PHILIP LEVY OFFERING MEMORANDUM

Page created by Leslie Curtis
 
CONTINUE READING
PHILIP LEVY OFFERING MEMORANDUM
PHILIP LEVY
972.755.5225
SENIOR MANAGING DIRECTOR
PLEVY@MARCUSMILLICHAP.COM

                            OFFERING MEMORANDUM
PHILIP LEVY OFFERING MEMORANDUM
TABLE OF CONTENTS

Independence Park
3020 Legacy Drive, Plano, TX 75023

Confidentiality & Disclaimer                                                                           Contents
The information contained in the following Marketing Brochure is proprietary and strictly              PROPERTY INFORMATION    3
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          LOCATION INFORMATION    7
Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified           FINANCIAL ANALYSIS     13
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              RENT COMPARABLES       22
diligence investigation. Marcus & Millichap has not made any investigation, and makes no
                                                                                                       DEMOGRAPHICS           29
warranty or representation, with respect to the income or expenses for the subject property, the
future projected financial performance of the property, the size and square footage of the
property and improvements, the presence or absence of contaminating substances, PCB's or
asbestos, the compliance with State and Federal regulations, the physical condition of the
improvements thereon, or the financial condition or business prospects of any tenant, or any
tenant’s plans or intentions to continue its occupancy of the subject property. The information
contained in this Marketing Brochure has been obtained from sources we believe to be reliable;
however, Marcus & Millichap has not verified, and will not verify, any of the information contained
herein, nor has Marcus & Millichap conducted any investigation regarding these matters and
makes no warranty or representation whatsoever regarding the accuracy or completeness of the
information provided. All potential buyers must take appropriate measures to verify all of the
information set forth herein.

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

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

                                                                                                                               2
PHILIP LEVY OFFERING MEMORANDUM
Section 1   PROPERTY INFORMATION
PHILIP LEVY OFFERING MEMORANDUM
PROPERTY INFORMATION | EXECUTIVE SUMMARY

Independence Park
3020 Legacy Drive, Plano, TX 75023

OFFERING SUMMARY                       PROPERTY OVERVIEW

Sale Price:               $7,500,000   Marcus & Millichap is pleased to present the opportunity to acquire Independence Park, a 31,950-square foot value-add shopping
                                       center in the desirable North Dallas suburb of Plano, Texas.
Cap Rate:                     6.25%
                                       DEMOGRAPHICS
Current NOI:               $468,910                                                                           1 MILE                3 MILES                5 MILES

Pro Forma Cap Rate:           9.83%     Total Households                                                       6,361                 51,585                107,494

                                        Total Population                                                      18,207                148,741                302,160
Pro Forma NOI:             $736,896
                                        Average HH Income                                                  $130,191                $125,460               $118,909
Lot Size:                 2.67 Acres

Year Built:                    1994

Building Size:               31,950

Price / SF:                 $234.74

                                                                                                                                                                     4
PHILIP LEVY OFFERING MEMORANDUM
PROPERTY INFORMATION | PROPERTY DESCRIPTION

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                     PROPERTY OVERVIEW

                                     Marcus & Millichap is pleased to present the opportunity to acquire Independence Park, a 31,950-square foot
                                     value-add shopping center in the desirable North Dallas suburb of Plano, Texas. The multi-tenant center is 73
                                     percent occupied, providing significant upside potential. All current leases are triple-net and consist of a
                                     complementary mix of internet-resistant tenants, including Sigel’s Beverages, Salsa Tex Mex restaurant, Pizza Hut,
                                     Heena Salon, 9 Round, Millstone Bakery, Leslie’s Poolmart, State Farm, M3 Salon, Classy Doggie Cuts, #1
                                     Alterations, and Nails in Time. The building was originally constructed in 1994 and sits on 2.67 acres.

                                     LOCATION OVERVIEW

                                     The subject property is located at heavily traveled intersection of Legacy Drive and Independence Parkway, with
                                     ingress and egress points for both roads. Traffic counts on Legacy Drive are approximately 42,000 vehicles per day
                                     and 23,745 vehicles per day on Independence Parkway. The property is shadow-anchored by Subzi Mandi, the
                                     largest international grocery store in Dallas-Fort Worth, providing a one-stop grocery store for the South Asian
                                     community. Neighboring national and regional retailers include Anytime Fitness, Baskin Robbins, Metro PCS,
                                     Boston Market, Wells Fargo Bank, Kwik Kar Lube & Tune, BBVA Compass, Bank of America, Kroger grocery store,
                                     Mooyah Burgers, Einstein Bros. Bagels, GameStop, Once Upon a Child, and Dunkin’Donuts. Independence Park is
                                     surrounded by densely populated, upper middle class neighborhoods with phenomenal demographics. The
                                     one-mile average household income is $130,200, and the three-mile average household income is $125,460. The
                                     population within five miles of the property is over 302,000 residents.

                                     Plano is approximately 18 miles north of Dallas in Collin County and ranks as the ninth most populous city in the
                                     state of Texas. The city is an affluent hub for many corporate headquarters, with a stout roster of regional offices
                                     including: Intuit, Bank of America Home Loans, Ericsson, McAfee, Frito-Lay, Pizza Hut, NTT DATA (formerly Dell
                                     Services), DXC (formerly Hewlett Packard Enterprise), PepsiCo, FedEx Offices & Print Services and many others.
                                     New construction includes the headquarters for Toyota Motor North America and regional headquarters for
                                     Liberty Mutual Insurance Co. and JPMorgan Chase. In 2016, the City was named the 3rd 'Best Place to Live in
                                     America' by Money Magazine.

                                                                                                                                                       5
PHILIP LEVY OFFERING MEMORANDUM
PROPERTY INFORMATION | COMPLETE HIGHLIGHTS

Independence Park
3020 Legacy Drive, Plano, TX 75023

SALE HIGHLIGHTS
• 31,950-Square Foot Multi-Tenant Neighborhood Shopping Center

• Value-Add Opportunity | 73% Occupied | Pro Forma Cap Rate is 9.83%

• Shadow-Anchored by Subzi Mandi, the Largest International Grocery Store in Dallas -

   Fort Worth

• Complementary Mix of Tenants Comprised of Many Internet-Resistant Businesses

• All Current Leases are Triple Net

• Rents are Below Market

• Situated on 2.67 Acres

• Located at the High-Traffic, Signalized Intersection of Legacy Drive and Independence

   Parkway | Ingress and Egress Points from Both Roads | Approximately 42,000 Vehicles

   per Day on Legacy Drive | 23,745 Vehicles per Day on Independence Parkway

• Located in a Densely Populated, Highly Affluent Area of North Plano | Population is

   more than 302,000 Residents within Five Miles | One-Mile Average Household Income

   is $130,200 | Three-Mile Average Household Income is $125,460 | Five-Mile Average

   Household Income is $118,900

• Plano is Home to Many Regional Corporate Offices, Including Intuit, Ericsson, McAfee,

   Frito-Lay, Pizza Hut U.S., PepsiCo, DXC (Formerly Hewlett Packard Enterprise), Bank of

   America Home Loans, and Others

• New Construction Includes Headquarters for Toyota Motor North America and

   Regional Headquarters for Liberty Mutual Insurance Co. and JPMorgan Chase

                                                                                            6
PHILIP LEVY OFFERING MEMORANDUM
Section 2   LOCATION INFORMATION
PHILIP LEVY OFFERING MEMORANDUM
LOCATION INFORMATION | REGIONAL MAP

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                     Independence Park

                                                         8
PHILIP LEVY OFFERING MEMORANDUM
LOCATION INFORMATION | LOCATION MAPS

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                       9
PHILIP LEVY OFFERING MEMORANDUM
LOCATION INFORMATION | AERIAL MAP

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                     10
LOCATION INFORMATION | AERIAL MAP

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                     11
LOCATION INFORMATION | AERIAL MAPS

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                     12
Section 3   FINANCIAL ANALYSIS
FINANCIAL ANALYSIS | FINANCIAL SUMMARY

Independence Park
3020 Legacy Drive, Plano, TX 75023

 INVESTMENT OVERVIEW                      CURRENT      PRO FORMA

Price                                    $7,500,000    $7,500,000
Price per SF                                $234.74       $234.74
CAP Rate                                     6.25 %        9.83 %
Total Return (yr 1)                       $468,910      $736,896

 OPERATING DATA                           CURRENT      PRO FORMA

Gross Income                              $711,800       $987,088
Operating Expenses                        $242,890       $250,192
Net Operating Income                      $468,910       $736,896

 FINANCING DATA                           CURRENT      PRO FORMA

Down Payment                             $7,500,000    $7,500,000
Loan Type                                   All Cash      All Cash

                                                                     14
FINANCIAL ANALYSIS | INCOME & EXPENSES

Independence Park
3020 Legacy Drive, Plano, TX 75023

 INCOME SUMMARY                                                                                      CURRENT                             PER SF                 PRO FORMA                          PER SF

Base Rent                                                                                            $535,462                           $23.09                      $535,462                       $23.09
Vacant Space at Market Rents                                                                               $0                            $0.00                      $201,434                       $23.00
Real Estate Taxes Reimbursements                                                                     $100,354                            $3.14                      $138,229                        $4.33
Insurance Reimbursements                                                                               $6,795                            $0.21                        $9,360                        $0.29
Common Area Maintenance Reimbursements                                                                $52,710                            $1.65                       $72,603                        $2.27
Management Fee Reimbursements                                                                         $16,479                            $0.52                       $30,000                        $0.94
Gross Income                                                                                         $711,800                          $22.28                       $987,088                       $30.89

 EXPENSE SUMMARY                                                                                     CURRENT                             PER SF                 PRO FORMA                          PER SF

Real Estate Taxes                                                                                    $138,229                            $4.33                      $138,229                        $4.33
Insurance                                                                                              $9,360                            $0.29                        $9,360                        $0.29
Utilities                                                                                             $30,700                            $0.96                       $30,700                        $0.96
Trash Removal                                                                                         $15,911                            $0.50                       $15,911                        $0.50
Landscaping                                                                                            $4,655                            $0.15                        $4,655                        $0.15
Pest Control                                                                                           $1,181                            $0.04                        $1,181                        $0.04
Sweeping                                                                                                $5,066                           $0.16                         $5,066                       $0.16
Alarm System Maintenance                                                                                $1,965                           $0.06                         $1,965                       $0.06
Repairs and Maintenance                                                                                $10,809                           $0.34                        $10,809                       $0.34
Security Equipment                                                                                      $2,316                           $0.07                         $2,316                       $0.07
Management Fee                                                                                         $22,698                           $0.71                        $30,000                       $0.94
Gross Expenses                                                                                       $242,890                            $7.60                      $250,192                        $7.83

Net Operating Income                                                                                 $468,910                          $14.68                       $736,896                       $23.06

*Base Rent is based on the future base rent of $535,462 as of 3/01/20. Current actual rent is $525,300. Seller shall credit Buyer the monthly rent differential on a pro rata basis, at closing.

                                                                                                                                                                                                            15
FINANCIAL ANALYSIS | RENT ROLL

Independence Park
3020 Legacy Drive, Plano, TX 75023

 TENANT                  UNIT     UNIT       % OF    LEASE     LEASE      ANNUAL      ESC       PRICE     LEASE               EXPENSE
 NAME                   NUMBER   SIZE (SF)   GLA     START      END        RENT      DATE      PER YEAR   TYPE    OPTION   REIMBURSEMENT

 Heena Salon             100      1,400      4.38    4/01/11   6/30/19    $33,600               $24.00    NNN                $10,638.58
 9 Round Plano           110      1,412      4.42    7/17/13   1/31/24    $28,946               $20.50    NNN                $10,735.74
                                                                                    2/1/2021    $21.00
                                                                                    2/1/2022    $21.50
                                                                                    2/1/2023    $22.00
 Salsa Tex Mex           130      4,270      13.36   8/21/14   12/31/24   $98,637               $23.10    NNN                $32,450.10
 Nails in Time           140      1,050      3.29    3/01/15   2/28/20    $25,200               $24.00    NNN                 $7,991.08
 Millstone Bakery        150      1,750      5.48    2/01/14   4/30/19    $35,000               $20.00    NNN                $13,310.37
 Leslie's Poolmart       170      4,000      12.52   6/26/95   10/31/20   $80,000               $20.00    NNN                $30,409.83
 Vacant                  180      1,000      3.13
 State Farm Insurance    190       980       3.07    7/01/08   7/31/22    $19,600               $20.00    NNN                 $7,456.72
 #1 Alterations          200       980       3.07    2/21/95   2/28/25    $21,070               $21.50    NNN                 $7,456.72
                                                                                    3/1/2021    $22.00
                                                                                    3/1/2022    $22.50
                                                                                    3/1/2023    $23.00
                                                                                    3/1/2024    $23.50
 Vacant                  210      1,400      4.38                           $0                   $0.00
 Vacant                  220      2,940       9.2                           $0                   $0.00

                                                                                                                                           16
FINANCIAL ANALYSIS | RENT ROLL

Independence Park
3020 Legacy Drive, Plano, TX 75023

 TENANT                          UNIT             UNIT          % OF        LEASE          LEASE         ANNUAL            ESC           PRICE           LEASE                               EXPENSE
 NAME                          NUMBER           SIZE (SF)        GLA        START           END            RENT           DATE        PER YEAR           TYPE         OPTION           REIMBURSEMENT
 M3 Salon                         230             1,120          3.51       2/01/05       2/28/21         $25,760                        $23.00           NNN                                $8,525.44
 Vacant                           250             2,158          6.75
 Classy Doggie Cuts               260             1,050          3.29       7/01/13       6/30/23         $22,050                        $21.00           NNN                                $7,991.08
 Sigel's Beverages                270             3,780         11.83       9/15/14       9/30/24        $113,400                        $30.00           NNN                               $28,733.89
 Vacant                           290             1,260          3.94
 Pizza Hut                        300             1,400          4.38       1/09/95       5/31/22         $32,200                        $23.00           NNN                               $10,638.58

 Totals/Averages                                  31,950                                                 $535,463                        $16.76                                             $176,338.13

*Total Annual Rent is based on the future base rent of $535,462 as of 3/01/20. Current actual rent is $525,300. Seller shall credit Buyer the monthly rent differential on a pro rata basis, at closing.

                                                                                                                                                                                                           17
FINANCIAL ANALYSIS | SITE PLAN

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                     18
FINANCIAL ANALYSIS | TENANT INFORMATION

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                      Company:                        Sigel's Fine Wine & Great Spirits
                                      Founded:                                                    1905
                                      Tenant Credit:                                          Regional
                                      Locations:                                                      8
                                      Website:                                https://www.sigels.com/
                                      Line of Business:                                    Liquor store

                                      Company:                                               Pizza Hut
                                      Founded:                                                   1958-
                                      Tenant Credit:                                      International
                                      Locations:                                               16,800+
                                      Website:                                     www.pizzahut.com
                                      Line of Business:   Fast food franchise that primarily sells pizza

                                      Company:                        Leslie's Swimming Pool Supplies
                                      Founded:                                                    1963
                                      Tenant Credit:                                          National
                                      Locations:                                                  910+
                                      Website:                            https://www.lesliespool.com
                                      Line of Business:                       Swimming pool supplies

                                      Company:                                   State Farm Insurance
                                      Founded:                                                    1922
                                      Tenant Credit:                                          National
                                      Locations:                                              18,000+-
                                      Website:                                    www.statefarm.com
                                      Line of Business:                              Insurance agency

                                                                                                     19
FINANCIAL ANALYSIS | TENANT INFORMATION

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                      Company:                                             9 Round
                                      Founded:                                                2008
                                      Tenant Credit:                                  International
                                      Locations:                                              700+
                                      Website:                                   www.9round.com
                                      Line of Business:              Fitness and Kickboxing center

                                      Company:                                  Classy Doggie Cuts
                                      Tenant Credit:                                          Local
                                      Locations:                                                  1
                                      Website:                         www.classydoggiecuts.com
                                      Line of Business:                        Dog grooming salon

                                      Company:                                        Henna Salon
                                      Founded:                                               2004-
                                      Tenant Credit:                                      Regional
                                      Locations:                                                  5
                                      Website:                       https://www.heenasalon.com
                                      Line of Business:   Threading, waxing and henna tattoo salon

                                      Company:                                            M3 Salon
                                      Tenant Credit:                                          Local
                                      Locations:                                                  2
                                      Website:                           http://www.m3salon.com/
                                      Line of Business:           Hair salon for adults and children

                                                                                                 20
FINANCIAL ANALYSIS | TENANT INFORMATION

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                      Company:                    Salsa Tex Mex Restaurant
                                      Tenant Credit:                               Regional
                                      Locations:                                           3
                                      Website:                http://www.salsatexmex.com/
                                      Line of Business:                 Mexican restaurant

                                      Company:                             Millstone Bakery
                                      Tenant Credit:                                   Local
                                      Locations                                            1
                                      Website             https://www.millstonebakery.com/
                                      Line of Business:      Fresh, preservative free bakery

                                      Company:                                 Nails in Time
                                      Tenant Credit:                                   Local
                                      Locations:                                           1
                                      Line of Business:                           Nail Salon

                                      Company:                               #1 Alterations
                                      Tenant Credit:                                   Local
                                      Locations:                                           1
                                      Line of Business:                    Alteration, tailor

                                                                                          21
Section 4   RENT COMPARABLES
RENT COMPARABLES | RENT COMPS

Independence Park
3020 Legacy Drive, Plano, TX 75023

                       SUBJECT PROPERTY

                       3020 Legacy Drive | Plano, TX 75023
                       Lease Rate:         $23.00 SF/YR            Lease Type:         NNN
                       Space Size:         8,758 SF                Year Built:         1994
                       Lot Size:           2.67 AC

                       MCDERMOTT SQUARE
 1
                       2865 McDermott Road | Plano, TX 75025

                       Lease Rate:        $24.00 SF                Lease Type:        NNN             1

                       Space Size:        2,000 SF                 Year Built:        2006
                       Bldg Size:         2,006 SF                 Lot Size:          4.48 AC
                       Occupancy:         94%
                       Hathaway Academy of Ballet, Napoli's Italian Restaurant YogaFit, Best Brains

                       THE PLAZA ON LEGACY
 2
                       4100 Legacy Drive - Bldg 1 | Plano, TX 75024

                       Lease Rate:        $25.00 SF                Lease Type:        NNN             2

                       Space Size:        8,945 SF                 Year Built:        1999
                       Bldg Size:         80,000 SF                Lot Size:          6.58 AC
                       Occupancy:         89%
                       Sprouts, Pet Supplies Plus, QD Academy

                                                                                                          23
RENT COMPARABLES | RENT COMPS

Independence Park
3020 Legacy Drive, Plano, TX 75023

                       CAMBRIDGE SQUARE SOUTH
 3
                       202-280 West Parker Road | Plano, TX 75075

                       Lease Rate:         $25.00 SF               Lease Type:         NNN                                   3

                       Space Size:         2,000 SF                Year Built:         1982
                       Bldg Size:          18,445 SF               Lot Size:           1.95 AC
                       Occupancy:          89%

                       PRESTON PARK VILLAGE
 4
                       Preston Park Village | Plano, TX 75093

                       Lease Rate:         $28.00 SF               Lease Type:         NNN                                   4

                       Space Size:         10,953 SF               Year Built:         1986
                       Bldg Size:          25,605 SF               Lot Size:           2.81 AC
                       Occupancy:          57%
                       Hash House a Go Go, Sola Salon Studios, PieTap, SOTA Weight Loss, Yumilicious

                       PRESTON CREEK SHOPPING CENTER
 5
                       8308 Preston Road | Plano, TX 75024

                       Lease Rate:         $28.00 SF               Lease Type:         NNN                                   5

                       Space Size:         2,073 SF                Year Built:         2008
                       Bldg Size:          27,899 SF               Lot Size:           0 AC
                       Occupancy:          92.5%
                       Imagique Hair Studios, II Brothers Grill & Bar, Russian School of Math, Brain Balance, Matador Meat
                       & Wine

                                                                                                                                 24
RENT COMPARABLES | RENT COMPS

Independence Park
3020 Legacy Drive, Plano, TX 75023

                       PARK BOULEVARD RETAIL
 6
                       6505-6509 West Park Boulevard | Plano, TX 75093

                       Lease Rate:         $27.00 SF               Lease Type:        NNN                                  6

                       Space Size:         5,203 SF                Year Built:        2000
                       Bldg Size:          54,992 SF               Lot Size:          5.53 AC
                       Occupancy:          90.5%
                       Elite Test Prep, Aqua Tots, Villa Mediterranean Grill, Modoma Massage & Wellness, Domino's Pizza,
                       Enterprise

                       LEGACY 100
 7
                       100 Legacy Drive | Plano, TX 75023

                       Lease Rate:         $30.00 SF               Lease Type:        NNN                                  7

                       Space Size:         1,470 SF                Year Built:        2015
                       Bldg Size:          38,965 SF               Lot Size:          5.71 AC
                       Occupancy:          96%
                       Black Ball, Sushi Bar, Pullman Bakery, Mitsuway Marketplace

                       WILLOW BEND CROSSING
 8
                       1855 Dallas Parkway | Plano, TX 75093

                       Lease Rate:         $35.19 SF               Lease Type:        NNN                                  8

                       Space Size:         SF                      Year Built:        2015
                       Bldg Size:          14,555 SF               Lot Size:          2.12 AC
                       Occupancy:          100%
                       Shell Shack, Jersey Mikes, Salata, Wok Box, Torchy's Tacos

                                                                                                                               25
RENT COMPARABLES | RENT COMPS SUMMARY

Independence Park
3020 Legacy Drive, Plano, TX 75023

               SUBJECT PROPERTY                PRICE/SF/YR          AVAILABLE SF   BLDG SF     OCCUPANCY %

               Independence Park
               3020 Legacy Drive               $23.00 SF/yr (NNN)   8,758 SF       31,950 SF   72.59%
               Plano, TX 75023

               RENT COMPS                      PRICE/SF/YR          AVAILABLE SF   BLDG SF     OCCUPANCY %

 1             McDermott Square
               2865 McDermott Road             $24.00               2,000 SF       2,006 SF    94%
               Plano, TX 75025

 2             The Plaza on Legacy
               4100 Legacy Drive - Bldg 1      $25.00               8,945 SF       80,000 SF   89%
               Plano, TX 75024

 3             Cambridge Square South
               202-280 West Parker Road        $25.00               2,000 SF       18,445 SF   89%
               Plano, TX 75075

 4             Preston Park Village
               Preston Park Village            $28.00               10,953 SF      25,605 SF   57%
               Plano, TX 75093

 5             Preston Creek Shopping Center
               8308 Preston Road               $28.00               2,073 SF       27,899 SF   92.5%
               Plano, TX 75024

 6             Park Boulevard Retail
               6505-6509 West Park Boulevard   $27.00               5,203 SF       54,992 SF   90.5%
               Plano, TX 75093

 7             Legacy 100
               100 Legacy Drive                $30.00               1,470 SF       38,965 SF   96%
               Plano, TX 75023

                                                                                                             26
RENT COMPARABLES | RENT COMPS SUMMARY

Independence Park
3020 Legacy Drive, Plano, TX 75023

               Willow Bend Crossing
               1855 Dallas Parkway    $35.19        -              14,555 SF   100%
 8
               Plano, TX 75093

                                      PRICE/SF/YR   AVAILABLE SF   BLDG SF     OCCUPANCY %
               Totals/Averages        $27.77        4,663 SF       32,808 SF   88.5%

                                                                                             27
RENT COMPARABLES | RENT COMPS MAP

Independence Park
3020 Legacy Drive, Plano, TX 75023

     SUBJECT PROPERTY
     3020 Legacy Drive | Plano, TX 75023

     MCDERMOTT SQUARE                          THE PLAZA ON LEGACY                 CAMBRIDGE SQUARE SOUTH         PRESTON PARK VILLAGE
 1   2865 McDermott Road                   2   4100 Legacy Drive - Bldg 1      3   202-280 West Parker Road   4   Preston Park Village
     Plano, TX 75025                           Plano, TX 75024                     Plano, TX 75075                Plano, TX 75093

     PRESTON CREEK SHOPPING                    PARK BOULEVARD RETAIL               LEGACY 100                     WILLOW BEND CROSSING
 5   CENTER                                6   6505-6509 West Park Boulevard   7   100 Legacy Drive           8   1855 Dallas Parkway
     8308 Preston Road                         Plano, TX 75093                     Plano, TX 75023                Plano, TX 75093
     Plano, TX 75024

                                                                                                                                         28
Section 5   DEMOGRAPHICS
DEMOGRAPHICS | DEMOGRAPHICS REPORT

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                                   1 MILE    3 MILES    5 MILES
 Total population                                   18,207    148,741    302,160
 Median age                                           40.6       37.9       36.5
 Median age (Male)                                    38.9       37.3       35.9
 Median age (Female)                                  41.9       38.7       37.4

 Total households                                    6,361     51,585    107,494
 Total persons per HH                                  2.7        2.7        2.7
 Average HH income                                $130,191   $125,460   $118,909
 Average house value                              $259,736   $238,852   $244,726

 Total Population - White                           12,628     98,625    205,385
 % White                                            69.4%      66.3%      68.0%

 Total Population - Black                             728       7,411     18,465
 % Black                                             4.0%       5.0%       6.1%

 Total Population - Asian                            2,859     28,589     49,095
 % Asian                                            15.7%      19.2%      16.2%

 Total Population - Hawaiian                            0        183        286
 % Hawaiian                                          0.0%       0.1%       0.1%

 Total Population - American Indian                   188        652       1,087
 % American Indian                                   1.0%       0.4%       0.4%

 Total Population - Other                             265       2,776      6,015
 % Other                                             1.5%       1.9%       2.0%

 Total Population - Hispanic                         1,302     12,746     31,870
 % Hispanic                                          7.2%       8.6%      10.5%

 * Demographic data derived from 2010 US Census

                                                                               30
DEMOGRAPHICS | DEMOGRAPHICS MAP

Independence Park
3020 Legacy Drive, Plano, TX 75023

                                     POPULATION                                        1 MILE    3 MILES    5 MILES
                                     Total population                                   18,207    148,741    302,160
                                     Median age                                           40.6       37.9       36.5
                                     Median age (Male)                                    38.9       37.3       35.9
                                     Median age (Female)                                  41.9       38.7       37.4

                                     HOUSEHOLDS & INCOME                               1 MILE    3 MILES    5 MILES
                                     Total households                                    6,361     51,585    107,494
                                     # of persons per HH                                   2.7        2.7        2.7
                                     Average HH income                                $130,191   $125,460   $118,909
                                     Average house value                              $259,736   $238,852   $244,726

                                     ETHNICITY (%)                                     1 MILE    3 MILES    5 MILES
                                     Hispanic                                            7.2%       8.6%      10.5%

                                     RACE (%)
                                     White                                              69.4%      66.3%      68.0%
                                     Black                                               4.0%       5.0%       6.1%
                                     Asian                                              15.7%      19.2%      16.2%
                                     Hawaiian                                            0.0%       0.1%       0.1%
                                     American Indian                                     1.0%       0.4%       0.4%
                                     Other                                               1.5%       1.9%       2.0%
                                     * Demographic data derived from 2010 US Census

                                                                                                                   31
INFORMATION ABOUT BROKERAGE SERVICES
                    Texas law requires all real estate license holders to give the following information about brokerage services to prospective buyers, tenants, sellers and landlords.           11-2-2015

    TYPES OF REAL ESTATE LICENSE HOLDERS:
      • A BROKER is responsible for all brokerage activities, including acts performed by sales agents sponsored by the broker.
      • A SALES AGENT must be sponsored by a broker and works with clients on behalf of the broker.
    A BROKER’S MINIMUM DUTIES REQUIRED BY LAW (A client is the person or party that the broker represents):
       • Put the interests of the client above all others, including the broker’s own interests;
       • Inform the client of any material information about the property or transaction received by the broker;
       • Answer the client’s questions and present any offer to or counter-offer from the client; and
       • Treat all parties to a real estate transaction honestly and fairly.
    A LICENSE HOLDER CAN REPRESENT A PARTY IN A REAL ESTATE TRANSACTION:

    AS AGENT FOR OWNER (SELLER/LANDLORD): The broker becomes the property owner's agent through an agreement with the owner, usually in a written listing to sell or property
    management agreement. An owner's agent must perform the broker’s minimum duties above and must inform the owner of any material information about the property or transaction known
    by the agent, including information disclosed to the agent or subagent by the buyer or buyer’s agent.

    AS AGENT FOR BUYER/TENANT: The broker becomes the buyer/tenant's agent by agreeing to represent the buyer, usually through a written representation agreement. A buyer's agent
    must perform the broker’s minimum duties above and must inform the buyer of any material information about the property or transaction known by the agent, including information disclosed
    to the agent by the seller or seller’s agent.

    AS AGENT FOR BOTH - INTERMEDIARY: To act as an intermediary between the parties the broker must first obtain the written agreement of each party to the transaction. The written
    agreement must state who will pay the broker and, in conspicuous bold or underlined print, set forth the broker's obligations as an intermediary. A broker who acts as an intermediary:
       • Must treat all parties to the transaction impartially and fairly;
       • May, with the parties' written consent, appoint a different license holder associated with the broker to each party (owner and buyer) to communicate with, provide opinions and advice to,
         and carry out the instructions of each party to the transaction.
       • Must not, unless specifically authorized in writing to do so by the party, disclose:
              that the owner will accept a price less than the written asking price;
              that the buyer/tenant will pay a price greater than the price submitted in a written offer; and
              any confidential information or any other information that a party specifically instructs the broker in writing not to disclose, unless required to do so by law.

    AS SUBAGENT: A license holder acts as a subagent when aiding a buyer in a transaction without an agreement to represent the buyer. A subagent can assist the buyer but does not represent
    the buyer and must place the interests of the owner first.

    TO AVOID DISPUTES, ALL AGREEMENTS BETWEEN YOU AND A BROKER SHOULD BE IN WRITING AND CLEARLY ESTABLISH:
      • The broker’s duties and responsibilities to you, and your obligations under the representation agreement.
      • Who will pay the broker for services provided to you, when payment will be made and how the payment will be calculated.
    LICENSE HOLDER CONTACT INFORMATION: This notice is being provided for information purposes. It does not create an obligation for you to use the broker’s services. Please
    acknowledge receipt of this notice below and retain a copy for your records.

Licensed Broker /Broker Firm Name or Primary Assumed Business Name         License No.                     Email                                                           Phone

Designated Broker of Firm                                                  License No.                     Email                                                           Phone

Licensed Supervisor of Sales Agent/Associate                               License No.                     Email                                                           Phone

Sales Agent/Associate’s Name                                               License No.                     Email                                                           Phone

                                      Buyer/Tenant/Seller/Landlord Initials                                                   Date

Regulated by the Texas Real Estate Commission                                                                                                                     Information available at www.trec.texas.gov
                                                                                                                                                                                                     IABS 1-0
PHILIP LEVY
Senior Managing Director
Dallas Office

972.755.5225 Office
817.380.1153 Fax
plevy@marcusmillichap.com
LICENSE: TX 0522087

5001 Spring Valley Road
Dallas, TX 75244
You can also read