MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572

Page created by Pedro Mendoza
 
CONTINUE READING
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
Offering Memorandum

MYRTLE BEACH REDEVELOPMENT OPPORTUNITY
             9619 Shore Drive • Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
NON-ENDORSEMENT AND DISCLAIMER NOTICE

Confidentiality and Disclaimer
The information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap and
should not be made available to any other person or entity without the written consent of Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified
information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due
diligence investigation. Marcus & Millichap has not made any investigation, and makes no warranty or representation, with respect to the income or expenses for the subject property, the
future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCB's or
asbestos, the compliance with State and Federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any
tenant's plans or intentions to continue its occupancy of the subject property. The information contained in this Marketing Brochure has been obtained from sources we believe to be
reliable; however, Marcus & Millichap has not verified, and will not verify, any of the information contained herein, nor has Marcus & Millichap conducted any investigation regarding these
matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to
verify all of the information set forth herein. Marcus & Millichap is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap. All rights reserved.

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

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

MYRTLE BEACH REDEVELOPMENT OPPORTUNITY
Myrtle Beach, SC
ACT ID ZAA0390682

                                                                                                                                                                                               2
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                              TABLE OF CONTENTS

                                   SECTION

INVESTMENT OVERVIEW                      01
 Property Overview
 Regional Map
 Local Map
 Aerial Photo

FINANCIAL ANALYSIS                       02
 Tenant Summary
 Operating Statement
 Pricing Detail

MARKET OVERVIEW                          03
 Market Analysis
 Demographic Analysis

                                                             3
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

   INVESTMENT
   OVERVIEW

                                         4
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                   OFFERINGSUMMARY
                                                                                                                   OFFERING SUMMARY
EXECUTIVE SUMMARY
                                 OFFERING SUMMARY
 Price                                              $6,200,000
                                                                                     MAJOR EMPLOYERS
 Down Payment                                       100% / $6,200,000
   Loan Type                                        All Cash
 Lot Size (SF)                                      30,056                           EMPLOYER                               # OF EMPLOYEES *

 Land Price/SF                                      $206.28                          Grandstand Regional Med Ctr                         1,000

 Gross Leasable Area (SF)                           11,830                           Sands Resorts Holding LLC                            750

 Current Net Operating Income                       $173,650                         Walmart                                              500

 Lot Size (Acres)                                   0.69 acre(s)                     Myrtle Beach Hilton Resort                           350
 Price/Acre                                         $8,985,507                       Ocean Dunes Resort Hotel The                         340
 Development Type                                   Redevelopment                    World Choice Investments LLC                         250
 Zoning                                             RR, Residential Resort           Bass Pro Shop                                        238
 Buildable SF                                       100,000                          Caravelle Properties                                 223
 Density                                            60 Units                         Sands Ocean Club Resort                              220
 Maximum Height                                     120 Feet                         Barefoot Rsort Golf CLB II LLC                       200
 Number of Lots                                     2                                Belk                                                 200
 Price/Lot                                          $3,100,000                       Marriott                                             187
 Type of Ownership                                  Fee Simple

                                    EXPENSES                                         DEMOGRAPHICS
                                                        CURRENT              $/SF

 General Repairs & Maintenance                               $1,690          $0.14                                1-Miles    3-Miles   5-Miles
 A/C Repairs                                                 $3,991          $0.34   2018 Estimate Pop              1,736      8,773    21,710

 Electrical Repairs & Supplies                                 $115          $0.01   2010 Census Pop                1,517      7,504    18,647
                                                                                     2018 Estimate HH                 939      4,519    10,636
 Landscaping                                                 $3,400          $0.29
                                                                                     2010 Census HH                   815      3,812     9,002
 Deck and Property Rehab                                     $1,850          $0.16
                                                                                     Median HH Income             $59,462   $54,921    $54,396
 Trash Removal                                               $1,646          $0.14   Per Capita Income                      $46,622    $41,520
                                                                                                                  $51,897
 Insurance                                                $20,090            $1.70   Average HH Income            $95,887   $90,488    $84,620
 Miscellaneous                                                 $620          $0.05
 Real Estate Taxes                                        $16,271            $1.38
                                                                                     * # of Employees based on 5-mile radius
 TOTAL                                                    $49,674            $4.20

                                                                                                                                                 #
                                                                                                                                                 5
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                                                             PROPERTY OVERVIEW
PROPERTY OVERVIEW
Marcus & Millichap is proud to present an excellent redevelopment opportunity site with an existing retail strip located in Myrtle Beach, South Carolina. This redevelopment site is situated
on two contiguous parcels containing 30,056 square feet (.69 acres) of land. This corner lot is zoned RR, Resort Residential, within the unincorporated Horry County District, and allows the
development of medium-to-high density residential structures and hotels. This zoning allows for a maximum of 60 units with approximately 100,000 buildable square feet and a maximum
height of 120 feet above grade or the base floor elevation (BFE), whichever is greater. The subject property sits on a rare topographic elevation allowing a developer to take advantage of
this opportunity to develop a residential/hotel tower and have mostly unobstructed panoramic views of the Atlantic Ocean, Dunes Golf & Beach Club, and Arcadian Shores Golf Club.

This rare Myrtle Beach covered land play is strategically located on the corner intersection of Shore Drive and Maison Drive. Located across the Atlantic Ocean, this property provides easy
access along the Atlantic coast to the Atlantic Beach, North Myrtle Beach, and Surfside Beach. Furthermore, this intersection leads directly to US-17, a major north-south thoroughfare).
9619 Shore Drive is 15 miles south of the North & South Carolina State border line. This property has strong demographics with a population of 22,471 within a three-mile radius and an
average household income of $100,900 within a one-mile radius. The Myrtle Beach market is experiencing a large influx population moving from the saturated Charlotte area. Statistics
show a population growth rate of 22 percent within the next five-years within a one-mile radius. The increasing population coupled with the strong demographics makes this Myrtle Beach
redevelopment site an excellent opportunity to capture future absorption.

9619 Shore Drive has been well maintained and provides an outdoor beach appeal. The property is currently fully occupied by a mix of tenants including a gift shop, liquor store, and
restaurant on short-term annual leases. 9619 Shore Drive presents the most unique opportunity to acquire a .69-acre in fill development with a fully stabilized retail strip generating
approximately $170,000 in-place net operating income during the planning phase. These components make this offering a rare income-producing/redeveloping opportunity directly across
the beach.

                                                                                        PROPERTY OVERVIEW

                                                                                        ▪ Corner Lot With Great Exposure and Excellent Visibility
                                                                                        ▪ Zoned RR, Residential Resort in the Unincorporated Horry County District
                                                                                        ▪ Located Directly Across the Atlantic Ocean
                                                                                        ▪ Rare Topographic Elevation Allowing for a Development with Unobstructed Views
                                                                                            of the Atlantic Ocean and Golf Courses
                                                                                        ▪ Fully Occupied Retail Strip on Annual Leases
                                                                                        ▪   Excellent Covered Land Play Generating Approximately $170,000 in Net
                                                                                            Operating Income
                                                                                        ▪ High Demand for Residential Space in an Exploding Myrtle Beach Market
                                                                                        ▪ Robust Demographics including a 5-Year Population Growth Rate Projection of
                                                                                            22% Within a One-Mile Radius

                                                                                                                                                                                               6
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                                     OFFERING SUMMARY
PROPERTY SUMMARY

                               THE OFFERING

Property                                                   Myrtle Beach Redevelopment Opportunity         MARKET OVERVIEW
Price                                                                                      $6,200,000
Property Address                                           9619 Shore Drive, Myrtle Beach, SC 29572
                                                                                                          Myrtle Beach, S.C., is not only a world
Assessors Parcel Number                                             39-4120-2080-3 , 39-4120-2080-2       recognized travel destination, but also a
Zoning                                                                 RR - Resort Residential District   premier location for business growth and
Ingress/Egress                                                              Shore Drive/Maison Drive      development that’s becoming increasingly
Access                                                                     Shore Drive/ Maison Drive      recognized. This emerging hub for global
                             SITE DESCRIPTION
                                                                                                          business is strategically located in the
                                                                                                          northeastern corner of coastal South Carolina,
Lot Size (SF)                                                                                  30,056
                                                                                                          between the port cities of Charleston, S.C., and
Lot Size (Acres)                                                                                   .69
                                                                                                          Wilmington, N.C., and halfway between New
Land Price/Acre                                                                            $8,985,507     York and Miami, Fla. With nationally low tax
Land Price/SF                                                                                 $206.28     rates, competitive labor costs, affordable real
Development Type                                                                      Redevelopment       estate and overall cost of doing business,
Allowable Buildable SF                                                                        100,000     Myrtle Beach offers an invaluable community
Maximum Height            120 Feet above grade or the base floor elevation (BFE), whichever is greater    for businesses. Area businesses also benefit
Density                                                                                       60 units
                                                                                                          from an abundance of recent graduates
                                                                                                          entering the workforce from nearby Coastal
Number of Lots                                                                                       2
                                                                                                          Carolina University and Horry Georgetown
Type of Ownership                                                                          Fee Simple
                                                                                                          Technical College. Horry County is home to a
                                  UTILITIES                                                               diverse mix of businesses and industries
Electricity                                                Yes, Paid by Tenants (Separately Metered)
                                                                                                          ranging from advanced manufacturing to
                                                                                                          technology and corporate headquarters. Area
Waste                                                                            Yes, Paid by Tenants
                                                                                                          employers include Conbraco Industries, Inc.,
Roof & Structure                                                                     Paid by Landlord     Frontier Communications, PPG, Inc., Canfor
                                                                                                          Southern Pine, Metglas, Precision Southeast,
                                                                                                          Inc., BauschLinnemann, B3C Fuel Solutions.

                                                                                                                                                             7
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                      ZONING MAP

                                   SUBJECT PROPERTY

                                                              8
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         ZONING

                                             9
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY - Offering Memorandum - 9619 Shore Drive Myrtle Beach, South Carolina 29572
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         ZONING

                                            10
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         ZONING

                                            11
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         ZONING

                                            12
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         INVESTMENT OVERVIEW

                                                         13
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                                                                INVESTMENT OVERVIEW

        With Horry County projected to nearly double in population, here’s the plan for growth

 Horry County could welcome nearly 300,000 residents in the next 20 years.
 On Monday, Horry County Council unanimously passed the first reading of a plan to deal with the growth.
 Once implemented, the plan will provide a roadmap for development over the next decade in
 unincorporated Horry County.

 “What took 100 years of population growth is going to happen in the next 20 years,” said Horry County
 Planning Commission Chair Steven Neeves. “And we don’t get to stop it. … The best we can do is to
 manage it and manage it smartly.”

Most people moving to the area live in unincorporated Horry County, Principle Planner Leigh Kane said.
“The stress is on the county,” Kane said.

The suburban are close to the Atlantic Ocean and Intracoastal Waterway with some exceptions. The more
obvious areas include Burgess, Forestbrook, Socastee and Carolina Forest. In addition, Longs and the
unincorporated outskirts of Conway also are considered suburban.
In these areas, housing subdivisions are the main type of development allowed with opportunity for
businesses to move in closer to where people live. The hope is to avoid urban sprawl, which leads to
congested roads.
“High density is going to be our friend, sprawl is going to be our enemy,” Neeves said.

Within the plan, it states that any building in these areas will be higher density single-family and multifamily living that are inclusive to healthy living and environmentally conscious
construction. Typically, it will be required that any new neighborhood build recreational green space and retention ponds.

To help get businesses closer to homes, there is also area set aside for neighborhood/community centers like the Town Center in Carolina Forest.
A key part for both is making walking and driving easier through infrastructure improvements that make the areas look cleaner. This includes walking paths, revamped roads and renovating
aging buildings to look more like a “downtown” storefront area even along commercial corridors like U.S. Highway 501.

One final key element for the more urban areas is using less space to build more by allowing business and residential to share buildings. The mixed-use sections are typically in the most urban
parts of the county.

It looks like a high-rise apartment complex with stores on the first floor, parking garages and apartments/condos on top.

The benefit of building vertically is that it can contain the development to the eastern part of the county, preserving the rural communities west of the Waccamaw River. It can also lead to
people walking, biking or taking a golf cart to the store instead of clogging up roads.

The hope is to make traveling Horry County easier and faster by giving people less of a reason to drive long distances. And by keeping populations contained to areas closer to the beach, Horry
County can help preserve its more rural areas.

                                                                                                                                                                                                14
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                                                   INVESTMENT OVERVIEW

                     Visit Myrtle Beach, S.C. Announces Latest New Developments

MYRTLE BEACH, S.C., Jan. 29, 2019 /PRNewswire/ -- Myrtle Beach, South Carolina continues to rank as one of the fastest-growing family and vacation
destinations in the nation, attracting roughly 19 million visitors annually. Given the accessibility and multitude of attractions for families, the Myrtle Beach area
received several new accolades in 2018 including being ranked by Google as the "Third Most Searched Travel Destination in the World," one of the Travel
Channel's "Best East Coast Beaches" and a "Top 10 Beach Town with the Highest Quality of Life" by Coastal Living. The following is the latest information on
new tourism developments in the region, listed alphabetically by category.

 THE Blvd Complex:                                                              Marriott Hotel at 21st Avenue North Myrtle Beach                   Ocean Enclave by Hilton
 A new 55,000-square-foot complex along the Myrtle Beach Boardwalk at           A new Marriott-branded resort hotel managed by local Brittain      Strand Capital Group is
 14th Avenue North called THEBlvd was completed in October 2018. The            Resorts & Hotels is coming to central Myrtle Beach. The            collaborating with Hilton Grand
 new beach club brings several new restaurants, retail stores and a live        development is happening in two phases. One resort tower is        Vacations to build a new hotel
 music venue. They include Tin Roof, a Nashville-based live music venue,        currently under construction and then another proposed             featuring 330 luxury oceanfront
 and the national chains BurgerFi and a Starbucks. The Mexican restaurant       tower will be built in the second phase with the addition of       units reaching 27 stories high. Now
 Bandito's, which had formally resided at that location, also moved into the    public space at the end of 21st Avenue North in Myrtle Beach.      under construction with a
 new complex. The building is 70% leased but also plans to include a ground     The public space would consist of a 60-foot vista to represent a   projected completion date in the
 floor retail store selling light groceries, beach essentials, fashionable      maritime forest. The resort is also planned to have space for an   summer of 2019, the hotel is
 brands and sundries. New tenants are being sought to fill the remaining        outdoor pool, lazy river and a rooftop bar and restaurant on       located at 1600 North Ocean
 space. For more information, visit https://theblvdmyrtle.com.                  the 26th floor. Developers also plan to add two mixed-use          Boulevard in Myrtle Beach and will
                                                                                areas that would house retail, restaurants and entertainment.      be named Ocean Enclave by Hilton
 Cultural Arts Center in Downtown Myrtle Beach:                                 The second phase does not currently have a start date.             Grand Vacations Club. All units will
 The City of Myrtle Beach and Coastal Carolina University (CCU) have                                                                               be between one to three-bedroom
 entered into an agreement to purchase property that will be turned into a                                                                         suites and include full kitchens,
 new cultural arts center and theater in downtown Myrtle Beach. The                                                                                private balconies and spacious
 center would be located in what is now three properties in the downtown        Myrtle Beach Mall Plans for The District
                                                                                                                                                   living and dining areas.
 area of Myrtle Beach along Highway 501. The space would include a 250 to       The Myrtle Beach Mall is planned to get a makeover with the
                                                                                                                                                   Visit https://www.hiltongrandvacat
 300 seat theater, an art gallery, reception area, dressing rooms and           proposed opening of $15 million in new retail and restaurant
                                                                                                                                                   ions.com/south-carolina/ocean-
 rehearsal space. It would be used for performances by CCU students as          space. Named "The District," current plans include multiple
                                                                                                                                                   enclave-hgvc for information.
 well as allow the city to host up to 30 productions per year. A construction   waterfront restaurants and a boardwalk with a lighthouse and
 date has not yet been set.                                                     gazebo along the Intracoastal Waterway. Renderings also
                                                                                include a promenade and garden in the middle. A construction
                                                                                date has not yet been set. Additional details can be found
 Gateway Galleria Mixed-Use Complex Coming to Ocean Boulevard                   at https://www.mymallmyrtlebeach.com/
 Plans have been approved for a mixed-use complex on Seventh Avenue
 North and Ocean Blvd. in downtown Myrtle Beach called the Gateway
 Galleria. The $20 million project will include a four-story 75,000-square-
 foot complex that will house over 40 visitor condos and a bottom floor
 filled with restaurants, fitness and retail. A completion date has yet to be
 determined.

                                                                                                                                                                                    15
PROPERTY
MYRTLE BEACH
         NAMEREDEVELOPMENT OPPORTUNITY

                                                                   PRICING   LOCATION
                                                                   PRICING AND
                                                                           AND TENANT SUMMARY
                                                                                      OVERVIEW
                                                                               VALUATION
                                                                               VALUATION MATRIX
                                                                                         MATRIX

                        9619 Shore Drive, Myrtle Beach, SC 29572

                                                                           CLOSE PROXIMITY TO:

                                                                           #                     16
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         REGIONAL MAP

                                                  17
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         LOCAL MAP

                                               18
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         AERIAL PHOTO

                                                  19
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                              AERIAL PHOTO

                                         Atlantic Ocean

                                                          20
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                          AERIAL PHOTO

                                         Maison Sur-Mer

                                                                   21
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         AERIAL PHOTO

                                                  22
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         AERIAL PHOTO

                                                  23
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         PROPERTY PHOTOS

                                                     24
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         PROPERTY PHOTOS

                                                     25
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         PROPERTY PHOTOS

                                                     26
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         PROPERTY PHOTOS

                                                     27
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

   FINANCIAL
   ANALYSIS

                                         28
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                                                        FINANCIAL ANALYSIS
TENANT SUMMARY

                                                                    %                                               Annual
                                                    Square         Bldg                    Lease Dates             Rent per     Total Rent        Total Rent         Lease
 Tenant Name                                         Feet         Share                                             Sq. Ft.     Per Month          Per Year          Type
                                         Suite                                   Comm.                   Exp.

 Gift Shop                                 1         1,050         8.9%           2/1/19             1/31/20        $17.14       $1,500            $18,000           Gross

 ABC Liquors                               2          570          4.8%           2/1/19             1/31/20        $25.64       $1,218            $14,616           Gross

 Ice Cream Shop                            3          420          3.6%           2/1/19             1/31/20        $24.21        $848             $10,170           Gross

 Flip Flops Restaurant                     4         3,000        25.4%           2/1/19             5/01/20        $18.00       $4,500            $54,000           Gross

 General Store                             5         2,500        21.1%           2/1/19             1/31/20        $26.78       $5,580            $66,960           Gross

 Nucci's Pizza                             6         1,350        11.4%           2/1/19             1/31/20        $14.61       $1,644            $19,728           Gross

 Smoke Shop                                7          960          8.1%           2/1/19             1/31/20        $10.00        $800              $9,600           Gross

 Sunglass Hut / Yossi's Beachwear          8         1,980        16.7%           2/1/19             1/31/20        $15.28       $2,521            $30,250           Gross

Total                                               11,830                                                          $18.88       $18,610           $223,324

                                                                                                                Occupied GLA:
                                                   Occupied Tenants: 8        Unoccupied Tenants: 0                                          Unoccupied GLA: 0.00%
                                                                                                                100.00%

NOTES
- Rent are based on a weighted average calculation since monthly rents vary due to seasonality
- Tenants have individual electric meters and pay their own trash
- All tenants except Flip Flop Restaurant are on annual leases
- Flip Flop Restaurant can vacate with 30 days notice, unless it is high season
- Flip Flop Restaurant has a Right of First Refusal to continue operating in the new establishment

                                                                                                                                                                             29
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                FINANCIAL ANALYSIS
OPERATING STATEMENT

  Income                                                                                             Current               Per SF

  Scheduled Base Rental Income                                                                       223,324               18.88

  Effective Gross Revenue                                                                            $223,324             $18.88

  Operating Expenses                                                                                 Current               Per SF

    Common Area Maintenance (CAM)
      General Repairs & Maintenance                                                                   1,690                0.14
      A/C Repairs                                                                                     3,991                0.34
      Electrical Repairs & Supplies                                                                    115                 0.01
      Landscaping                                                                                     3,400                0.29
      Deck & Property Rehab                                                                           1,850                0.16
      Trash Removal                                                                                   1,646                0.14
      Miscellaneous                                                                                    620                 0.05
    Insurance                                                                                         20,090               1.70
    Real Estate Taxes                                                                                 16,270               1.38
  Total Expenses                                                                                     $49,674               $4.20
  Expenses as % of EGR                                                                                22.2%
  Net Operating Income                                                                               $173,650             $14.68

NOTES
- Rent are based on a weighted average calculation since monthly rents vary due to seasonality
- Tenants have individual electric meters and pay their own trash
- All tenants except Flip Flop Restaurant are on annual leases
- Flip Flop Restaurant can vacate with 30 days notice, unless it is high season
- Flip Flop Restaurant has a Right of First Refusal to continue operating in the new establishment
- Real Estate taxes are based on 2018 tax Bill

                                                                                                                                    30
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                                                              FINANCIAL ANALYSIS
PRICING DETAIL

                                      THE OFFERING                                                    Operating Data
   Land Price                                                             $6,200,000.00
   Lot Size (SF)                                                                   30,056
   Lot Size (Acres)                                                                    .69                                        Income             Current

   Land Price/SF                                                                 $206.28               Scheduled Base Rental Income                 $223,324
   Land Price/Acre                                                            $8,985,507               Potential Gross Revenue                      $223,324
   Gross Leasable Area (GLA)                                                    11,830 SF              Effective Gross Revenue                      $223,324
   Year Built                                                                        1982
                                                                                                       Less: Operating Expenses            22.2%    ($49,674)
   Current Occupancy                                                                100%
                                                                                                       Net Operating Income                         $173,650
   Number of Lots                                                                        2
                                                                                                       Cash Flow                                    $173,650
   Development Type                                                      Redevelopment
   Type of Ownership                                                          Fee Simple               Total Return                        2.80%    $173,650

   Zoning                                                                              RR
   Floor Area Ratio (FAR)                                                             n/a              Operating Expenses                            Current
   Height                                                                        120 Feet              CAM                                           $13,314
                                                                                                       Insurance                                     $20,090
                                    SITE DESCRIPTION                                                   Real Estate Taxes                             $16,270
   Assessor’s Parcel Number                          39-4120-2080-3 , 39-4120-2080-2
                                                                                                       Total Expenses                                $49,674
   Zoning                                                                              RR
                                                                                                         Expenses/SF                                  $4.20
   Frontage                                                Shore Drive & Maison Drive

 NOTES
 - Rent are based on a weighted average calculation since monthly rents vary due to seasonality
 - Tenants have individual electric meters and pay their own trash
 - All tenants except Flip Flop Restaurant are on annual leases
 - Flip Flop Restaurant can vacate with 30 days notice, unless it is high season
 - Flip Flop Restaurant has a Right of First Refusal to continue operating in the new establishment
 - Real Estate taxes are based on 2018 tax Bill

                                                                                                                                                                31
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                                                                                      ACQUISITION FINANCING

  MARCUS & MILLICHAP CAPITAL CORPORATION                                                   WHY MMCC?
  CAPABILITIES                                                                             Optimum financing solutions
                                                                                           to enhance value
  MMCC—our fully integrated, dedicated financing arm—is committed to
  providing superior capital market expertise, precisely managed execution, and
  unparalleled access to capital sources providing the most competitive rates and          Our ability to enhance
  terms.                                                                                   buyer pool by expanding
                                                                                           finance options
  We leverage our prominent capital market relationships with commercial banks,
  life insurance companies, CMBS, private and public debt/equity funds, Fannie
  Mae, Freddie Mac and HUD to provide our clients with the greatest range of               Our ability to enhance
  financing options.                                                                       seller control
                                                                                           • Through buyer
  Our dedicated, knowledgeable experts understand the challenges of financing
                                                                                             qualification support
  and work tirelessly to resolve all potential issues to the benefit of our clients.
                                                                                           • Our ability to manage buyers
                                                                                             finance expectations
                                                                                           • Ability to monitor and
                                                                                             manage buyer/lender
                                                                                             progress, insuring timely,
                                                                                             predictable closings
                                                                                           • By relying on a world class
   Closed 1,678         National platform          6.24 billion             Access to
                                                                                             set of debt/equity sources
  debt and equity           operating              billion total          more capital
    financings          within the firm’s           national              sources than       and presenting a tightly
      in 2018              brokerage             volume in 2018          any other firm      underwritten credit file
                             offices                                     in the industry

                                                                                                                            32
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

   MARKET
   OVERVIEW

                                         33
PROPERTY
MYRTLE BEACH
         NAMEREDEVELOPMENT OPPORTUNITY

                                                                                                                                     MARKET OVERVIEW
                                                                                                                                      MARKETING TEAM

EMPLOYMENT
 Employment in Myrtle Beach area feeder states directly impacts the wherewithal for visitors to travel to our destination. Unemployment rates remain at
record lows while there is a tight labor market that will lead to wage growth.

 • The National Unemployment Rate is at 3.7% as of September 2018, a 50-year low. (Bureau of Labor Statistics)

• As of August 2018, the unemployment rates for key feeder states were all at or below the 3.9% national average, including North Carolina, South
Carolina, Virginia, Georgia, and Tennessee. Other key feeder states were slightly above, including Ohio, Pennsylvania, Maryland and New York. Only West
Virginia was significantly above the national average unemployment rate. (Bureau of Labor Statistics)

 • As of August 2018, 7.14 million job openings existed nationally, a record level. This was well in excess of the 6.23 million classified as unemployed.
(Labor Department)
 • Locally, the unemployment rate for Horry County in June, July, and August of 2018 was 4.8%, 4.9%, and 5.0%, respectively. The lowest point for these
three months since 2000. (Chmura Economics and Analytics)
MYRTLE BEACH DEMAND

The Myrtle Beach area has experienced several years of record tourism growth and recent research indicates a strong interest to visit the destination in
the next 12 months. However, the impact of weather-related events to core visitor markets, including North Carolina, South Carolina, Virginia and
Georgia, could impact visitors’ propensity to travel. Also, the Myrtle Beach area has been impacted by weather-related events during the fall for the past
4 years, which could also impact seasonal visitation demand in the future.

 • Nearly half of all respondents (47%) are interested in visiting Myrtle Beach for vacation during the next 12 months, according to findings reported in
the September 2018 Myrtle Beach Research Wave Tracking Study conducted by MMGY Global. The 5-month average is 50.4%.
         - 59% of visitors are interested in visiting again (5-month average – 63%)
         - 35% of non-visitors are interested in visiting (5-month average – 37%)
         - Overall, 35% of those sampled are “likely” to visit Myrtle Beach in future and 56% of those who have previously visited are “likely” to visit again.

• There is cause for concern regarding “residual effect” of Hurricane Florence and Hurricane Michael on our top feeder states, including North Carolina,
South Carolina, Virginia, and Georgia. North Carolina sustained tremendous damage and is our top feeder state for visitors.

 • In 2018, prior to Florence, YTD occupancy was up year-over-year, in spite of an unusually cold start to the year.

• For the last four years, Myrtle Beach area tourism has been negatively impacted by weather-related events during the fall season, including flooding in
2015, Hurricane Mathew in 2016, Hurricane Irma and Maria in 2017, and Hurricane Florence and Michael in 2018.

                                                                                                                                                           34
PROPERTY
MYRTLE BEACH
         NAMEREDEVELOPMENT OPPORTUNITY

                                                 MARKET OVERVIEW
                                                  MARKETING TEAM

                                         Myrtle Beach Tracker Report September 2018

                                                                               35
PROPERTY
MYRTLE BEACH
         NAMEREDEVELOPMENT OPPORTUNITY

                                                                                                                        MARKET OVERVIEW
                                                                                                                         MARKETING TEAM

LODGING INVENTORY

 The Myrtle Beach lodging inventory continues to experience consistent growth, especially in vacation rental properties. While this is a good
indicator for tourism growth and visitor demand, it also means increased competition among lodging properties.

• A new lodging inventory study was completed in the spring of 2018. It estimated that 77,218 lodging units equating to 156,978-bedroom
equivalents existed in Horry County.

• The inventory study estimated the Hotel component of the inventory equated to 28,034 units or 36,583-bedroom equivalents.

 CONSUMER MARKETING

The Myrtle Beach Area Chamber/CVB’s focus is to market the destination with an emphasis on driving demand for the destination,
attracting new visitors, expanding geographic markets and building shoulder seasons. Recent studies demonstrate a strong advertising recall
and interest in visiting the destination. However, upcoming budget cuts could have a negative impact on demand generation, advertising
recall, and share of voice in the future.

 • Referring to the aforementioned Myrtle Beach Research Wave Tracking Study conducted by MMGY Global, nearly half of all respondents
recall advertising for Myrtle Beach during the past 6 months (47%), unchanged since the survey’s inception.

• Myrtle Beach, has the top advertising recall for its comp set at 47% with the Florida Keys/Key West destination coming in second at 35%.

• Significantly more Carolina residents (65%) than those from any other region – Northeast (46%), South (42%), Midwest (41%), Mid -
Atlantic (39%) — recall seeing or hearing advertising for Myrtle Beach.

• The impact of Hurricane Florence will reduce TDF and Accommodations Taxes received by the Myrtle Beach Area Chamber of Commerce
in Quarter 1 of 2019 and thus associated marketing and promotional budgets.

 • Up to $1.5 million in TDF funds will be shifted from marketing to pubic safety beginning in 2019.

                                                                                                                                             36
PROPERTY
MYRTLE BEACH
         NAMEREDEVELOPMENT OPPORTUNITY

                                         MARKET OVERVIEW
                                          MARKETING TEAM

                                                     37
PROPERTY
  MYRTLE BEACH
           NAMEREDEVELOPMENT OPPORTUNITY

                                            DEMOGRAPHICS
                                           MARKETING TEAM
Created on August 2019

Source: © 2018 Experian

                                                      38
PROPERTY
  MYRTLE BEACH
           NAMEREDEVELOPMENT OPPORTUNITY

                                            DEMOGRAPHICS
                                           MARKETING TEAM
Created on August 2019

Source: © 2018 Experian

                                                      39
PROPERTY
  MYRTLE BEACH
           NAMEREDEVELOPMENT OPPORTUNITY

                                            DEMOGRAPHICS
                                           MARKETING TEAM
Created on August 2019

Source: © 2018 Experian

                                                      40
PROPERTY
  MYRTLE BEACH
           NAMEREDEVELOPMENT OPPORTUNITY

                                                                                                         DEMOGRAPHICS
                                                                                                        MARKETING TEAM
Created on August 2019

  POPULATION                         1 Miles   3 Miles   5 Miles

                                                                   HOUSEHOLDS BY INCOME       1 Miles   3 Miles   5 Miles
  ▪ 2023 Projection

     Total Population                 1,870      9,549   24,097

  ▪ 2018 Estimate                                                  ▪ 2018 Estimate

     Total Population                  1,736     8,773   21,710

  ▪ 2010 Census
                                                                      $250,000 or More         6.11%     5.31%     4.24%
     Total Population                 1,517     7,504    18,647
                                                                      $200,000 - $249,999      4.27%     3.28%     2.53%
  ▪ 2000 Census
                                                                      $150,000 - $199,999      3.42%     3.63%     4.01%
     Total Population                 1,487      6,473   15,064
                                                                      $125,000 - $149,999      5.28%     5.33%     5.08%
  ▪ Daytime Population                                                $100,000 - $124,999      6.46%     6.48%     6.89%

     2018 Estimate                     5,132   17,324    34,544       $75,000 - $99,999       12.17%    10.24%    10.77%

                                                                      $50,000 - $74,999       21.79%    20.80%    20.90%
  HOUSEHOLDS                         1 Miles   3 Miles   5 Miles
                                                                      $35,000 - $49,999       10.15%    12.92%    14.04%
  ▪ 2023 Projection
                                                                      $25,000 - $34,999        6.30%    11.31%    11.43%
     Total Households                 1,011      4,964   11,830
                                                                      $15,000 - $24,999       11.38%    11.08%    10.60%
  ▪ 2018 Estimate                                                     Under $15,000           12.67%     9.64%     9.50%

     Total Households                   939      4,519   10,636
                                                                   Average Household Income   $95,887   $90,488   $84,620
     Average (Mean) Household Size      1.87      2.00      2.06
                                                                   Median Household Income    $59,462   $54,921   $54,396
  ▪ 2010 Census
                                                                   Per Capita Income          $51,897   $46,622   $41,520
     Total Households                   815      3,812     9,002

  ▪ 2000 Census

     Total Households                   813      3,323    7,152

Source: © 2018 Experian

                                                                                                                        41
PROPERTY
  MYRTLE BEACH
           NAMEREDEVELOPMENT OPPORTUNITY

                                                                                                         DEMOGRAPHICS
                                                                                                        MARKETING TEAM
Created on August 2019

  POPULATION PROFILE      1 Miles   3 Miles   5 Miles   POPULATION PROFILE                    1 Miles   3 Miles   5 Miles

  ▪ Population by Age                                   ▪ Population 25+ by Education Level

     0 to 4 Years          2.09%     3.39%     4.17%       2018 Estimate Population Age 25+    1,507      7,276   17,372

     5 to 14 Years         5.73%     7.06%     8.13%
                                                           Elementary (0-8)                    0.95%     1.13%     1.35%
     15 to 17 Years        2.04%     2.15%     2.50%

     18 to 19 Years        0.91%     1.16%     1.35%       Some High School (9-11)             1.72%     3.25%     4.01%

     20 to 24 Years        2.38%     3.30%     3.84%
                                                           High School Graduate (12)          24.29%    23.83%    24.50%
     25 to 29 Years        3.56%     5.51%     6.09%

     30 to 34 Years        2.53%     4.93%     5.37%
                                                           Some College (13-15)               17.60%    24.82%    24.05%
     35 to 39 Years        2.55%     4.80%     5.25%

     40 to 49 Years        8.99%    10.72%    11.24%       Associate Degree Only              12.05%     8.09%     8.42%

     50 to 59 Years       12.98%    14.40%    14.50%

                                                           Bachelors Degree Only              28.34%    26.55%    25.19%
     60 to 64 Years       11.83%     9.95%     9.13%

     65 to 69 Years       16.97%    12.69%    10.57%
                                                           Graduate Degree                    13.42%    11.42%    11.61%
     70 to 74 Years       11.16%     8.37%     7.01%

     75 to 79 Years        7.92%     5.42%     4.51%

     80 to 84 Years        5.45%     3.50%     3.13%

     Age 85+               2.92%     2.65%     3.20%

     Median Age             63.04     55.30     51.61

Source: © 2018 Experian

                                                                                                                        42
PROPERTY
 MYRTLE BEACH
          NAMEREDEVELOPMENT OPPORTUNITY

                                                                                                                                       DEMOGRAPHICS
                                                                                                                                      MARKETING TEAM

                 Population                                                               Race and Ethnicity
                 In 2018, the population in your selected geography is 1,736. The         The current year racial makeup of your selected area is as follows:
                 population has changed by 16.75% since 2000. It is estimated that        96.27% White, 0.82% Black, 0.17% Native American and 1.03%
                 the population in your area will be 1,870.00 five years from now,        Asian/Pacific Islander. Compare these to US averages which are:
                 which represents a change of 7.72% from the current year. The            70.20% White, 12.89% Black, 0.19% Native American and 5.59%
                 current population is 46.67% male and 53.33% female. The median          Asian/Pacific Islander. People of Hispanic origin are counted
                 age of the population in your area is 63.04, compare this to the US      independently of race.
                 average which is 37.95. The population density in your area is 552.39
                 people per square mile.                                                  People of Hispanic origin make up 1.35% of the current year
                                                                                          population in your selected area. Compare this to the US average of
                                                                                          18.01%.

                 Households                                                               Housing
                 There are currently 939 households in your selected geography. The       The median housing value in your area was $262,953 in 2018,
                 number of households has changed by 15.50% since 2000. It is             compare this to the US average of $201,842. In 2000, there were 608
                 estimated that the number of households in your area will be 1,011       owner occupied housing units in your area and there were 205 renter
                 five years from now, which represents a change of 7.67% from the         occupied housing units in your area. The median rent at the time was
                 current year. The average household size in your area is 1.87 persons.   $809.

                 Income                                                                   Employment
                 In 2018, the median household income for your selected geography is      In 2018, there are 2,431 employees in your selected area, this is also
                 $59,462, compare this to the US average which is currently $58,754.      known as the daytime population. The 2000 Census revealed that
                 The median household income for your area has changed by 13.65%          82.49% of employees are employed in white-collar occupations in
                 since 2000. It is estimated that the median household income in your     this geography, and 16.98% are employed in blue-collar occupations.
                 area will be $66,168 five years from now, which represents a change      In 2018, unemployment in this area is 4.18%. In 2000, the average
                 of 11.28% from the current year.                                         time traveled to work was 16.00 minutes.

                 The current year per capita income in your area is $51,897, compare
                 this to the US average, which is $32,356. The current year average
                 household income in your area is $95,887, compare this to the US
                 average which is $84,609.

Source: © 2018 Experian

                                                                                                                                                           43
PROPERTY
 MYRTLE BEACH
          NAMEREDEVELOPMENT OPPORTUNITY

                                          PRICING
                                          PRICING AND
                                                  AND MARKET
                                                    LOCATION
                                                      TENANT OVERVIEW
                                                             SUMMARY
                                                      VALUATION
                                                       MARKETING
                                                      VALUATION MATRIX
                                                                 PLAN
                                                                MATRIX
                 TRAFFIC COUNT
           YEAR             COUNT

            2019             55,300

            2019             11,900

            2019             3,200

Source: © 2018 Experian

                                                                   44
                                                                    #
MYRTLE BEACH REDEVELOPMENT OPPORTUNITY

                                         8   DEMOGRAPHICS

                                                      45
PRESENTED BY
 Alex D. Zylberglait                                Benjamin Yelm
 Senior Managing Director Investments               Broker Of Record
 Senior Director - National Office and Industrial   Charleston Office
 Properties Group                                   Tel: (843)-952-2222
 Miami Office
                                                    alex.zylberglait@marcusmillichap.com
 Tel: (786) 522-7000
 Fax: (305) 675-8581
 alex.zylberglait@marcusmillichap.com
 License: FL BK3015211

www.MarcusMillichap.com
                                                                                           46
You can also read