25
BIG 5 RETAIL CENTER 152 N Main St • Tooele, UT 84074 Offering Memorandum

Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

  • Upload
    others

  • View
    2

  • Download
    0

Embed Size (px)

Citation preview

Page 1: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

BIG 5 RETAIL CENTER152 N Main St • Tooele, UT 84074

Offering Memorandum

Page 2: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

E X C L U S I V E L Y L I S T E D B Y

Matthew Porter

Senior Associate

Associate Member - National Retail Group

Salt Lake City Office

Tel: (801) 736-2638

Fax: (801) 736-2610

[email protected]

License: UT 7770209-SA00

Brett Jones

Associate

National Retail Group

Salt Lake City Office

Tel: (801) 736-2651

Fax: (801) 736-2610

[email protected]

License: UT 9761802-SA00

Tod Jones

Senior Associate

Associate Director - National Retail Group

Salt Lake City Office

Tel: (801) 736-2619

Fax: (801) 736-2610

[email protected]

License: UT 5450617-SA00

Page 3: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

BIG 5 RETAIL CENTER

#

EXECUTIVE SUMMARY

OFFERING SUMMARY

DEMOGRAPHICS

1-Miles 3-Miles 5-Miles

2016 Estimate Pop

14,588 68,950 136,270

2010 Census Pop 12,762 62,256 124,307

2016 Estimate HH 3,845 18,802 40,511

2010 Census HH 3,418 17,154 37,225

Median HH Income

$78,220 $71,087 $64,567

Per Capita Income $23,003 $22,165 $22,073

Average HH Income

$87,219 $80,501 $73,709

3

▪ Big 5 Just Renewed for 5 More Years

▪ Shadow-Anchored by Walgreens

▪ 100% Occupied, 82% by National Credit

Tenants with Corporate Guarantees

▪ All Leases are Triple Net (NNN)

▪ Excellent Visibility, over 175 Feet of

Frontage on Main Street

▪ Daily Traffic: Over 22,000 on Main

Street

▪ Nearby Tenants Include Arby's,

KeyBank, 7-Eleven, Little Caesars, and

Wells Fargo

INVESTMENT HIGHLIGHTSVITAL DATA

YEAR 1 YEAR 2

Price $2,745,000 CAP Rate 8.10% 8.10%

Down Payment 30% / $823,500Net Operating Income

$222,470 $222,470

Loan Amount $1,921,500Net Cash Flow After Debt Service

10.81% / $89,016 10.81% / $89,016

Loan Type Proposed New Total Return 15.69% / $129,212 15.94% / $131,226

Interest Rate / Amortization

4.90% / 25 Years

Gross Leasable Area 17,000 SF

Price/SF $161.47

Current Occupancy 100%

Year Built / Renovated 2009

Lot Size 1.22 acre(s)

MAJOR TENANTS

TENANT GLA LEASE EXPIRATION LEASE TYPE

Big 5 Sporting Goods 11,000 2/3/2024 NNN

SalonCentric (L'Oreal USA, Inc.) 3,000 9/18/2019 NNN

Green Burrito 3,000 6/30/2021 NNN

SITE DESCRIPTION

Property Big 5 Retail Center

Property Address 152 N Main Street Tooele, UT 84074

Assessors Parcel Number 02-032-0-0020

Zoning Commercial

Ownership Fee Simple

Parking 43 Free Surface Parking Stalls

Page 4: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

TENANT SUMMARY

BIG 5 RETAIL CENTER

4

RENT ROLL

As of September,2018

% Annual Renewal Options

Square Bldg Lease Dates Rent per Total Rent Total Rent Changes Changes Lease and Option YearTenant Name Suite Feet Share Comm. Exp. Sq. Ft. Per Month Per Year on to Type Rental Information

Big 5 Sporting Goods 152 11,000 64.7% 2/4/09 2/3/24 $15.68 $14,369 $172,428 Feb-2024 $189,672.00 NNNThree, 5-Year Options

with 10% Increases

SalonCentric (L'Oreal USA,

Inc.)162 3,000 17.6% 9/26/14 9/18/19 $10.75 $2,687 $32,244 Sep-2019 $36,120.00 NNN

Three, 5-Year Options

with 12% Increases

Green Burrito 164 3,000 17.6% 4/1/16 6/30/21 $13.00 $3,250 $39,000 N/A N/A NNNOne, 5-Year Option with

3% Annual Increases

Total 17,000 $14.33 $20,306 $243,672

Occupied

Tenants: 3Occupied GLA: 100.00% Unoccupied Tenants: 0 Unoccupied GLA: 0.00%

0

5

10

15

20

0%

20%

40%

60%

80%

100%

Sep-2018 Sep-2019 Sep-2020 Sep-2021 Sep-2022 Sep-2023 Sep-2024 Sep-2025 Sep-2026 Sep-2027

Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10

Num

ber o

f Te

nants

Perc

enta

ge o

f S

quare

Fo

ota

ge E

xpirin

g

Lease Expiration Summary

% of SQFT Expiring Cumulative % of SQFT Expiring Number of Commercial Leases/Tenants Expiring

Page 5: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

BIG 5 RETAIL CENTER

#

OFFERING SUMMARY

The subject property is a 17,000 SF Multi-Tenant Retail Center located just 35 minutes South-West of Salt Lake City in Tooele, UT. The

current tenants include Big 5 Sporting Goods, SalonCentric Inc. (L'Oréal), and Green Burrito. The property is Shadow-Anchored by

Walgreens and is surrounded by many national retailers including Arby's, KeyBank, 7-Eleven, Little Caesars, and Wells Fargo Bank.

The property benefits from over 35,000 residents within 3-miles. It has over 175 feet of frontage on Main Street and shares an entrance

with Walgreens on a hard corner. The traffic count on Main Street is in excess of 22,000 vehicles per day.

INVESTMENT OVERVIEW

5

Page 6: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

BIG 5 RETAIL CENTER

#

PROPERTY PHOTOS

6

Page 7: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

RETAIL MAP

BIG 5 RETAIL CENTER

7

Walgreens

Ritz

Theaters

COURTHOUSE

22,110 AADT

Tooele High School

Harris Sterling R Elementary

School

Page 8: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

LOCAL MAP

BIG 5 RETAIL CENTER

8

Page 9: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

REGIONAL MAP

BIG 5 RETAIL CENTER

9

Page 10: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

BIG 5 RETAIL CENTER

10

FINANCIAL

ANALYSIS

Page 11: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

FINANCIAL ANALYSIS

BIG 5 RETAIL CENTER

PRICING DETAIL

11

Summary Operating Data

Price $2,745,000

Down Payment $823,500 30% Income Year 1 Year 2

Number of Suites 3 Scheduled Base Rental Income $243,672 $243,672

Price Per

SqFt $161.47 Total Reimbursement Income 25.8% $62,785 25.8% $62,785

Gross Leasable Area

(GLA)17,000 SF Other Income $0 $0

Lot Size 1.22 Acres Potential Gross Revenue $306,457 $306,457

Year Built/Renovated 2009 General Vacancy ($15,323) ($15,323)

Occupancy 100.00% Effective Gross Revenue $291,134 $291,134

Less: Operating Expenses 23.6% ($68,664) 23.6% ($68,664)

Net Operating Income $222,470 $222,470

Returns Year 1 Year 2 Tenant Improvements $0 $0

CAP Rate 8.10% 8.10% Leasing Commissions $0 $0

Cash-on-Cash 10.81% 10.81% Capital Expenditures $0 $0

Debt Coverage Ratio 1.67 1.67 Cash Flow $222,470 $222,470

Debt Service ($133,455) ($133,455)

Net Cash Flow After Debt Service 10.81% $89,016 10.81% $89,016

Financing 1st Loan Principal Reduction $40,196 $42,210

Loan Amount $1,921,500 Total Return 15.69% $129,212 15.94% $131,226

Loan Type New

Interest Rate 4.90% Operating Expenses Year 1 Year 2

Amortization 25 Years CAM $26,178 $26,178

Year Due 2023 Insurance $3,008 $3,008

Loan information is subject to change. Contact your Marcus and Millichap Capital Corporation representative. Real Estate Taxes $24,798 $24,798

Reserve – (2%) $5,880 $5,880

Total Expenses $68,664 $68,664

Expenses/Suite $22,888 $22,888

Expenses/SF $4.04 $4.04

Page 12: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

FINANCIAL ANALYSIS

BIG 5 RETAIL CENTER

OPERATING STATEMENT

12

Income Year 1 Year 2 Per SF

Scheduled Base Rental Income 243,672 243,672 14.33

Expense Reimbursement Income

CAM 26,179 26,179 1.54

Insurance 3,008 3,008 0.18

Real Estate Taxes 24,798 24,798 1.46

Management Fees 8,800 8,800 0.52

Total Reimbursement Income $62,785 91.4% $62,785 91.4% $3.69

Potential Gross Revenue 306,457 306,457 18.03

General Vacancy -15,323 5.0% -15,323 5.0% -0.90

Effective Gross Revenue $291,134 $291,134 $17.13

Operating Expenses Year 1 Year 2 Per SF

Utilities 5,624 5,624 0.33

Fire Monitoring / Maintenance 1,358 1,358 0.08

HVAC Maintenance 975 975 0.06

Landscaping 3,640 3,640 0.21

Repairs & Maintenance 5,541 5,541 0.33

Snow Removal 4,425 4,425 0.26

Sweeping / Asphalt Maintenance 2,567 2,567 0.15

Window Cleaning 180 180 0.01

Admin Fee 1,869 1,869 0.11

Insurance 3,008 3,008 0.18

Real Estate Taxes 24,798 24,798 1.46

Management Fee 8,800 3.0% 8,800 3.0% 0.52

Reserve 5,880 2.0% 5,880 2.0% 0.35

Total Expenses $68,664 $68,664 $4.04

Expenses as % of EGR 23.6% 23.6%

Net Operating Income $222,470 $222,470 $13.09

Page 13: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

TENANT SUMMARY

#

Fiscal Year Ended January 01, 2017

Big 5 Sporting Goods Corporation

CREDIT RATING: B2 www.fdreports.com | www.creditntell.com | April 02, 2017

Big 5 Sporting Goods has outgrown its name. The company, which started out with five

army surplus shops in California in 1955, is a leading sporting goods retailer with some

415 stores in a dozen mostly western states, including California, Washington, Utah, and

Arizona. The company sells brand-name (Adidas, Coleman, Easton) and private-label

equipment, apparel, and footwear for indoor and outdoor activities such as camping,

hunting, fishing, tennis, golf, and snowboarding. Big 5 has stuck with a neighborhood-

store format (averaging approximately 11,000 sq. ft.) instead of opening massive

superstores. Big 5 Sporting Goods is run by its chairman and CEO Steven Miller, the son

of company co-founder Robert Miller.

PRICING AND VALUATION MATRIX

PROPERTY NAMEBIG 5 RETAIL CENTER

PRICING AND VALUATION MATRIX

PROPERTY NAMEBIG 5 RETAIL CENTER

13

TENANT SUMMARY

General Information

Address2525 East El Segundo Blvd. , El Segundo, California, 90245, US

Phone 310-536-0611

Website www.big5sportinggoods.com

Store Base

Store Count 431TTM Sales $1,039,311,000

Key Personnel

Chief Executive Officer Steven G. MillerSenior Vice President & Chief Financial Officer

Barry D. Emerson

Financial Markets

Stock Ticker BGFV

Current Price $13.50 as of 6/7/17

52 Week High/Low $20.35 / $8.43

Page 14: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

12

TENANT PROFILE

BIG 5 RETAIL CENTER

14

SalonCentric Inc. (L'Oreal USA Inc.)

General Information

Tenant Name SalonCentric Inc. (L'Oreal USA Inc.)

Website www.saloncentric.com

Parent Company L'Oreal USA Inc.

Headquartered St. Petersburg, Florida

Rentable Square Feet 3,000 SF

Percentage of RBA 17.65%

Lease Commencement 9/26/2014

Lease Expiration 9/18/2019

No. of Locations Over 565 Stores, 48 States

SalonCentric is the premier distributor of salon professional products. They are

committed to providing the best brands, the best education and the best business-

building support, transforming every salon into a destination of choice. They operate

over 565 stores across 48 states. They also provide educational opportunities

including in-store demonstration, in-salon trainings, regional classes and large scale

stage presentations at industry shows.

Green Burrito, Inc.

General Information

Tenant Name Green Burrito, Inc.

Rentable Square Feet 3,000 SF

Percentage of RBA 17.65%

Lease Commencement 4/1/2016

Lease Expiration 6/30/2021

Green Burrito is a local Mexican Restaurant serving the Northern Utah Community.

The tenant signed new lease in April of 2016. Tooele City has required the construction

and installation of certain additional improvements and utilities. These improvements

are nearing completion and Green Burrito will open for business this year.

Page 15: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

ACQUISITION FINANCING

BIG 5 RETAIL CENTER

15

MARCUS & MILLICHAP CAPITAL CORPORATION

CAPABILITIES

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

terms.

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

financing options.

Our dedicated, knowledgeable experts understand the challenges of financing

and work tirelessly to resolve all potential issues to the benefit of our clients.

National platform

operating

within the firm’s

brokerage offices

$5.1 billion

total national

volume in 2016

Access to more

capital sources

than any other

firm in the

industry

Optimum financing solutions to

enhance value

Our ability to enhance buyer

pool by expanding finance

options

Our ability to enhance

seller control

• Through buyer

qualification support

• 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

set of debt/equity sources

and presenting a tightly

underwritten credit file

WHY MMCC?

Closed 1,651

debt and equity

financings

in 2016

Page 16: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

BIG 5 RETAIL CENTER

16

MARKET

OVERVIEW

Page 17: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

MARKET OVERVIEW

SALT LAKE CITYOVERVIEW

1

Centrally located among the major Western U.S. markets, Salt Lake

City is known as the Crossroads of the West. The metro consists of

three counties: Salt Lake, Tooele and Summit. It is situated in the Great

Salt Lake Valley in northern Utah. The region is hemmed in by the

Great Salt Lake to the northwest, the Wasatch Mountain Range to the

east and the Oquirrh Mountains to the west. The metro houses 1.2

million people. Salt Lake City is the largest city, with approximately

200,000 residents. The highest percentage of population growth

continues to occur in the suburban areas such as South and West

Jordan. The Salt Lake City, Provo-Orem and Ogden-Clearfield metros

together comprise the Wasatch Front.

MARKET OVERVIEW

METRO HIGHLIGHTS

EMPLOYMENT GROWTH

Skilled trade and educated workers, attractive

outdoor recreation opportunities and low overhead

costs lure employers to the region.

EXPANDING HOUSEHOLD INCOMES

The metro’s household income is consistently well

above the national median.

LARGE INSTITUTIONS

The Salt Lake City economy benefits from its status

as the capital of Utah and the headquarters of the

Church of Jesus Christ of Latter-day Saints.

BIG 5 RETAIL CENTER

Page 18: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

MARKET OVERVIEW

ECONOMY▪ A stable base of government entities are located in the metro, while growing companies in

the private sector include technology leaders eBay and Oracle Corp.

▪ Various companies have located data centers in the metro, including Twitter Inc., Goldman

Sachs and the National Security Agency.

▪ Tourism will remain a top employment generator over the coming years. The metro is home

to several world-class ski resorts, including Brighton, Park City, Alta and Snowbird. The Salt

Palace Convention Center and the Energy Solutions Arena host conventions and trade

shows.

SHARE OF 2016 TOTAL EMPLOYMENT

MAJOR AREA EMPLOYERS

Intermountain Health Care

University of Utah

State of Utah

Delta Airlines Corp.

Zions Bancorporation

Novus Technologies

Cordant Technologies

Smith’s Food and Drug

Wells Fargo Bank

Salt Lake City Community College* Forecast

2

MANUFACTURING

8%GOVERNMENT

HEALTH SERVICES

EDUCATION AND

+OTHER SERVICES

3%

LEISURE AND HOSPITALITY FINANCIAL ACTIVITIES

20%

AND UTILITIES

TRADE, TRANSPORTATION CONSTRUCTION

PROFESSIONAL AND

BUSINESS SERVICES

3%INFORMATION

18%

5%

15% 8% 8%

12%

BIG 5 RETAIL CENTER

Page 19: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

MARKET OVERVIEW

DEMOGRAPHICS

SPORTS

EDUCATION

ARTS & ENTERTAINMENT

▪ The metro is expected to add nearly 70,000 people through 2021, resulting in the

formation of roughly 20,000 households.

▪ Median incomes above the national average allow 66 percent of households to afford

to own a home, compared with the national rate of 64 percent.

▪ Roughly 30 percent of people age 25 and older hold bachelor’s degrees; of those

residents, 10 percent also have obtained a graduate or professional degree.

The Wasatch Range provides a multitude of year-round recreational opportunities, including

ski resorts and more than a dozen national parks and monuments. Cultural venues include

Abravanel Hall, the Rose Wagner Performing Arts Center, Hale Centre Theatre and the Off

Broadway Theatre. Salt Lake City’s major educational institution is the University of Utah,

which also contains a medical school. The university is known for its technology transfer

program that moves state-of-the-art research into useful applications in the business world.

There are 10 other colleges and universities in the metro. In addition, two other major

educational institutions are located just outside of Salt Lake City: Brigham Young University

in Provo and Utah State University in Logan.

32

2016MEDIAN AGE:

U.S. Median:

37.7

$64,300

2016 MEDIAN HOUSEHOLD INCOME:

U.S. Median:

$54,500

1.2M

2016POPULATION:

Growth2016-2021*:

5.7%

392K

2016HOUSEHOLDS:

5.8%

Growth2016-2021*:

QUALITY OF LIFE

3

2016 Population by Age

0-4 YEARS

8%5-19 YEARS

23%20-24 YEARS

7%25-44 YEARS

31%45-64 YEARS

21%65+ YEARS

10%

* Forecast

Sources: Marcus & Millichap Research Services; BLS; Bureau of Economic Analysis; Experian; Fortune; Moody’s

Analytics; U.S. Census Bureau

BIG 5 RETAIL CENTER

Page 20: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

MARKET OVERVIEW

BIG 5 RETAIL CENTER

20

SALT LAKE CITY METRO AREA

Demographics Fuel Retail Demand, Rent Climb;

Investors Focus on Single-Tenant Market

Flurry of supermarket openings support vacancy compression. Salt Lake City will record a year of steady

vacancy improvement as vigorous population growth and an expanding local economy bolster retail

operations. Robust hiring activity from a diverse group of employers will create quality job opportunities,

helping attract residents to the metro and retain recent college graduates. Together with rising income levels,

these factors will culminate in another year of healthy retail sales growth. A number of supermarket chains

have taken the opportunity to aggressively expand in the wake of resounding demand. Smith’s Food and

Drug is set to open new stores in Saratoga Springs and Springville this year. The Utah-based grocer also

finalized a $10 million redevelopment of an existing store in West Jordan at the close of 2016. Other

significant supermarket completions slated for this year include new locations from Whole Foods and Lee’s

Marketplace in Park City and North Salt Lake, respectively. Despite these notable deliveries, the pace of

construction will wane this year. Healthy underlying tenant demand amid a development slowdown will place

downward pressure on vacancy. Constricting vacancy has sent rents soaring, with 2017 marking the third

year in a row of average annual rent growth in excess of 5 percent.

Positive sentiment and higher yields draw out-of-town buyers. The Salt Lake City investment market remains

well positioned entering 2017, riding a wave of accelerating deal flow and rising prices. These trends will likely

continue this year as strong market fundamentals illustrated by aggressive rent gains stoke buyer demand.

The single-tenant segment in particular is poised to lead growth as investors remain on the hunt for solid,

secure assets that still offer decent yields. Californian buyers aggressively pursue assets along the Wasatch

Front, seeking single-tenant cap rates that average between 50 and 150 basis points higher than their home

markets.

* Forecast

Sources: Marcus & Millichap Research Services; BLS; CoStar Group, Inc.

Page 21: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

MARKET OVERVIEW

BIG 5 RETAIL CENTER

21

SALT LAKE CITY METRO AREA

2017 Market Forecast

Strong job creation and surging growth in asking rents edged Salt Lake City

up three spots to ninth place in this year’s NRI.

Following an employment gain of 39,700 positions last year, the workforce

will add another 41,000 jobs in 2017.

The pace of development will slow this year, though the delivery total is

expected to stay generally in line with the post-recession average. Builders

completed 830,000 square feet in 2016.

Following a vacancy increase of 40 basis points last year, the metrowide rate

will fall to 4.3 percent in 2017 on the back of 780,000 square feet of net

absorption.

The average asking rent for properties along the Wasatch Front will reach

$16.22 per square foot this year, building on a 10.4 percent gain registered

in 2016.

Investors target assets near Lehi, where a cluster of IT, software

development and hardware manufacturing firms sustain underlying retail

demand.* Forecast

Sources: Marcus & Millichap Research Services; CoStar Group, Inc.;

Real Capital Analytics

NRI Rank

9, up 3 places

Employment

up 3.4%

Construction

640,000 sq. ft.

Vacancy

down 20 bps

Rent

up 7.5%

Investment

Page 22: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

MARKET OVERVIEW

PROPERTY NAME

MARKETING TEAM

BIG 5 RETAIL CENTER

DEMOGRAPHICS

Source: © 2016 Experian

Created on June 2017

POPULATION 1 Miles 3 Miles 5 Miles

▪ 2021 Projection

Total Population 12,877 36,119 37,823

▪ 2016 Estimate

Total Population 12,150 33,076 34,518

▪ 2010 Census

Total Population 11,926 31,788 32,971

▪ 2000 Census

Total Population 10,918 22,782 23,718

▪ Current Daytime Population

2016 Estimate 13,835 26,962 28,784

HOUSEHOLDS 1 Miles 3 Miles 5 Miles

▪ 2021 Projection

Total Households 4,707 11,437 11,927

▪ 2016 Estimate

Total Households 4,412 10,487 10,902

Average (Mean) Household Size 2.74 3.12 3.13

▪ 2010 Census

Total Households 4,283 10,018 10,355

▪ 2000 Census

Total Households 3,885 7,569 7,838

▪ Occupied Units

2021 Projection 4,707 11,437 11,927

2016 Estimate 4,734 11,080 11,509

HOUSEHOLDS BY INCOME 1 Miles 3 Miles 5 Miles

▪ 2016 Estimate

$150,000 or More 1.95% 2.94% 3.14%

$100,000 - $149,000 8.60% 11.93% 12.35%

$75,000 - $99,999 13.28% 15.57% 15.66%

$50,000 - $74,999 22.55% 25.16% 25.10%

$35,000 - $49,999 16.19% 16.40% 16.45%

Under $35,000 37.14% 27.43% 26.72%

Average Household Income $54,544 $64,262 $65,295

Median Household Income $46,878 $55,223 $55,817

Per Capita Income $19,995 $20,463 $20,714

HOUSEHOLDS BY EXPENDITURE 1 Miles 3 Miles 5 MilesTotal Average Household Retail Expenditure

$66,109 $72,588 $73,080

▪ Consumer Expenditure Top 10 Categories

Housing $16,210 $17,045 $17,110

Transportation $10,990 $12,097 $12,210

Shelter $9,467 $9,817 $9,835

Food $6,265 $6,641 $6,675

Health Care $5,035 $5,515 $5,568

Personal Insurance and Pensions $4,825 $5,841 $5,925

Cash Contributions $3,756 $4,751 $4,811

Utilities $3,486 $3,730 $3,754

Entertainment $3,189 $3,781 $3,808

Household Furnishings and Equipment

$1,710 $1,902 $1,921

POPULATION PROFILE 1 Miles 3 Miles 5 Miles

▪ Population By Age

2016 Estimate Total Population 12,150 33,076 34,518

Under 20 31.86% 36.70% 36.63%

20 to 34 Years 22.55% 20.48% 20.32%

35 to 39 Years 7.23% 7.99% 7.90%

40 to 49 Years 11.30% 12.30% 12.38%

50 to 64 Years 14.63% 13.41% 13.72%

Age 65+ 12.42% 9.11% 9.04%

Median Age 32.25 30.52 30.63

▪ Population 25+ by Education Level

2016 Estimate Population Age 25+ 7,443 18,903 19,752

Elementary (0-8) 0.60% 0.50% 0.49%

Some High School (9-11) 7.61% 6.51% 6.36%

High School Graduate (12) 38.53% 34.65% 34.41%

Some College (13-15) 30.77% 30.91% 30.80%

Associate Degree Only 9.33% 10.32% 10.48%

Bachelors Degree Only 9.97% 13.14% 13.38%

Graduate Degree 2.77% 3.61% 3.75%

22

Page 23: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

Income

In 2016, the median household income for your selected geography is

$46,878, compare this to the US average which is currently $54,505.

The median household income for your area has changed by 13.63%

since 2000. It is estimated that the median household income in your

area will be $56,534 five years from now, which represents a change

of 20.60% from the current year.

The current year per capita income in your area is $19,995, compare

this to the US average, which is $29,962. The current year average

household income in your area is $54,544, compare this to the US

average which is $78,425.

Population

In 2016, the population in your selected geography is 12,150. The

population has changed by 11.28% since 2000. It is estimated that the

population in your area will be 12,877.00 five years from now, which

represents a change of 5.98% from the current year. The current

population is 50.25% male and 49.75% female. The median age of the

population in your area is 32.25, compare this to the US average

which is 37.68. The population density in your area is 3,861.33 people

per square mile.

Households

There are currently 4,412 households in your selected geography. The

number of households has changed by 13.56% since 2000. It is

estimated that the number of households in your area will be 4,707

five years from now, which represents a change of 6.69% from the

current year. The average household size in your area is 2.74

persons.

Employment

In 2016, there are 3,350 employees in your selected area, this is also

known as the daytime population. The 2000 Census revealed that

50.37% of employees are employed in white-collar occupations in this

geography, and 49.43% are employed in blue-collar occupations. In

2016, unemployment in this area is 4.75%. In 2000, the average time

traveled to work was 30.00 minutes.

Race and Ethnicity

The current year racial makeup of your selected area is as follows:

86.54% White, 0.99% Black, 0.32% Native American and 0.65%

Asian/Pacific Islander. Compare these to US averages which are:

70.77% White, 12.80% Black, 0.19% Native American and 5.36%

Asian/Pacific Islander. People of Hispanic origin are counted

independently of race.

People of Hispanic origin make up 15.97% of the current year

population in your selected area. Compare this to the US average of

17.65%.

PROPERTY NAME

MARKETING TEAM

BIG 5 RETAIL CENTER

Housing

The median housing value in your area was $160,784 in 2016,

compare this to the US average of $187,181. In 2000, there were

2,892 owner occupied housing units in your area and there were 993

renter occupied housing units in your area. The median rent at the

time was $472.

Source: © 2016 Experian

DEMOGRAPHICS

23

Page 24: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

N O N - E N D O R S E M E N T A N D D I S C L A I M E R N O T I C E

Confidentiality and DisclaimerThe 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. © 2017 Marcus & Millichap. All rights

reserved.

Non-Endorsement NoticeMarcus & 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.

BIG 5 RETAIL CENTER

Tooele, UT

ACT ID Y0200246

Page 25: Offering Memorandum - LoopNet€¦ · Headquartered St. Petersburg, Florida Rentable Square Feet 3,000 SF Percentage of RBA 17.65% Lease Commencement 9/26/2014 Lease Expiration 9/18/2019

www.MarcusMillichap.com

Matthew Porter

Senior Associate

Associate Member - National Retail Group

Salt Lake City Office

Tel: (801) 736-2638

Fax: (801) 736-2610

[email protected]

License: UT 7770209-SA00

Brett Jones

Associate

National Retail Group

Salt Lake City Office

Tel: (801) 736-2651

Fax: (801) 736-2610

[email protected]

License: UT 9761802-SA00

Tod Jones

Senior Associate

Associate Director - National Retail Group

Salt Lake City Office

Tel: (801) 736-2619

Fax: (801) 736-2610

[email protected]

License: UT 5450617-SA00

E X C L U S I V E L Y L I S T E D B Y