HEIGHTS

                                                                                                                        BALLSTON

                                                                                                                                                                                                                                              WASHINGTON
                                                                                                                                                                                                                                              NAVY YARD                                                                                                         WALKER MILL
                                                                                                                                BUCKINGHAM                                                                                                                                                                                                                                                                                                                                    OAK GROVE
                                                                                 SEVEN
                                                                                CORNERS
                                                                                                                                                                                                                                                                                                                              CORAL HILLS

                                                                                                                                                                                                                                                           ANACOSTIA
                                         JEFFERSON                                                                                                                                                                                                                                                                                                                         DISTRICT

                                                                                                                                                                             NATIONAL LANDING
                                                                                                                                                         ARLINGTON
                                                                                                                                                          VILLAGE                                                                                                                                                                                                          HEIGHTS

                                                                                                                                                                                  ADDISON
                                                                                                                                                                                  HEIGHTS

                                                                                                                                                                                                                                                                                                                                                            BERKSHIRE
                                                                                LAKE
                                                                                                                                                                                                                                                                DOUGLASS
                                                                              BARCROFT
                                                                                                                                                                                                                                                                                                                                                                                                    495
                                                                                                                                                                                                                                                                                                                                                                                                                                           WESTPHALIA
                                                                                                                                                                                                                                                                                                                                                                    FORESTVILLE

                                                                                                                                                                                                                                                                                                    MARLOW
                                                                                                                                                          395                                                                                                                                       HEIGHTS
               ACCOTINK                                                                                                     FORT WARD                                                                                                                                                   HILLCREST
                HEIGHTS                                                                                                      HEIGHTS
                                                                                                                                                                                                                                                                                         HEIGHTS
                                                                                                                                                                                                                                              WASHINGTON
                               ANNANDALE                                                                                                                                                                                                       HIGHLANDS

                   ANNANDALE                                                                                                                                                                                                                                                                        TEMPLE
                    TERRACE                                                                                                                                                                                                                                                                          HILLS
                                                                                                                                                                                                                                                                                                                                                                       CAMP
                                                                                                                  BROOKVILLE                                                                                                                                                                                                                                          SPRINGS

                                                                                                                                                                                                       | ANNAPOLIS ROAD RETAIL CENTER | 9
Option Terms in Bold Text                                                          Rent
                                                                                                                                     RENT ROLL                   Recoveries
    Unit             Tenant                   Area          Commence   Expiration    Date         Annual         Monthly     PSF     Inc. Over Prior   CAM & Ins.             RE Tax   Options

   7730              7-Eleven                 2,640          6/1/70     5/31/27      6/20        117,988.08      9,832.34    44.69          -             NNN                 NNN        1x5

                                                                                     6/24       129,786.00       10,815.50   49.16      10.00%

                                                                                     6/27       142,764.60       11,897.05   54.08      10.00%

    7732         Check Cash Depot             2,168          12/1/16   11/30/26      12/21       86,945.55       7,245.46    40.10          -             NNN                 NNN         -

                                                                                     12/22       89,553.92       7,462.83    41.31       3.00%

                                                                                     12/23       92,240.54        7,686.71   42.55       3.00%

                                                                                     12/24       95,007.75        7,917.31   43.82       3.00%

                                                                                     12/25       97,858.00        8,154.83   45.14       3.00%

   7738             AutoZone                  7,200          9/1/16     8/31/31      9/21       181,000.00       15,083.33   25.14          -              NN                 NNN       4x5

                                                                                     9/26       199,650.00       16,637.50   27.73      10.30%         LL Resp. Roof

                                                                                     9/31       219,615.00       18,301.25   30.50      10.00%         & Structure

                                                                                     9/36       241,576.00       20,131.33   33.55      10.00%

                                                                                     9/41       265,734.00       22,144.50   36.91      10.00%

                                                                                     9/46       292,308.00       24,359.00   40.60      10.00%

   7740          The Lube Center              1,960          4/1/18     3/31/33      4/22        110,315.64       9,192.97   56.28          -              NNN                NNN       2x5

                                                                                     4/23        113,073.48      9,422.79    57.69       2.50%

                                                                                     4/24        115,900.32      9,658.36    59.13       2.50%

                                                                                     4/25        118,797.84      9,899.82    60.61       2.50%

                                                                                     4/26        121,767.84      10,147.32   62.13       2.50%

                                                                                     4/27        124,812.00      10,401.00   63.68       2.50%

                                                                                     4/28        127,932.36      10,661.03   65.27       2.50%

                                                                                     4/29        131,130.60      10,927.55   66.90       2.50%

                                                                                     4/30       134,408.88       11,200.74   68.58       2.50%

                                                                                     4/31        137,769.00      11,480.75   70.29       2.50%

                                                                                     4/32        141,213.36      11,767.78   72.05       2.50%

                                                                                     4/33       144,743.64       12,061.97   73.85      2.50%

                                                                                     4/34       148,362.24       12,363.52   75.70      2.50%

                                                                                     4/35       152,071.32       12,672.61   77.59      2.50%

                                                                                     4/36       155,873.04       12,989.42   79.53      2.50%

                                                                                     4/37       159,769.92       13,314.16   81.52      2.50%

                                                                                     4/38       163,764.48       13,647.04   83.55      2.50%

                                                                                     4/39       167,858.28       13,988.19   85.64      2.50%

                                                                                     4/40       172,054.68       14,337.89   87.78      2.50%

                                                                                     4/41       176,356.08       14,696.34   89.98      2.50%

                                                                                     4/42       180,765.00       15,063.75   92.23      2.50%

Total Occupied                               13,968

Total Vacant                                    0

Total GLA                                     13,968                                | ANNAPOLIS ROAD RETAIL CENTER | 10
10 YEAR CASH FLOW
                                                 Year 1          Year 2           Year 3          Year 4          Year 5           Year 6           Year 7          Year 8          Year 9         Year 10          Year 11
                  For the Years Ending        Jul-2023        Jul-2024         Jul-2025         Jul-2026        Jul-2027        Jul-2028         Jul-2029        Jul-2030         Jul-2031        Jul-2032        Jul-2033
                            Occupancy          100.0%           100.0%          100.0%           100.0%          100.0%           100.0%          100.0%          100.0%           100.0%          100.0%           100.0%
Rental Revenue
  Base Rental Revenue                        $498,905         $506,322         $521,736         $527,489        $552,651        $571,085         $577,312        $583,716       $590,300           $617,717       $637,052
  Absorption & Turnover Vacancy                      $0              $0              $0               $0              $0               $0              $0               $0              $0              $0               $0
  Scheduled Base Rental Revenue              $498,905         $506,322         $521,736         $527,489        $552,651        $571,085         $577,312        $583,716       $590,300           $617,717       $637,052
  Other Revenue                                      $0              $0              $0               $0              $0               $0              $0               $0              $0              $0               $0
Total Expense Reimbursements                         $0              $0              $0               $0              $0               $0              $0               $0              $0              $0               $0
  Potential Gross Revenue                    $498,905         $506,322         $521,736         $527,489        $552,651        $571,085         $577,312        $583,716       $590,300           $617,717       $637,052
  Vacancy Allowance                                  $0              $0              $0               $0              $0               $0              $0               $0              $0              $0               $0
  Effective Gross Revenue                    $498,905         $506,322         $521,736         $527,489        $552,651        $571,085         $577,312        $583,716       $590,300           $617,717       $637,052
Operating Expenses
  Ground Rent                                  $85,623         $85,623          $85,623          $85,623         $85,623          $88,192         $88,192         $88,192          $88,192         $88,192         $90,837
Total Operating Expenses                       $85,623         $85,623          $85,623          $85,623         $85,623          $88,192         $88,192         $88,192          $88,192         $88,192         $90,837
Net Operating Income                          $413,282       $420,699          $436,113        $441,866        $467,028        $482,893         $489,120        $495,524         $502,109        $529,525         $546,215

Notes:

1) Cash flow model commences August 1, 2022
2) Ground Rent is increased on a CPI basis every 5 years and next increase is slated for August 1, 2022. Current projections are estimations for future CPI increases and 8/1/22 CPI increase is assumed to be a 17.5%
increase as of April 2022. CPI increase effective 8/1/2027 is assumed to be at 3%.
3) We have assumed 7-Eleven exercises their renewal in 2027 and Check Cash Depot is assumed to renew their lease for life of analysis at a 3%/year increase

                                                                                           | ANNAPOLIS ROAD RETAIL CENTER | 11
LEASE ABSTRACT - GROUND LEASE
LESSEE                                              Finn/Lanham LLC

LESSOR                                              Robert M Bradshaw and Geraldine T. Bradshaw

ADDRESS                                             Intersection of Finn’s Lane & Annapolis Road, Lanham, MD

TOTAL AREA                                          Originally 2.966 acres of land and now 2.15 acres of land (due to widening of street)

LEASE TERM                                          Ninety Nine (99) Years

LEASE COMMENCEMENT                                  7/17/1962

LEASE EXPIRATION                                    7/31/2061

RENT COMMENCEMENT                                   8/1/1962
                                                    For the next ensuing ninety-eight (98) years of the term- the rent shall be adjusted by increasing or decreasing at the end of each five (5)
BASE RENT & ESCALATIONS                             years (cumulative) from the date of this lease according to the purchasing power of the consumer dollar in the United States as to the date
                                                    of signing this lease and date of adjustments. The determining of said purchase power is to be stated by the US Dept. of Labor.
                                                    Any arrearage, of Fixed Annual Rent, of more than thirty (30) days shall be deemed a material breach of the lease and shall entitle the
                                                    Lessor, at their option, to terminate the same for with. If the Lessee fails to pay any additional expenses, costs, premiums, utilities, etc.;
DEFAULT
                                                    the Lessor, at their option, may pay any such expenses and may add the amount paid, together with interest, to be computed at the
                                                    rate of 6% per annum.
REAL ESTATE TAXES                                   Paid by Lessee within thirty (30) days

                                                    Paid by Lessee, adequate general liability insurance; in no event be less than $100,000 in case of injury to one person and $500,000
INSURANCE
                                                    in case of injury to more than one person.

RENT SCHEDULE

              LEASE YEAR                                       MONTHLY RENT                                        ANNUAL RENT                                           INCREASES

                  8/1/62                                           $750.00                                            $9,000.00                                           CPI / 5Yr

                  8/1/17                                           6,072.56                                          $72,870.72                                           CPI / 5Yr

                  8/1/22                                          $7,135.26                                          $85,623.10                                           CPI / 5Yr

NOTES:

*Rent increases are calculated on a CPI for all urban consumers adjustment basis. July 2012 CPI value was 229.104 and July 2017 was 244.786, a 6.8449% increase, thus resulting
in a 6.8449% rent increase effective Aug 2017

**The next contractual rent increase is effective Aug 2022. The increase in rent will result from the CPI increase from the last adjustment period, July 2017. As of March 2022, the CPI value is
287.504, a 17.4512 % increase from last adjustment period. For modeling purposes, the rent increase is budgeted at 17.5% starting Aug, 1, 2022

                                                                           | ANNAPOLIS ROAD RETAIL CENTER | 12
LEASE ABSTRACT

GUARANTOR               7-Eleven, Inc.
                        Lessee agrees to pay all taxes levied upon personal property, including trade fixtures and inventory, kept on the leased premises as well as all
TAXES
                        taxes levied against the land and the building and improvements situated thereon during the term of this Lease.
                        Lessee shall have the right to assign or sublease the whole or any part of the demised premises, provided that any assignment or sublease
ASSIGNMENT              shall be subject to all of the terms and conditions of this lease and that lessee shall remain primarily liable for the payment of the rent and the
                        performance of the terms and conditions of this lease.
                        Lessor agrees to maintain the structural soundness of the building. Lessee agrees to keep both the interior and the exterior of the building in
REPAIRS & MAINTENANCE   good repair, including the roof, plumbing, electrical wiring, air conditioning and heating equipment, to maintain the surface of the parking area,
                        and to paint the exterior walls of the building and be responsible for all glass, casualty damage and reasonable wear and tear expected.
                        Lessee agrees, at Lessee's expense, to maintain in force continuously throughout the New Term, commercial general public liability insurance
INSURANCE
                        covering the Premises with combined single limit coverage of $3,000,000.
UTILITIES               Lessee agrees to pay, before delinquency, all charges for gas, electricity, and water used by it.

                                                            | ANNAPOLIS ROAD RETAIL CENTER | 13
LEASE ABSTRACT
GUARANTOR             AutoZone, Inc.
                      Tenant maintains the common area related to the demises premises, in the event Landlord wants to assume control of the property maintenance, Tenant shall be required to pay for
COMMON AREA COSTS
                      their pro rata share of the outlined costs in Section 6C of the lease. Contact agent for more details.
                      Except for assignments or sublets to parents, affiliates, subsidiaries of Tenant, or collateral assignment to a bank, financial institution, insurance company or other lender which
                      involves the financing of Tenant's improvements or fixturing of the Demised Premises by Tenant, including, without limitation, a mortgage or other transaction (all of the foregoing
                      shall be deemed a permitted assignment or sublease and shall not require the consent of Landlord), Tenant may not assign this Lease or sublet the Demised Premises or any part
ASSIGNMENT &
                      thereof without the prior written consent of Landlord, such consent not to be unreasonably withheld, delayed or conditioned. Notwithstanding the foregoing, Tenant may assign or
SUBLETTING
                      sublet this Lease without the consent of Landlord if such assignment or subletting is to facilitate the sale by Tenant of all or a portion of Tenant's chain of stores (including not less
                      than a majority of Tenant's AutoZone stores in the State of Maryland, Washington, D.C. and Commonwealth of Virginia). Notwithstanding any subletting or assignment, the Demised
                      Premises shall be used only for the Permitted Use, and Tenant shall remain primarily liable for the performance of all the terms and conditions of this Lease.
                      All Real Estate Taxes (as defined in Section 6(d), and personal property taxes assessed against the Demised Premises or Tenant's personal property located therein, which accrue
TAXES                 during the Term or any Extension Period shall be paid by Tenant prior to delinquency directly to the applicable taxing authority, with a confirmation and evidence of such payment
                      being sent simultaneously to Landlord.
                      Throughout the Term and any Extension Period, Tenant shall maintain commercial general liability insurance for injury to person (including death} or damage to property occurring
                      within the Demised Premises or arising out of the use and occupancy thereof by Tenant, its licensees, employees, invitees, agents, customers or invitees. Such insurance shall be with
INSURANCE
                      minimum single limits of Two Million Dollars ($2,000,000.00) for personal injury, death or property damage, together with additional umbrella coverage of not less than Five Million
                      Dollars ($5,000,000.00) per occurrence, and Landlord, Landlord's property manager and mortgagee if identified to Tenant shall be named as additional insureds under the policy.
                      Landlord shall provide to the Demised Premises throughout the Term and any Extension Period such sanitary and storm sewer facilities and such utilities (including, without limitation,
UTILITIES             water, electric power and gas) as the same exist at the date of this Lease. Tenant agrees to pay for all such utilities furnished to the Demised Premises and which are consumed by
                      Tenant, during the Term and any Extension Period. Tenant shall pay for all utility hook-up, capital recovery and other fees or connection charges for utility service.
                      Landlord agrees for itself, its successors and assigns, its managers and members (holding more than ten percent (10%) of its ownership interests), that none of the foregoing shall
                      use, suffer, permit or consent to the use or occupancy of any part of the Shopping Center ( except for the Demised Premises) as an auto parts store or for the sale of automobile parts,
                      supplies and/or accessories as long as this Lease is in effect. This restriction shall not apply to any business whose principal business is a drug-store and/or pharmacy, grocery store,
                      department store, variety store, hardware store, home improvement store, convenience store or any other seller of a broad mix of general merchandise which sells auto (or similar)
                      parts as an incidental part of its general merchandise business; provided that, no business sells automobile carburetors, starters, brakes, alternators, fuel pumps, water pumps or other
                      coolant pumps for off-premises installation. Notwithstanding the foregoing, Landlord shall be permitted to lease the remaining property in the Shopping Center to oil change, auto
PROTECTIVE COVENANT   repair, car wash and tire repair businesses, including, but not limited to, businesses such as the current Shopping Center tenant trading as "Grease-N Oil Xpress" and its successors
                      or assigns, or Meineke, Mr. Tire, Tires Plus, Monro Muffler or Jiffy Lube, Honest 1 Auto Care. Prohibited uses of the Shopping Center include the following: manufacturing or industrial
                      uses; offices, either private or government (including but not limited to any type of medical office, clinic or facility, but excluding management offices within retail stores); flea markets
                      or similar business; adult entertainment, commercial indoor amusements; schools of any type; churches; car rentals or sales parking vehicles offered for lease or sale in the parking
                      areas of the Shopping Center; nightclubs; cocktail lounges; pawn and gun shops; family planning clinics; taverns; entertainment facilities; undertaking establishments; bingo games,
                      casinos or off-track betting agencies; post offices or postal facilities; gymnasiums; spas (other than national or regional massage facilities such as "Massage Envy", hair salons, nail
                      salons and similar businesses, which shall not be prohibited), theaters, either motion picture or live; bowling alley; skating rink of any type; or call centers.
                      Landlord shall maintain the following in good working order and repair throughout the Term and any Extension Period: the exterior portions and structural elements of the building on the Demised
                      Premises, and any improvements outside of the building serving the Demised Premises, including, but not limited to, the roof, roof structures and supports, foundations and structural supports
LANDLORD OBLIGATION   (except that Tenant shall be responsible for the repair, maintenance and replacement of any of Tenant's improvements, including the structural support Tenant may install in its initial buildout),
                      structural or load bearing walls (except interior painting or other maintenance), exterior termite and other vermin protection, structural subfloors (excepting floor covering), gutters, downspouts,
                      streets, curbs and sidewalks.
                      Subject to Landlord's obligations under Section 12, and Landlord's right (following receipt of Tenant's consent) to assume management and control of the Tenant Maintenance Area as set forth in
                      Section 4(c), Tenant shall make and pay for all maintenance, repairs and replacements to the Demised Premises and Tenant Maintenance Area, including but not limited to maintaining, repairing,
TENANT OBLIGATION
                      replacing, lighting, cleaning, removing snow and ice, removing trash and debris, paving, seal­coating and striping the parking areas and landscaping the grounds of the Tenant Maintenance Area.
                      Tenant shall also be responsible for the repair, maintenance and replacement of any structural support installed by Tenant during the Term or any Extension Period.
                      All those portions of the Shopping Center shown on Exhibit "B" which are not presently occupied by buildings or other improvements, designated as striped spaces as of the Commencement Date,
PARKING               shall be reserved for the shared and common use by Tenant and the other tenants and occupants of the Shopping Center... Tenant agrees at its own expense to maintain, repair, and replace as
                      necessary throughout the Term the portion of the Parking Area which is within Tenant's Maintenance Area.

                                                                                | ANNAPOLIS ROAD RETAIL CENTER | 14
LEASE ABSTRACT
GUARANTOR                 WLR Holding Company, Inc
                          Tenant expressly covenants that Tenant shall not voluntarily or involuntarily assign, or sublet the Premises or any part thereof, or suffer or permit the Premises or any
ASSIGNMENT & SUBLETTING   part thereof to be used or occupied by others, by operation of law or otherwise, including but not limited to a management or similar arrangement, without the prior
                          written consent of Landlord in each instance, which consent shall not be unreasonably withheld, conditioned, or delayed.
                          As used herein, the phrase "Real Estate Taxes" shall mean all taxes, assessments, water charges and sewer rents, rates and charges, excises, levies, capital levy, license
                          and permit fees and other governmental charges (including but not limited to interest and penalties associated with Tenant's failure to pay same), general and special,
                          ordinary and extraordinary, foreseen and unforeseen, of any kind and nature whatsoever which at any time prior to or during the Lease Term may be assessed, levied,
                          imposed upon or become a lien on the Premises, or any part thereof, or for any use or occupation of the Premises, including but not limited to any and all assessments
                          by or on behalf of Prince George's County, Maryland National Capital Park and Planning Commission, Stormwater/Chesapeake Bay Water Quality, Washington
TAXES
                          Suburban Transit Commission, and Front Foot Benefit charges imposed by the applicable trucing authorities, and expenses incurred by Tenant in connection with any
                          contest or appeal of such Taxes as hereinafter provided. Not in limitation of the foregoing provisions of this paragraph (i), Tenant shall pay directly to Prince George's
                          County, prior to the semiannual and annual due dates therefore, the taxes and fees reflected on the Consolidated Tax Bill for each Tax Year during Term, as separately
                          assessed for parcel of land on which the Premises is located (both land and building), known as Tax Account No. 20-2178184, or as the same may be reassigned or
                          consolidated by the taxing authorities.
                          On the date of Landlord's Tender of Delivery, Tenant shall have all accounts for utilities serving the Premises changed to the name of Tenant. As of the Tender of
                          Delivery, Tenant shall pay, on or before the due dates thereof, directly to the proper authorities charged with the collection thereof, all charges for water, sewer, gas,
                          electricity, cable, telephone, internet and other utilities or services used or consumed on the Premises and those in connection with easements and other appurtenant
UTILITIES                 rights or obligations that benefit or burden the Premises for which the owner of the Premises is thereafter obligated to pay. Landlord shall not be responsible in any
                          manner and shall have no obligation whatsoever for the adequacy, suspension, interruption, or curtailment of any services to the Premises, regardless of the cause
                          thereof (unless as a result of Landlord's negligence or willful misconduct), and, except as noted above, no such suspension, interruption or curtailment shall give rise to
                          any claim for abatement or other compensation to Tenant from Landlord.
                          During the Term, Tenant shall maintain, at Tenant's expense, commercial general liability insurance with respect to claims arising in or about the Premises in an
                          amount not less than $1,000,000 per occurrence, $2,000,000 in the aggregate, together with additional umbrella coverage of not less than Five Million Dollars
                          ($5,000,000.00) per occurrence, insuring both the Tenant's and Landlord's interests. Tenant's insurance policy shall (i) name Landlord, its asset manager, property
                          manager, any mortgagee, and such other parties as Landlord may designate in writing, as additional insureds, and (ii) provide that the policy shall not be modified or
                          canceled without at least thirty (30) days prior written notice to Landlord. Tenant shall also maintain, at Tenant's expense, (i) insurance on Tenant's personal property
                          kept in the Premises in an amount not less than the full replacement cost thereof, (ii) worker's compensation insurance in at least statutory minimum limits, and
INSURANCE
                          (iii) automobile liability insurance on all vehicles used in connection with the Premises with a combined single limit of $1,000,000. Such insurance policies shall be
                          primary. The insurers in such policies shall have a Best's Insurance Reports rating of A-; X or better. Under no circumstances shall Landlord be liable to Tenant for any
                          loss, damage to or theft of Tenant's property or for Tenant's loss of business. Tenant hereby waives all claims, rights of recovery and, on behalf of Tenant's insurance
                          company(ies), rights of subrogation, with respect to any such loss, damage or theft. During the Term, Tenant shall, at Tenant's expense, keep the Building and
                          improvements constituting the Premises insured for at least 100% of their full replacement cost against loss or destruction by fire and the perils, including vandalism
                          and malicious mischief, commonly covered under the standard extended coverage endorsement in Prince George's County, Maryland.

                                                                      | ANNAPOLIS ROAD RETAIL CENTER | 15
LEASE ABSTRACT
                              In no event shall the Premises or other portions of the Shopping Center be used for any of the following uses or purposes: manufacturing or industrial uses;
                              offices, either private or government (including but not limited to any type of medical office, clinic or facility, but excluding management offices within retail
                              stores); flea markets or similar business; adult entertainment, commercial indoor amusements; schools of any type; churches; car rentals or sales parking
                              vehicles offered for lease or sale in the parking areas of the Shopping Center; nightclubs; cocktail lounges; pawn and gun shops; family planning clinics; taverns;
                              entertainment facilities; undertaking establishments; bingo games, casinos or off track betting agencies; post offices or postal facilities; gymnasiums; spas
                              ( other than national or regional massage facilities such as "Massage Envy", hair salons, nail salons and similar businesses, which shall not be prohibited),
                              theaters, either motion picture or live; bowling alley; skating rink of any type; or call centers. In no event shall the Premises or other portions of the Shopping
PROHIBITED USES               Center be uses as an auto parts store or for the sale of automobile parts, supplies and/or accessories as long as the Lease dated February 24, 2016 between
                              Landlord and AutoZone Development, LLC is in effect. This restriction shall not apply to any business whose principal business is a drug-store and/or
                              pharmacy, grocery store, department store, variety store, hardware store, home improvement store, convenience store or any other seller of a broad mix of
                              general merchandise which sells auto (or similar) parts as an incidental part of its general merchandise business; provided that, no business sells automobile
                              carburetors, starters, brakes, alternators, fuel pumps, water pumps or other coolant pumps for off-premises installation. Notwithstanding the foregoing,
                              Landlord shall be permitted to lease the remaining property in the Shopping Center to oil change, auto repair, car wash and tire repair businesses, including, but
                              not limited to, businesses such as the current Shopping Center tenant trading as "Grease-N Oil Xpress" and its successors or assigns, or Meineke, Mr. Tire, Tires
                              Plus, Monro Muffler or Jiffy Lube, Honest 1 Auto Care.
                              Subject to and limited by the provisions of Exhibit C, Landlord agrees that during the Term of this Lease it shall not lease any other portion of the Shopping
                              Center to a tenant for the purpose of operating an automotive oil change facility performing other routing automotive maintenance and preventative services
                              similar in concept to the Tenant's "The Lube Center" facility, as in effect as of the Effective Date; provide however, nothing contained in this Section 3 (B) shall be
                              deemed to require Landlord to modify the terms of existing leases ( or extensions thereof) with tenants of the Shopping Center, as of the Effective Date. Tenant
NON-COMPETE
                              acknowledges that (i) the permitted use of AutoZone lease at the Shopping Center allows the "retail sale of automotive parts, supplies and accessories, and
                              any products normally sold in other AutoZone auto parts, supply and accessories stores", and (ii) the permitted use of7 Eleven at the Shopping Center allows
                              "the retail sale of merchandise customarily sold at stores operated by or under franchise from [7 Eleven] or at grocery stores commonly called supermarkets,
                              including but not limited to... gasoline and petroleum products, and sundries, and for any other lawful purpose."
                              The "Tenant Maintenance Area" is the area of land outlined and labelled as such on Exhibit A. Subject to Landlord's right to assume management and control of the Tenant
                              Maintenance Area as set forth in paragraph (b) below, during the entire Term and applicable Extension Periods, Tenant shall, at Tenant's sole expense, manage, make and
                              perform all maintenance, repairs and replacements to the Tenant Maintenance Area, including but not limited to lighting, cleaning, removing snow and ice, removing trash
TENANT MAINTENANCE AREA
                              and debris, paving, patching, seal-coating and striping the parking areas and landscaping the grounds of the Tenant Maintenance Area. As to the Tenant Maintenance Area,
                              Tenant acknowledges the rights of other tenants of the Shopping Center and their customers for parking, ingress and egress. Tenant and its customers, agents, employees
                              and invitees shall have reciprocal rights for parking, ingress and egress over other tenant maintenance areas and common areas within the Shopping Center.
                              Tenant shall, at Tenant's sole expense, keep the Premises, including but not limited to any and all structural portions and components of the Premises, along with all
                              Alterations in good order, condition and repair, including, but not limited to, foundation, load bearing walls, columns and structural beams and trusses, roof, exterior walls,
                              fire sprinkler system, alarm and/or smoke detection systems, fire hydrants, parking lots, walkways, parkways, driveways, landscaping, fences, signs and utility systems,
TENANT MAINTENANCE, REPAIR,
                              paint to exterior or interior surfaces, windows, doors or plate glass of the Premises, all equipment or facilities, such as plumbing, HV AC equipment, electrical, lighting
AND REPLACEMENT
                              facilities, boilers, pressure vessels, fixtures, interior walls, interior surfaces of exterior walls, ceilings, floors, windows, doors, plate glass, and skylights. Tenant, in keeping
                              the Premises in good order, condition and repair, shall exercise and perform good maintenance practices. Tenant's obligations shall include restorations, replacements or
                              renewals when necessary to keep the Premises and all improvements thereon or a part thereof in good order, condition and state of repair.

COMMON AREA COSTS             Tenant is obligated to reimburse Landlord for their pro rata share of Common Area Costs. Please contact agent for list of applicable and non-applicable common area costs.

MANAGEMENT FEE                Tenant is obligated to management fees not to exceed five percent (5%) of gross revenues derived by Landlord from the Shopping Center.

                                                                              | ANNAPOLIS ROAD RETAIL CENTER | 16
LEASE ABSTRACT
GUARANTOR              CBI of Maryland, Inc.
                       Tenant shall at all times during the Lease Term take good care of and keep the Leased Premises (including the roof), parking areas, driveways and
                       grounds and the improve­ments, fixtures, equipment and appurtenances therein and thereto (including, but not limited to, HVAC system, interior and
                       exterior windows, interior and exterior doors, including locks and hardware, pipes, plumbing, water and sewer connections, light fixtures and roof
TENANT OBLIGATION
                       bracing) in good order and condition and, at Tenant's sole cost and expense, shall make all necessary repairs thereto and replacements thereof, which
                       repairs and replacements shall be in quality and class at least equal to the original work. Tenant shall be responsible for snow and ice removal, weed
                       control and trash removal, inside and outside the Leases Premises.
                       At all times during the Lease Term, Tenant, at its sole cost and expense, shall provide and keep in full force and effect a policy of public liability insurance,
                       with respect to the Leased Premises and the business of Tenant in, on, within, from or connected with the Leased Premises, naming Landlord and Broker
INSURANCE
                       as additional insureds, pursuant to which the limits of liability shall be $1,000,000.00 in respect to any one occurrence, and at least $2,000,000.00 in
                       respect to the combined limit of liability.
                       Tenant agrees to pay to Landlord, as additional rent, within five (5) days of notice from Landlord, the Taxes on the Leased Premises. Tenant agrees to pay
                       the Taxes, as additional rent, as follows: on or about July 1 of each year Landlord shall deliver to Tenant the real estate tax bill for the Leased Premises.
TAXES
                       Tenant shall have until September 30 to pay the Taxes directly to Prince George's County without penalty. Tenant's failure to pay the Taxes on or before
                       September 30 shall be an event of default under this Lease.
                       Check Cash Depot, Dollar Store and/or any other use on the Check Cash Depot list of uses: Checks Cashing, Money Orders Sales, Transfer Money,
USE OF PREMISES        Utility Bills Payment, Auto Insurance, Passport Pictures, Lottery Tickets Sale, Bus Cards Sale, Fax and Copies, Phone Cards Sale, Tags and Titles, Cellular
                       Phones and General Merchandise, Key Maker.
                       Tenant shall pay on a timely basis to the appropriate utility or other supplier, all charges for water, sewer, gas, electricity, light, heat, power, telephone
UTILITIES
                       and all other utility and communication services, used, rendered and/or supplied upon or in collection with the Leased Premises.
                       Landlord agrees that, in the event CBI of Maryland, Inc. sells its business and assigns this Lease in accordance with its provisions, and provided that
CONTINUING LIABILITY   during the two (2) year period following the date of such Landlord approved assignment, (a) Landlord remains satisfied with the demonstrated
FOLLOWING ASSIGNMENT   creditworthiness and financial strength of the assignee, and (b) there is no default of this Lease, Landlord agrees to release CBI of Maryland, Inc. from
                       any further obligations under the Lease which accrue after such two (2) year period.
                       Tenant has indicated to Landlord that it may seek to divide the Premises into two (2) separately demising stores, for the operation of the check cashing
                       business and Metro PCS, which shall require the consent of Landlord. Landlord agrees not to unreasonably withhold, delay or condition its consent to
PROPOSED DIVISION OF   such action, provided that Tenant, at its expense, (a) complies with all applicable laws, codes, rules and regulations, (b) obtains all necessary permits,
PREMISES BY TENANT     ( c) provides detailed architectural and engineering plans and specifications acceptable to Landlord in its reasonable discretion, ( d) performs all such
                       construction using reputable, licensed contractors who provide evidence of satisfactory insurance coverage to Landlord, and (e) provides to Landlord
                       as-built architectural drawings immediately after the completion of such construction.

                                                                | ANNAPOLIS ROAD RETAIL CENTER | 17
TENANT OVERVIEWS
                                            7-Eleven is an American international chain of retail convenience stores, headquartered in Dallas, Texas. Originally
                                            founded in 1927, the company operates, franchises, and licenses over 78,000 stores in 19 countries – offering
                                            services catering to the nationality they operate in. The world’s largest and most recognized convenience store,
                                            7-11 is known for its signature Slurpee and Big Gulp beverages as well as their private 7-Select branded products,
                                            including fresh-made daily sandwiches, fruit, salad and bakery items as well as hot and prepared foods and
                                            beverages. A pioneer in technology for convenience stores, 7-Eleven was the first to offer to-go coffee cups, offer
          78,000+ Locations                 self-serve soda fountains, and operate 24 hours a day – now, 7-Eleven offers the 7Rewards program through the
      https://www.7-eleven.com/             7-Eleven app and in certain locations offer on-demand delivery options. The Annapolis Road location has been in
                                            occupancy since 1970, recently securing a long-term extension through 2027.

                                            Founded in 1979 – AutoZone has revolutionized the auto part industry, growing to be a leading retailer and
                                            distributor of automotive replacement parts and accessories in 50 US States, Washington DC, Puerto Rico, Mexico,
                                            and Brazil. AutoZone debuted on the NYSE (AZO) in 1991 and has since grown to over 6,000 locations in 2022.
                                            Most recently, AutoZone was recognized as the 39th Best Employer worldwide by Forbes and reached a total of
          6,000+ Locations                  90,000 employees. The company offers various products including new and remanufactured automotive hard parts,
     https://www.autozone.com/              maintenance items, accessories, and non-automotive products. AutoZone also offers commercial sales programs to
                                            local, regional, and national repair stations, dealers, service stations, and public sector accounts. In occupancy since
                                            2016 – AutoZone has a long term lease through 2031 and operates under a Corporately guaranteed NN lease.

                                            The Lube Center, which operates under the WLR Automotive Group umbrella, is one of multiple automotive disciplines
                                            within the company, including other businesses such as The Auto Repair, The Auto Spa, The Auto Spa Express and
                                            Mighty Auto Parts. The WLR Automotive Group employees over 300 employees with a robust presence in the DC
                                            metropolitan area and Pennsylvania – with over 30 various locations between the different company stores, offering
                                            a varying repair, carwash, and lube services. The Lube Center offers drive-thru services including multi-point oil change
                                            packages as well as preventative air conditioning, filtration, cooling system, drivetrain, electrical, engine, fuel system,
13 Locations (30+ across their banners)     light, tire, and transmission services. The Lube Center offers convenience in every endeavor, with stay-in-your-car
  https://www.washluberepair.com/           drive-thru services and free top-offs between visits. The Annapolis road location benefits from over $600,000 of
                                            tenant investment since taking occupancy in 2018, and is on a long term lease through 2033.

                                            Check Cash Depot, founded in 1994, provides innovative financial services with high quality standards and the
                                            latest technology. A money services business, Check Cash Depot provides customers with easy solutions to turn
                                            their paycheck, or other checks, into cash without having to rely on a traditional bank account. The store accepts a
                                            variety of checks, including payroll, personal, government, money order, cashier, tax refund and insurance checks.
                                            Check Cash Depot offers services including low-fee Check Cashing with no limit, money transfers domestically
                                            and internationally, money orders, and bill payments. An exceptional benefit to the location, the building is
                                            equipped with two drive-thru lanes and per their lease, the tenant has the right to operate a cellular store on the
30 Locations (75+ across their banners)
                                            premises, which it has elected to – adding to the location’s suite of services with a Metro by T-Mobile branch.
     https://checkcashdepot.com/
                                            The Metro by T-Mobile location operates under the Check Cash Depot lease, which has term through 2026.

                                          | ANNAPOLIS ROAD RETAIL CENTER | 18
LOCATION OVERVIEW                                                                                          POPULATION
                                                                                                           897,412
PRINCE GEORGE’S COUNTY                                                                                                            AVG. HH
Prince George’s County is located directly east of Washington, D.C., and with over 897,000
                                                                                                                                  INCOME
residents it is the second most populous county in the state of Maryland. The county has                                       $106,655
grown by over 34,000 people from 2010-2019, which is in large part due to its direct proximity
to the nation’s capital. Prince George’s County is home to eight Colleges and Universities,                       ANNUAL
including the headquarters to the county’s largest employer, the University of Maryland                           POPULATION
System, which staffs nearly 18,800. Prince George’s is also home to one of largest technology
                                                                                                                  GROWTH
and aerospace sectors in the state, including Joint Base Andrews, NASA Goddard Space Flight
Center, FDA, NOAA, and the USDA Beltsville Agricultural Research Center, the world’s largest
                                                                                                            0.52%
agricultural research complex. Major private employers include UPS, Giant Food, Comcast,                                          AVG. HH
Medstar Health, Dominion Health, and Verizon. These industries together create a strong,                                          INCOME
downturn-resistant job market providing an excellent long-term economic outlook for the
county, which has AAA credit rating.
                                                                                                                               GROWTH
                                                                                                                               1.98%
                                                                                                              MAJOR EMPLOYERS

                                                                     | ANNAPOLIS ROAD RETAIL CENTER | 19
#1 LARGEST SCIENCE AND
                                                        LOCATION OVERVIEW
      ENGINEERING WORKFORCE                                                                              WASHINGTON, DC
                IN THE NATION
                                                The Washington DC Metropolitan Statistical Area boasts a population of approximately
#1 LARGEST METROPOLITAN AREA                 6.3 million people, growing at an annual rate a north of 1%. The region has remained one of
                                            the best-performing economies in the U.S., with an average household income of $145,000,
    IN SOUTH ATLANTIC DIVISION                a number that is set to reach $160,000 by 2026. The DC MSA largely benefits from being
                                            one of the most dynamic economies in the U.S., driven by a highly educated workforce, with
                                               more than 50% possessing a bachelor’s degree or higher. This highly educated workforce
 17 FORTUNE 500 COMPANY HQS
                                              is employed in several prevalent industries, including government, biotechnology, defense
        WITHIN 25 MILES OF DC                  contracting, and tourism. The Greater Washington region has gained more than 300,000
                                             jobs since 2000, one of the highest numbers of any metropolitan region in the country and
                                              has consistently maintained unemployment rates below the national average. The Greater
        650,000 NEW RESIDENTS              Washington region is also one of two metropolitan regions in the U.S. with three world-class
                    SINCE 2010           airports: Washington Dulles International Airport (IAD), Baltimore/Washington International
                                           Thurgood Marshall Airport (BWI), and Ronald Reagan Washington National Airport (DCA).
     #6 LARGEST METROPOLITAN
STATISTICAL AREA IN THE NATION

      3 WORLD CLASS AIRPORTS
             (BWI, DCA & IAD)

          ONE OF THE LOWEST
      UNEMPLOYMENT RATES IN
         THE U.S (3.9% IN 2021)

                                  | ANNAPOLIS ROAD RETAIL CENTER | 20
DEMOGRAPHICS
           Beltsville
                                                                                        2021 DEMOGRAPHIC SUMMARY
                                                                                         1 MILE        3 MILE     5 MILE
                                                                                                  TOTAL POPULATION
                            Greenbelt                                                    15,972        134,887    324,118

                                                                                        AVERAGE HOUSEHOLD INCOME
      College                                                                           $75,867        $88,174   $93,932
       Park                          Lanham
                                   SITE
                                                                                                    HOUSEHOLDS
                                                                                         5,153         43,476     109,049

 Hyattsville
                          1 MILE
                                                                                                 2021 - 2026 ANNUAL
                                                                                                 GROWTH SUMMARY
                 3 MILE                                                                  1 MILE        3 MILE     5 MILE
                                                                                             POPULATION GROWTH

     5 MILE
                                                                                         .88%           .31%          .72%
                                                                                        AVERAGE HOUSEHOLD INCOME
                                                                    Kettering
                                                                                         1.98%          1.99%     1.89%

                                                               DATA SOURCED FROM ESRI
                                              | ANNAPOLIS ROAD RETAIL CENTER | 21
DISCLAIMER NOTICE & NON-ENDORSEMENT

                   CONFIDENTIALITY DISCLAIMER
                   This Investment Memorandum (“Memorandum”) is furnished to prospective purchasers solely to facilitate the purchaser’s consideration of Subject
                   Property. The Memorandum contains proprietary information and was prepared by KLNB, LLC (“KLNB”) using information compiled from sources
                   we consider to be reliable. By receipt of this Memorandum, you agree that: (a) the Memorandum and its contents are of a confidential nature and
                   that you will hold and treat it in strictest confidence in full compliance with the separate confidentiality agreement you have executed; (b) you will
                   not reproduce, transmit or disseminate the information contained in the Memorandum through any means, or disclose this Memorandum or any
                   of its contents to any other entity without the prior written authorization of KLNB nor will you use this Memorandum or any of its contents in any
                   fashion or manner detrimental to the interests of KLNB or seller; and (c) upon request you will return the Memorandum without retaining any copy
                   or extract of any portion thereof; and (d) Arris Realty Capital, LLC is a joint venture between KLNB, LLC and Columbia National Real Estate Finance,
                   LLC. KLNB, LLC may receive compensation in the event that KLNB, LLC, an agent or affiliate thereof, refers you to Arris Realty Capital, LLC; Columbia
                   National Real Estate Finance, LLC, or an affiliate thereof, for financing of a real estate transaction.

                   This Memorandum does not purport to be all-inclusive or to contain all the information which prospective purchasers may desire and is a
                   summary upon which prospective purchasers are not entitled to rely. Certain documents and materials are described herein in summary form.
                   The summaries are not complete descriptions of the documents and materials. Interested parties are expected to review all such documents
                   and materials independently. Market financial projections are provided for reference purposes only and are based on assumptions relating to the
                   general economy, competition and other factors beyond the control of KLNB and are, therefore subject to material variation.

                   Additional information and an opportunity to inspect the Property will be made available to qualified prospective purchasers upon request. Each
                   purchase offer is to be based strictly and entirely upon the purchaser’s independent investigation, analysis, appraisal and evaluation of facts and
                   circumstances deemed relevant by the purchaser. Neither Owner, KLNB nor any of their respective directors, officers or affiliates have made
                   any representation or warranty, express or implied as to the accuracy or completeness of this Memorandum or any of its contents, and no legal
                   commitment or obligation shall arise by reason of this Memorandum or its contents.

                   This offering is submitted and received with the understanding that all negotiations for the acquisition of the herein described property will be
                   conducted through KLNB. The sellers and KLNB expressly reserve the right, at their sole discretion, to reject any or all expressions of interest or
                   offers to purchase the Property and/or terminate discussions with any entity at any time with or without notice.

          ISG

INVESTMENT SALES GROUP

                                                                            | ANNAPOLIS ROAD RETAIL CENTER | 22
ANN A P OL IS ROA D RETAIL CE NTE R
                          CHRIS BURNHAM                VITO LUPO            ANDY STAPE              JAKE FURNARY
                            443.632.2044             202.652.2334          202.652.2335              202.420.7767
                         cburnham@klnb.com          vlupo@klnb.com        astape@klnb.com         jfurnary@klnb.com

          ISG                BALTIMORE OFFICE              WASHINGTON, DC OFFICE               TYSONS OFFICE
                         100 WEST ROAD, SUITE 505     1130 CONNECTICUT AVE, SUITE 600   8065 LEESBURG PIKE, SUITE 700
INVESTMENT SALES GROUP     BALTIMORE, MD 21204             WASHINGTON, DC 20036               TYSONS, VA 22182
You can also read