STONE CREEK PLAZA - LoopNet...STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN |...
19
SVN | TRINITY ADVISORS | 3000 RACE STREET, SUITE 100, FORT WORTH, TX 76111 OFFERING MEMORANDUM STONE CREEK PLAZA 1016 SW ALSBURTY BLVD BURLESON, TX 76028 Robin Francis-Baker Advisor 682.738.5732 [email protected]
Transcript of STONE CREEK PLAZA - LoopNet...STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN |...
SVN | TRINITY ADVISORS | 3000 RACE STREET, SUITE 100, FORT WORTH, TX 76111 OFFERING MEMORANDUM
STONE CREEKPLAZA1016 SW ALSBURTY BLVDBURLESON, TX 76028
Robin [email protected]
1PROPERTY INFORMATIONProperty Summary
Property Description
Complete Highlights
2LOCATION INFORMATIONRegional Map
Location Maps
Aerial Map
3FINANCIAL ANALYSISFinancial Summary
Income & Expenses
Rent Roll
4DEMOGRAPHICSDemographics Report
Demographics Map
5ADVISOR BIOSRobin Francis-Baker Bio & Contact
OFFERING MEMORANDUMSTONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028
1 PROPERTYINFORMATION
1016 SW Alsburty BlvdBurleson, TX 76028
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 3
OFFERING SUMMARY
Sale Price: $2,027,780
Cap Rate: 6.0%
NOI: $121,666
Lot Size: 1 Acres
Year Built: 2015
Building Size: 8,496 SF
Zoning: General Retail
Market: Dallas / Fort Worth
Price / SF: $238.67
PROPERTY OVERVIEWFantastic investment opportunity in growing Burleson market. Tenants includesuccessful Martial Arts Studio and Indoor Sports Arena.
PROPERTY HIGHLIGHTS
• Located in High-Growth Dallas/Fort Worth
• New Construction - 2015
• Traffic Count up to 14,000
Property Summary
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 4All SVN® offices are independently owned and operated.
PROPERTY OVERVIEW
Fantastic investment opportunity in growing Burleson market.Tenants include successful Martial Arts Studio and IndoorSports Arena.
LOCATION OVERVIEW
Property is located along a major corridor in Burleson near NWJohn Jones Dr intersection which includes a WalmartNeighborhood Market, Credit Union, and 7-Eleven.
Property Description
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 5All SVN® offices are independently owned and operated.
SALE HIGHLIGHTS
• Located in High-Growth Dallas/Fort Worth
• New Construction - 2015
• Traffic Count up to 14,000
Complete Highlights
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 6All SVN® offices are independently owned and operated.
2 LOCATIONINFORMATION
1016 SW Alsburty BlvdBurleson, TX 76028
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 7
Stone Creek Plaza
Regional Map
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 8All SVN® offices are independently owned and operated.
Location Maps
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 9All SVN® offices are independently owned and operated.
Stone Creek Plaza
Aerial Map
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 10All SVN® offices are independently owned and operated.
3 FINANCIALANALYSIS
1016 SW Alsburty BlvdBurleson, TX 76028
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 11
INVESTMENT OVERVIEW
Price $2,027,780
Price per SF $238.67
CAP Rate 6.0%
Cash-on-Cash Return (yr 1) 6.0 %
Total Return (yr 1) $121,666
OPERATING DATA
Gross Scheduled Income $120,187
Other Income $40,516
Total Scheduled Income $160,704
Gross Income $160,704
Operating Expenses $39,037
Net Operating Income $121,666
Pre-Tax Cash Flow $121,666
Financial Summary
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 12All SVN® offices are independently owned and operated.
INCOME SUMMARY
Pahanish Karate, LLC $62,787CQBravo, LLC $57,399Reimbursements $40,516
Gross Income $160,704
EXPENSE SUMMARY
Water $3,913Electric $1,732Trash $1,235Insurance $3,091Taxes $23,573Fire Monitoring $422Landscaping $3,541Phone $541Repairs/Upkeep $986
Gross Expenses $39,037
Net Operating Income $121,666
Income & Expenses
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 13All SVN® offices are independently owned and operated.
TENANTNAME
UNITNUMBER
UNITSIZE(SF)
LEASESTART
LEASEEND
LEASESTART
ANNUALRENT
%OF
GLA
PRICEPER SF/
YRRECOVERY
TYPE
Pahanish Karate,
LLC
100 3,950 03/15/
2016
03/14/
2021
Current $62,805 46.49 $15.90 NNN
CQBravo, LLC 103 4,100 03/15/
2018
03/14/
2023
Current $57,400 48.26 $14.00 NNN
Totals/Averages 8,050 $120,205 $14.93 $0
Rent Roll
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 14All SVN® offices are independently owned and operated.
4DEMOGRAPHICS
1016 SW Alsburty BlvdBurleson, TX 76028
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 15
1 MILE 3 MILES 5 MILES
Total population 6,921 37,553 72,166
Median age 31.2 33.4 33.7
Median age (male) 32.2 32.3 32.6
Median age (female) 30.6 34.3 34.5
1 MILE 3 MILES 5 MILES
Total households 2,291 13,221 24,920
Total persons per HH 3.0 2.8 2.9
Average HH income $72,893 $74,362 $77,035
Average house value $121,475 $132,457 $146,171
* Demographic data derived from 2010 US Census
Demographics Report
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 16All SVN® offices are independently owned and operated.
POPULATION 1 MILE 3 MILES 5 MILES
Total population 6,921 37,553 72,166
Median age 31.2 33.4 33.7
Median age (male) 32.2 32.3 32.6
Median age (Female) 30.6 34.3 34.5
HOUSEHOLDS & INCOME 1 MILE 3 MILES 5 MILES
Total households 2,291 13,221 24,920
# of persons per HH 3.0 2.8 2.9
Average HH income $72,893 $74,362 $77,035
Average house value $121,475 $132,457 $146,171
* Demographic data derived from 2010 US Census
Demographics Map
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 17All SVN® offices are independently owned and operated.
5 ADVISOR BIOS1016 SW Alsburty Blvd
Burleson, TX 76028
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 18
3000 Race Street, Suite 100Fort Worth, TX 76111T 682.738.5732C [email protected] #0639033
PROFESSIONAL BACKGROUND
Robin Francis-Baker serves as an Advisor for SVN | Trinity Advisors,specializing in office and multifamily properties. Her strong interpersonalskills and her knowledge of the Dallas-Fort Worth market strengthen her rolein commercial sales. She has completed multiple commercial real estatetransactions in her time with SVN Trinity Advisors. Prior to starting her careerin commercial real estate, Robin worked in Finance/Accounting and was aFinancial Analyst for Bell Helicopter, a helicopter manufacturer.
EDUCATION
Robin has a Master of Business Administration and a Bachelor of BusinessAdministration Magna Cum Laude from the University of Texas at Arlington.
MEMBERSHIPS & AFFILIATIONS
Robin is the 2018-2019 Treasurer for CREW Fort Worth, she is a member ofthe Greater Fort Worth Association of REALTORS and Society of CommercialREALTORS.
ROBIN FRANCIS-BAKER
Advisor
Robin Francis-Baker Bio & Contact
STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 19All SVN® offices are independently owned and operated.
