KIRKSVILLE COMMONS - HOBBY LOBBY ANCHORED

Similar documents
DOLLAR GENERAL LOW RENT/FT INCREASES IN PRIMARY TERM 1787 LA-121, HINESTON, LA REPRESENTATIVE STORE KYLE CARSON ANDY BENDER ROBERT BENDER

NNN LEASE/DOLLAR GENERAL

NN DOLLAR GENERAL PROVEN SALES! IN LEASE EXTENSION US HWY 72, ATHENS, AL REPRESENTATIVE PHOTO KYLE CARSON ANDY BENDER DAVID MORENO

DOLLAR GENERAL MARKET - RARE OFFERING

ABSOLUTE NNN DOLLAR GENERAL

CONN'S HOMEPLUS OFFERING

NEW DOLLAR GENERAL ABS NNN LEASE RARE VA LOCATION 6088 KENTUCK RD., RINGGOLD, VA NOT ACTUAL STORE BENJAMIN SCHULTZ BRYAN BENDER

DOLLAR GENERAL BRAND NEW DOLLAR GENERAL FOR SALE 544 KIGHT RD, KITE, GA ACTUAL STORE BENJAMIN SCHULTZ BRYAN BENDER

DOLLAR GENERAL BRAND NEW DOLLAR GENERAL 4709 W TRAPNELL, PLANT CITY, FL NOT ACTUAL STORE BENJAMIN SCHULTZ BRYAN BENDER

DOLLAR GENERAL RELOCATION PLUS DOLLAR GENERAL 670 EAST ARCADIA AVE, DAWSON SPRINGS, KY ACTUAL STORE BENJAMIN SCHULTZ BRYAN BENDER

RITE AID ABSOLUTE NNN LEASE CARROLLTON BLVD., CARROLLTON, VA MICHAEL CARTER FRANK ROGERS

FAMILY DOLLAR RARE MAJOR MSA OFFERING 5324 VIRGINIA AVE, SAINT LOUIS, MO ACTUAL STORE BENJAMIN SCHULTZ

ADVANCE AUTO PARTS. Major Retail Corridor FORTIS NET LEASE. 15 YR. NN LEASE SW Oslo Rd & 27th Ave, Vero Beach, FL 32968

DOLLAR GENERAL NEW ABSOLUTE NNN DOLLAR GENERAL 106 EAST LAPEER ST, PECK, MI BENJAMIN SCHULTZ BRYAN BENDER

THE SHOPPES AT ALBERTVILLE CROSSINGS - SHERWIN WILLIAMS ANCHORED 5585 LACENTRE AVE NE, ALBERTVILLE, MN ZEF LUCA RICHARD LUDWIG

NEW DOLLAR GENERAL PLUS

DOLLAR GENERAL BRAND NEW DOLLAR GENERAL GA HWY 23, COBBTOWN, GA BENJAMIN SCHULTZ BRYAN BENDER

NEW DOLLAR GENERAL. 15 Year Absolute NNN lease M-63, Coloma, MI Not Actual Store

BRAND NEW AutoZone FORTIS NET LEASE INVESTMENT REAL ESTATE SERVICES. 15 Year Ground Lease Rent Increase in Year 11

1401 Shreveport Rd, Minden, LA 71055

503 West Newton Street, Versailles, Missouri 65084

DOLLAR GENERAL & FAMILY VIDEO

COUNTRY CLUB APARTMENTS PHASE I 953 S. 23RD STREET, RICHMOND, IN 47374

NEW DOLLAR GENERAL FORTIS NET LEASE. 15 Year Absolute NNN lease US Highway 64, Hayesville, NC 28904

NEW DOLLAR GENERAL. 15 Year Absolute NNN lease. SR 116 & D St, Pine Mountain Valley, GA 31823

NEW DOLLAR GENERAL FORTIS NET LEASE INVESTMENT REAL ESTATE SERVICES. 15 Year Absolute NNN lease Rare 3% Rent Increase in Year 11

FEDEX FREIGHT. 10 Year Double Net lease Extension Recent Major Improvements Murray St, Sioux City, IA 51111

Milton Apartments OFFERING MEMORANDUM MILTON, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109

DOLLAR GENERAL DOLLAR GENERAL JACKSONVILLE, FL 1921 DUNN AVE, JACKSONVILLE, FL BENJAMIN SCHULTZ BRYAN BENDER

Your Entrepreneurial Real Estate Partner. Building Wealth Together.

Patrick Hammond. Dollar General Nettleton (Okolona), MS DISCLOSURE :

Gander Mountain FORTIS NET LEASE INVESTMENT REAL ESTATE SERVICES. Extended NN Lease Long Term Tenant Black Gap Rd, Chambersburg, PA 17202

CVS PHARMACY DENSE INFILL SITE 2855 South Nellis Blvd, Las Vegas, NV 89121

Glendale Child Care Facility Sale or Lease

INDUSTRIAL WAREHOUSE FOR LEASE

COUNTRY CLUB APARTMENTS 953 S. 23RD STREET, RICHMOND, IN 47374

Downtown Lodi - 21 S Sacramento St. 21 S SACRAMENTO ST., LODI, CA 95240

OFFICE BUILDING FOR LEASE

FOR SALE NNN OFFICE INVESTMENT 5030 BRADENTON AVE, DUBLIN, OH PRESENTED BY: August 16, 2017

1819 W 3rd Street, Dayton, Ohio Click Image For Online Property Map

Midvale 6Plex OFFERING MEMORANDUM SEATTLE, WA OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 1100 Dexter Avenue North, Suite 275 Seattle, WA 98109

INDUSTRIAL LOT FOR SALE

New Rochelle Mixed-Use

COLONIAL VILLAGE APARTMENTS 1900 COLONIAL VILLAGE LANE, DAYTON, OH 45406

5892 Orange Ave OFFERING MEMORANDUM LONG BEACH, CA OFFERING MEMORANDUM PRESENTED BY:

Sunrise Village 4Plexes

PROFESSIONAL OFFICE FOR LEASE

PLANET FITNESS RECENTLY RENOVATED

640 E ST. CHARLES ROAD, CAROL STREAM, IL 60188

Click Image For Online Property Map

Click Image For Online Property Map

The Pavilion OFFERING MEMORANDUM HOUSTON, TX OFFERING MEMORANDUM PRESENTED BY: KW COMMERCIAL 920 South Fry Road

Click Image For Online Property Map

LOT FOR SALE FREEWAY VISIBLE EAST LOS ANGELES 3965 E. OLYMPIC BLVD, LOS ANGELES, CA FOR SALE

Parkway Professional Centre

Representative Photo. Click Image For Online Property Map

Click Image For Online Property Map

US BANK. Table of Contents

2236 Fremont Street, Monterey, CA 93940

GRAFTON HILL APARTMENTS 200 CENTRAL AVE & 333 SUPERIOR AVE, DAYTON, OH 45406

Only $880k (19%) Down Payment Required 8% Year 1 Cash Flow 14.7% Year 1 Total Return

Fred s Super Dollar 726 North Downing, Glennville, GA 30427

FOR SALE PRIME FLAGLER STREET RETAIL / REDEVELOPMENT OPPORTUNITY W FLAGLER ST, MIAMI, FL RETAIL PROPERTY PRESENTED BY: MIGUEL PINTO

1330 E Memorial Blvd 1330 E MEMORIAL BLVD LAKELAND, FL Presented By: Nick Ganey, CCIM. Tommy Szarvas

8 APARTMENT UNITS $134, DELPHOS, DAYTON, OH 45417

FOR SALE Franklin St. OFFERING MEMORANDUM Franklin St. Denver, CO CONTACT: TIM FINHOLM SAM LEGER

1-2.5+/- ACRE PARCELS AVAILABLE

New Family Dollar Absolute NNN Lease 10% Bump

INDUSTRIAL / WAREHOUSE UNITS FOR LEASE

Midwestern Fabricators Sale-Leaseback

OWNER/ USER OPPORTUNITY

THE PESCADERO VACATION HOMES PESCADERO DRIVE / SAN DIEGO, CA 92107

FOR SALE Office Building

REPRESENTATIVE PHOTO HOBBY LOBBY CADILLAC, MI

FRED S SUPER DOLLAR 996 Alabama Highway 203 Elba, AL OFFERING MEMORANDUM

42288 YEAREGO DRIVE. Industrial SPACE For Sale YEAREGO DRIVE LOCATION DESCRIPTION PASQUALE SCAMARDELLA LINO REALTY, INC.

East Valley Office Condo Owner / User or Value Add

FRED S SUPER DOLLAR 340 Virginia Ave Daleville, AL OFFERING MEMORANDUM

Bronx Multifamily Package

N. Market Street

1514 Moffett Street, Salinas, CA AIRPORTER BUSINESS CENTER OFFICE / LIGHT INDUSTRIAL SPACE FOR LEASE MAHONEY & ASSOCIATES ALISON GOSS

NEW DEVELOPMENT DOLLAR GENERAL #17585 $1,367, % CAP STATE HWY 21 W, NORTH ZULCH, TX TRINITYREIS.COM

1910 BENNETT AVE MULTIFAMILY PROPERTY FOR SALE DALLAS, TX MATTEO FAETH PERRY GUEST COMPANY.

FOR SALE. Mixed Use Value Add. Tony Arellano P.A SW 27th Avenue, Miami FL Managing Partner (C) (O)

US 301 WIMAUMA S 301 HWY, WIMAUMA, FL 33598

Summit Apartments OFFERING MEMORANDUM PASADENA, CA OFFERING MEMORANDUM PRESENTED BY:

MODERN LOFT-STYLE OFFICE/RETAIL SPACE FOR LEASE

GATEWAY CROSSROADS W REDONDO BEACH BLVD, GARDENA, CA FOR LEASE

Coral Springs (Ft. Lauderdale), FL

FOR SALE. Commercial Corners Gary & Skyline Rd CB-2 Zoning 13, 10 & 1 ACRE COMMERCIAL LOTS MORNING SUN FARMS SAN TAN VALLEY

El Camino Village 3121 ORANGE CENTER BOULEVARD, ORLANDO, FL Property Highlights: Gross Income $275,400. Proforma Income $292,800

OWNER/USER OFFICE OPPORTUNITY

PARK TERRACE APARTMENTS 915 NE 8 Street, Hallandale, FL 33009

BANK OF AMERICA FINANCIAL CENTER

FORMER NORTHCENTRAL UNIVERSITY HEADQUARTERS

OFFERED AT: $1,395,000

FOR SALE COURTYARD APARTMENTS INDIANA DRIVE, TOCCOA, GA PRESENTED BY:

Staples ONTARIO, OR OFFERING MEMORANDUM

SUBJECT PROPERTY. Click Image For Online Property Map

Private Pay Memory Care Facility Offering

Transcription:

NEW HOBBY LOBBY, MARSHALLS, & PETSMART CENTER KIRKSVILLE COMMONS - HOBBY LOBBY ANCHORED 30445 Northwestern Highway, Suite 275 Farmington Hills, MI 48334 248.254.3410 fortisnetlease.com BRYAN BENDER MANAGING DIRECTOR D: 248.419.3810 BBENDER@FORTISNETLEASE.COM KYLE CARSON SENIOR ADVISOR D: 248.419.3271 KCARSON@FORTISNETLEASE.COM

KIRKSVILLE COMMONS - MARSHALLS & PETSMART ANCHORED CENTER DISCLOSURE : All materials and information received or derived from Fortis Net Lease (hereinafter collectively referred to as FNL ), its directors, officers, agents, advisors, affiliates and/or any third party sources are provided without representation or warranty by FNL its directors, officers, agents, advisors, or affiliates as to com- pleteness, veracity, or accuracy, condition of the property, compliance or lack of compliance with applicable governmental requirements, suitability, financial performance of the property, projected financial performance of the property for any party s intended use or any and all other matters. Neither FNL its directors, officers, agents, advisors, or affiliates makes any representation or warranty, express or implied, as to accuracy or completeness of the any materials or information provided, derived, or received. Materials and information from any source, whether written or verbal, that may be furnished for review are not a substitute for a party s active conduct of its own due diligence to determine these and other matters of significance to such party. FNL will not investigate or verify any such matters or conduct due diligence for a party unless otherwise agreed in writing. ALL PARTIES SHALL CONDUCT THEIR OWN INDEPENDENT INVESTIGATION AND DUE DILIGENCE: Any party contemplating or under contract or in escrow for a transaction is urged to verify all information and to conduct their own inspections and investigations including through appropriate third party independent professionals selected by such party. All financial data should be verified by the party including by obtaining and reading applicable documents and reports and consulting appropriate independent professionals. FNL makes no warranties and/or representations regarding the veracity, completeness, or relevance of any financial data or assumptions. FNL does not serve as a financial advisor to any party regarding any proposed transaction. All data and assumptions regarding financial performance, including that used for financial modeling purposes, may differ from actual data or performance. Any estimates of market rents and/or projected rents that may be provided to a party do not necessarily mean that rents can be established at or increased to that level. Parties must evaluate any applicable contractual and governmental limitations as well as market conditions, vacancy factors and other issues in order to determine rents from or for the property. Legal questions should be discussed by the party with an attorney. Tax questions should be discussed by the party with a certified public accountant or tax attorney. Title questions should be discussed by the party with a title officer or attorney. Questions regarding the condition of the property and whether the property complies with applicable governmental requirements should be discussed by the party with appropriate engineers, architects, contractors, other consultants and governmental agencies. All properties and services are marketed by FNL in compliance with all applicable fair housing and equal opportunity laws. Broker of Record is Adam Blue with AREA Real Estate Advisors. #2002027677 EXCLUSIVELY LISTED BY: BRYAN BENDER KYLE CARSON MANAGING DIRECTOR SENIOR ADVISOR D: 248.419.3810 D: 248.419.3271 BBENDER@FORTISNETLEASE.COM KCARSON@FORTISNETLEASE.COM BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM DISCLAIMER // 2

INVESTMENT SUMMARY List Price: $10,718,893 CLICK HERE TO VIEW VIDEO Current NOI: $750,322.50 Initial Cap Rate: 7.0% Land Acreage: 13.27 Acres PRICE $10,718,893 Year Built 2018 Building Size: 100,000 SF Price PSF: $107.19 CAP RATE 7.0% Lease Type: Double Net (NN) Lease Terms: 15-6 Years LEASE TYPE Double Net (NN) INVESTMENT OFFERING Fortis Net Lease is pleased to present Kirkville Commons, a brand new 100% occupied, "Junior" box Hobby Lobby anchored retail center located in Kirksville, MO. Kirkville Commons is comprised of 100,000 SF made up of four national tenants in, Hobby Lobby, Petsmart, Marshalls, and Shoe Sensation. Hobby Lobby operates on a 15 yr. Double Net (NN) lease; Petsmart and Marshalls operate on 10 Yr. NN leases, while Shoe Sensation signed a 6 Yr. NN Lease. Given the nature of the leases there are minimal landlord responsibilities, as the landlord is only responsible for the capital repair and replacement to the roof and structure, etc. Rent Commencement for all non-operating tenants will begin early to mid-fall 2018. Kirksville Commons will be highly visible as it is strategically positioned on the main retail thoroughfare N. Baltimore St and Hwy 6 (20,685 ADTC), within Kirksville, MO. While benefiting from being adjacent to a brand new Hobby Lobby, other nearby national retailers include Walmart, Menards (2018 Built) Home Depot, Aldi, Mcdonalds, Etc. The population within 5 miles exceeds 19,000 with the median household income within one mile being greater than $48,000. Kirksville is home to Truman State University, which has over 6,500 year round students. Expected consumer retail spending within 10 miles in excess of $200 Million. **Purchaser has option to buy an additional 2.5 Acres of developable land to the north of the shopping center. INVESTMENT HIGHLIGHTS TERM 15-6 Year Leases Brand New "Junior" Box Retail Center Hobby Lobby Anchored Tenant Makeup: Hobby Lobby, Marshalls, PetSmart, & Shoe Sensation Corporate Leases Long Term Double Net (NN) Leases, Minimal Responsibilities 5 Mile Population Exceeds 19,000 $48k+ Average Income $200 Million in Consumer Spending within 10 Miles Average Daily Traffic Counts of over 20,685! Adjacent To Walmart, Home Depot, Aldi, & Brand New Menards Kirksville is Home to Truman State University 6,500 Students BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM INVESTMENT OFFERING // 3

FINANCIAL SUMMARY INCOME PER SF Hobby Lobby Rent $302,500 $3.03 Petsmart Rent $253,500 $2.54 Marshalls Rent $170,000 $1.70 Shoe Sensation $63,250 $0.63 Tenant Reimbursements $175,000 $1.75 Gross Income $964,250 $9.64 EXPENSE PER SF Insurance Expense ($.25psf) $25,000 $0.25 Real Estate Tax Expense ($1.00psf) $100,000 $1.00 Common Area Maintenance Expense ($.50psf) $50,000 $0.50 Management (3% of Effective Gross Income, Non- Reimbursable) $28,927 $0.29 Double Net Reserves ($.10 psf) $10,000 $0.10 Gross Expenses $213,927 $2.14 NET OPERATING INCOME $750,322 $7.50 PROPERTY SUMMARY Year Built: 2018 Lot Size: Building Size: Traffic Count: Roof Type: Zoning: Parking Lot: 13.27 Acres 100,000 SF 16,289 Per Day Rubber Membrane Commercial Concrete BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM NOI & PROPERTY // 4

TENANT NAME UNIT NUMBER UNIT SIZE (SF) LEASE START LEASE END ANNUAL RENT % OF GLA ESC DATE RENT PER SF/YR Hobby Lobby 55,000 9/4/2017 9/3/2032 $302,500 55.0 9/4/2022 9/4/2027 $5.50 $6.00 $6.50 Petsmart 19,500 9/1/2018 9/1/2028 $253,500 19.5 $13.00 Marshalls 20,000 9/1/2018 9/1/2028 $170,000 20.0 $8.50 Shoe Sensation 5,500 10/1/2018 10/1/2024 $63,250 5.5 $11.50 Totals/Averages 100,000 $789,250 $7.89 TOTAL SF 100,000 TOTAL ANNUAL RENT $789,250 OCCUPANCY RATE 100% AVERAGE RENT/SF $7.89 NUMBER OF TENANTS 4 BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM RENT ROLL // 5

INVESTMENT OVERVIEW Price $10,718,893 Price per SF $107.19 CAP Rate 7.00% Cash-on-Cash Return (yr 1) (With Below Quoted Financing) 6.55 % Total Return (yr 1) $359,959 Debt Coverage Ratio 1.39 OPERATING DATA Gross Scheduled Income $788,750 Other Income (Tenant Reimbursements) $161,250 Total Scheduled Income $950,000 Gross Income $964,250 Operating Expenses $213,927 Net Operating Income $750,322 Pre-Tax Cash Flow $210,768 FINANCING DATA Down Payment $3,215,673 Interest Rate 5.25% Loan Amount (65% LTV) $7,503,220 Amortization Schedule 30 Year Amort Debt Service $539,554 Debt Service Monthly $44,962 Principal Reduction (yr 1) $149,190 BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM FINANCIAL SUMMARY // 6

LEASE SUMMARY - HOBBY LOBBY LEASE SUMMARY - MARSHALLS Tenant: Hobby Lobby Tenant: Marshalls Lease Type: Double Net (NN) Lease Type: Double Net (NN) Primary Lease Term: 15 Years Primary Lease Term: 10 Years Landlord Responsibilities: Yes Landlord Responsibilities: Yes Taxes, Insurance & CAM: Tenant Responsibility Taxes, Insurance & CAM: Tenant Responsibility Roof, Structure & Parking: Landlord Responsibility Roof, Structure & Parking: Landlord Responsibility Lease Start Date: 9/4/2017 Lease Expiration Date: 9/3/2032 Lease Start Date: 7/1/2018 Lease Expiration Date: 7/1/2028 Lease Term Remaining: 14.5 Yrs. Lease Term Remaining: 10 Yrs. Rent Increases: $.50 psf at each Option Rent Increases: In Options Renewal Options: Four (5 Yr.) Options Renewal Options: Four (5 Yr.) Options Lease Guarantor: Hobby Lobby Stores, Inc. Lease Guarantor: Marshalls of MA, Inc. Lease Guarantor Strength: Private - Strong Lease Guarantor Strength: Strong Tenant Website: www.hobbylobby.com Tenant Website: www.marshalls.com LEASE RESPONSIBILITIES LEASE RESPONSIBILITIES Hobby Lobby is responsible for the direct payment and administration of Taxes, Common Area Maintenance, Interior Utilities, HVAC, and Tenant and Landlord Insurance. In addition they are required to maintain the interior of the Demised Premises, including all glass, utility conduits, fixtures, and equipment, and equipment including the HVAC Units*. Pro-Rata expense annual reconciliation will occur. The property landlord is responsible for the administering of payment for property Taxes, Insurance, and all Common Area Maintenance work and expenses. They are also responsible for the capital repair and replacement to the roof and structure, including the foundation, exterior walls, roof, drainage system, the canopy, structural parts of premises, wiring plumbing, piping, common areas, etc. Marshalls is responsible for their pro-rata share of Taxes, Insurance, and Common Area Maintenance. In addition they are required to maintain the interior of the Demised Premises, including all glass, utility conduits, fixtures, and equipment, and equipment including the HVAC Units*. Pro-Rata expense annual reconciliation will occur. The property landlord is responsible for the administering of payment for property Taxes, Insurance, and all Common Area Maintenance work and expenses. They are also responsible for the capital repair and replacement to the roof and structure, including the foundation, exterior walls, roof, drainage system, the canopy, structural parts of premises, wiring plumbing, piping, common areas, etc. BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM LEASE SUMMARIES // 7

LEASE SUMMARY - PETSMART LEASE SUMMARY - SHOE SENSATION Tenant: Petsmart Tenant: Shoe Sensation Lease Type: Double Net (NN) Lease Type: Double Net (NN) Primary Lease Term: 15 Years Primary Lease Term: 15 Years Landlord Responsibilities: Yes Landlord Responsibilities: Yes Taxes, Insurance & CAM: Tenant Responsibility Taxes, Insurance & CAM: Tenant Responsibility Roof, Structure & Parking: Landlord Responsibility Roof, Structure & Parking: Landlord Responsibility Lease Start Date: 9/4/2017 Lease Expiration Date: 9/3/2032 Lease Start Date: 10/1/2018 Lease Expiration Date: 10/1/2024 Lease Term Remaining: 14.5 Yrs. Lease Term Remaining: 6 Years Rent Increases: $.50 psf at each Option Rent Increases: $.50 psf at each Option Renewal Options: Four (5 Yr.) Options Renewal Options: Four (5 Yr.) Options Lease Guarantor: Petsmart, Inc. Lease Guarantor: Shoe Sensation, Inc. Lease Guarantor Strength: Private - Strong Lease Guarantor Strength: Private - Strong Tenant Website: www.petsmart.com Tenant Website: www.shoesensation.com LEASE RESPONSIBILITIES LEASE RESPONSIBILITIES Petsmart is responsible for their pro-rata share of Taxes, Insurance, and Common Area Maintenance. In addition they are required to maintain the interior of the Demised Premises, including all glass, utility conduits, fixtures, and equipment including the HVAC Units*. Pro-Rata expense annual reconciliation will occur. The property landlord is responsible for the administering of payment for property Taxes, Insurance, and all Common Area Maintenance work and expenses. They are also responsible for the capital repair and replacement to the roof and structure, including the foundation, exterior walls, roof, drainage system, the canopy, structural parts of premises, wiring plumbing, piping, common areas, etc. Shoe Sensation is responsible for their pro-rata share of Taxes, Insurance, and Common Area Maintenance. In addition they are required to maintain the interior of the Demised Premises, including all glass, utility conduits, fixtures, and equipment including the HVAC Units*. Pro-Rata expense annual reconciliation will occur. The property landlord is responsible for the administering of payment for property Taxes, Insurance, and all Common Area Maintenance work and expenses. They are also responsible for the capital repair and replacement to the roof and structure, including the foundation, exterior walls, roof, drainage system, the canopy, structural parts of premises, wiring plumbing, piping, common areas, etc. BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM LEASE SUMMARIES // 8

RENT SCHEDULE LEASE YEARS ANNUAL RENT MONTHLY RENT BUMP 1-5 $302,500 $25,208.33 6-10 $330,000 $27,500.00 $.50psf 11-15 $357,500 $29,791.67 $.50psf 16-20 (Option 1) $385,000 $32,083.33 $.50psf 21-25 (Option 2) $412,500 $34,375.00 $.50psf OVERVIEW Company: Hobby Lobby Stores, Inc. 26-30 (Option 3) $440,000 $36,666.67 $.50psf 31-35 (Option 4) $467,500 $38,958.33 $.50psf Founded: 1972 Total Revenue: $4.30+ Billion Lease Rate: $5.00 PSF Headquarters: Oklahoma City, OK Website: www.hobbylobby.com TENANT HIGHLIGHTS #3 Hobby / Arts & Crafts Retailer in the Nation #94 on Forbes America's Largest Private Company List Located in 47 States 32,000+ Employees Aggressive Expansion Plan by Corporate THE TENANT Hobby Lobby is a closely-held, privately-owned chain of retail arts and crafts stores based in Oklahoma City, Oklahoma. They operate more than 750 stores nationwide selling arts and crafts supplies, baskets, beads, candles, frames, home decorating accessories, and silk flowers. The company opened its first store in Oklahoma City in 1972. The company grew steadily over the next twenty years, with 50 locations across 7 states in 1992. Over the past two decades the company continued to grow at an exponential rate, with 100 stores by 1995, 200 by 1999, and more than 600 stores by 2015. Today, the company operates more than 750 stores in forty-seven states, employing more than 32,000 people. The company is headquartered at a 9.2 million square foot manufacturing, distribution, and office complex in Oklahoma city. The company also has operations in China, Hong Kong, and the Philippines, and is the #3 craft and fabric retailer (behind Michaels Stores and Jo-Ann Stores). Sister companies Crafts,Etc! and HEMISPHERES supply Hobby Lobby stores with merchandise, received from its Oklahoma distribution facility. Hemispheres stores also sell a wide selection of furniture for the entire home. BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM TENANT PROFILE - HOBBY LOBBY // 9

RENT SCHEDULE LEASE YEARS ANNUAL RENT MONTHLY RENT RENT SF 1-10 $170,000 $14,166.66 $8.50 11-15 (Option 1) $180,000 $15,000 $9.00 16-20 (Option 2) $190,000 $15,833.33 $9.50 20-25 (Option 3) $200,000 $16,666.66 $10.00 26-30 (Option 4) $210,000 $17,500 $10.50 OVERVIEW Company: Marshalls Of MA, Inc. Founded: 1956 Number Of Locations: 1,000+ Parent Company: The TJX Companies Parent Company Revenue 2017: $35.86 Billion Parent Company Credit Rating: A+ Headquarters: Farmington, MA Website: www.marshalls.com COMPANY HIGHLIGHTS The TJX Companies had total Revenue of Over $35.86 Billion Average Sales Per Store is $9.10 Million Same Store Sales Grew by 1.8% Year over Year Total Revenue Company Wide Was Up My 8.1% The TJX Companies have a total of 4,070 Stores Store Count Increased by 8.10% in 2017 MARSHALLS Marshalls is a chain of discounted department stores that sell off priced, band name apparel items. Marshalls has over 1,000 American stores, including larger stores named Marshalls Mega Store, covering 42 states and Puerto Rico, and 61 stores in Canada. Marshalls first expanded into Canada in March 2011. Marshalls is the U.S. s second largest off-price family apparel and home fashion retailer, behind its sister company, T.J. Maxx. Marshalls is owned by TJX Companies, which is a publicly traded company listed on the NYSE as TJX and has an S&P credit rating of A+. CO-TENANCY Marshall's "Ongoing Inducement Condition": Shall be deemed satisfied when Hobby Lobby (or a "Qualified Replacement") and a store shall be open for business to customers in the Shopping Center under the trade name of a national retail junior anchor (including but not limited to, Ross or PetSmart) containing approximately eighteen thousand (18,000) Sf of Floor Area. If not satisfied for 180 days, tenant shall pay landlord "Alternative Rent" which is 2% of Gross sales. If not satisfied for 545 days, tenant may terminate the lease. TERMINATION RIGHT If Gross Sales during the 5th Lease Year are less than $5 Million than the tenant has the option to terminate. Termination Fee is 24 Months of Rent. BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM TENANT PROFILE - MARSHALLS // 10

RENT SCHEDULE LEASE YEARS ANNUAL RENT MONTHLY RENT RENT PSF 1-10 $253,500.00 $21,125.00 $13.00 11-15 (Option 1) $277,875.00 $23,156.25 $14.25 16-20 (Option 2) $297,375.00 $24,781.25 $15.25 21-25 (Option 3) $316,875.00 $26,406.25 $16.25 26-30 (Option 4) $336,375.00 $28,031.25 $17.25 OVERVIEW Company: Petsmart, Inc. Founded: 1986 Total Revenue: $8.70 Billion # Of Locations: 1,600+ # Of Employees: 55,000+ Entity Type Private Headquarters: Phoenix, AZ Website: www.petsmart.com TENANT HIGHLIGHTS The Nation's #1 Pet and Animal Supplies Retailer 1,608 Locations throughout 49 states Purchased Only Retailer www.chewy.com in May 2017 The Pet Industry is Still in Growth Phase, and is Developing Digital Footprint The Pet Industry is a $66.75 Billion (2016 revenue) Segment of Economy PETSMART PetSmart, Inc., together with its subsidiaries, operates as a specialty retailer of products, services, and solutions for pets in the United States, Puerto Rico, and Canada. The company offers pet supplies as well as consumables, such as pet food, treats, and litter. In addition, the company operates its PetsHotels division that offers boarding for dogs and cats inside its retail stores. The PetsHotels provide personalized pet care, temperature controlled rooms, and suites. CO-TENANCY The "Initial Co-Tenants" are: Hobby Lobby and one of: Marshalls, Ross or TJ Maxx. If at any time the Co-Tenancy Requirement is not satisfied either with initial tenants or "Comparable Replacement Tenant", Base Rent will be reduced by 50%. If Co-Tenancy Requirement is not satisfied for 365 consecutive days after tenant has commenced paying reduced rent, tenant may terminate the lease. TERMINATION RIGHT If During the 5th Lease Year the sale are less than $3.5 Million, tenant has the right to terminate the lease. Termination fee is $400,000. BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM TENANT PROFILE - PETSMART // 11

RENT SCHEDULE LEASE YEARS ANNUAL RENT MONTHLY RENT RENT PSF 1-6 $63,250.00 $5,270.83 $11.50 6-12 (Option 1) $66,000.00 $5,500.00 $12.00 12-18 (Option 2) $68,750.00 $5,729.16 $12.50 SHOE SENSATION OVERVIEW Company: Shoe Sensation, Inc. Founded: 1984 Total Employees: 1,000+ Total Locations: 149+ Total State Presence: 18 Estimates Revenue: $105.48 Million Headquarters: Jeffersonville, IN Website: www.shoesensation.com TENANT HIGHLIGHTS Shoe Sensation Operates of 175 Locations Operational Presence in 18 States within the Midwest and Southern US. Estimated Revenue of $105.48 Million Shoe Sensation has achieved success through superior merchandise assortment and outstanding customer service within a well-designed and comfortably appointed store environment. By creating an exciting branded shopping experience for customers and offering growth opportunities for associates in new and existing markets, Shoe Sensation continues to be a winning retail concept. Since opening its first store in 1984, Shoe Sensation has focused on bringing America's top footwear brands to growing communities in the Midwest and South through experienced international sourcing. Headquartered in Jeffersonville, Indiana, the company has a 15,000 square feet of offices, a 150,000 sf distribution center and over 1,000 employees. Currently operating over one hundred and forty nine (149) locations in Eighteen (18) states, Shoe Sensation designs its family shoe stores with customer-friendly layouts. Shoe Sensations is expanding its small town presence through and organic & strategic growth plan. The Company's three-year strategy will increase the total store count to approximately 175 locations by the end of 2017. CO-TENANCY CLAUSES NONE TERMINATION CLAUSES NONE BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM TENANT PROFILE - SHOE SENSATION // 12

BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM SITE PLAN // 13

BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM PROPERTY RENDERING // 14

BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM HOBBY LOBBY PHOTO // 15

BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM CENTER PHOTO // 16

BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM NEARBY RETAILERS // 17

KIRKSVILLE COMMONS - HOBBY LOBBY, MARSHALLS, PETSMART CENTER BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM AERIAL MAP // 18

BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM AERIAL MAP // 19

BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM LOCATION MAPS // 20

POPULATION 1 MILE 5 MILES 10 MILES Total Population 3,133 19,647 24,548 Total Popultaion 3,116 19,487 24,380 Kirksville is a city in and the county seat of Adair County, Missouri, United States. Located in the Benton Township, its population was 17,505 at the 2010 census. Kirksville is home to two colleges: Truman State University and A.T. Still University. Kirksville was laid out in 1841 on a 40-acre site, and was first incorporated in 1857. Nestled in the heart of Northeast Missouri, Kirksville boasts a historic downtown square and two highly-ranked universities surrounded by a 3,000 acre state park and some of the nation s top hunting grounds. From classic small town festivals to premier cultural events, Kirksville s vibrant blend of art, history, recreation and nature will impress you. Truman State University (TSU or Truman) is a public liberal arts and sciences university located in Kirksville, Missouri, United States. It is a member of the Council of Public Liberal Arts Colleges. It had 6,379 enrolled students in the fall of 2015, with 6,039 undergraduate and 340 postgraduate students, pursuing degrees in 48 undergraduate, and eight graduate programs. The university is named after U.S. President Harry Truman, the only president born in Missouri. Until 1996, the school was known as Northeast Missouri State University, but the Board of Trustees voted to change the school's name to better reflect its statewide mission. Median Age (Male) 28.4 28.8 30.9 Median Age (Female) 30.3 29.2 31.2 HOUSEHOLDS & INCOME 1 MILE 5 MILES 10 MILES Total Households 1,399 7,522 9,423 # Of Persons Per HH 2.2 2.2 2.3 Average HH Income $44,166 $34,261 $36,838 Average House Value $127,073 $111,875 $115,893 In the 2016 U.S. News & World Report College Rankings, Truman placed eighth in the Midwest among regional universities. Truman State is the only public institution in Missouri that is officially designated to pursue highly selective admissions standards. BRYAN BENDER 248.419.3810 BBENDER@FORTISNETLEASE.COM // KYLE CARSON 248.419.3271 KCARSON@FORTISNETLEASE.COM AREA & DEMOGRAPHICS // 21

TOTAL SALES VOLUME PROPERTIES SOLD BROKER & BUYER REACH STATES SOLD IN $5.0B 2,200 150K 40 THE FNL TEAM 30445 Northwestern Highway, Suite 275 Farmington Hills, MI 48334 248.254.3410 fortisnetlease.com BRYAN BENDER MANAGING DIRECTOR D: 248.419.3810 BBENDER@FORTISNETLEASE.COM EXCLUSIVELY LISTED BY: KYLE CARSON SENIOR ADVISOR D: 248.419.3271 KCARSON@FORTISNETLEASE.COM