ACE HARDWARE ANCHORED RETAIL CENTER

Similar documents
ACTUAL SITE. Shops At Highpointe Park Plaza Thornton, CO

SINGLE TENANT INVESTMENT OPPORTUNITY

Single. Tenant ABSOLUTE OPPORTUNITY NNN INVESTMENT. Huntington Park, CA ACTUAL SITE

SINGLE TENANT INVESTMENT OPPORTUNITY NORTH CAROLINA CONNELLY SPRINGS ACTUAL SITE

Single. Tenant ABSOLUTE OPPORTUNITY. Bisbee, Arizona NNN INVESTMENT REPRESENTATIVE PHOTO

Single. Tenant ABSOLUTE OPPORTUNITY. Pinon Hills, California NNN INVESTMENT REPRESENTATIVE PHOTO

Single. Tenant ABSOLUTE OPPORTUNITY. Rome, Georgia NNN INVESTMENT REPRESENTATIVE PHOTO

SINGLE TENANT 15 YEAR VAN NUYS CALIFORNIA INVESTMENT OPPORTUNITY ABSOLUTE NNN (LOS ANGELES COUNTY) Actual Site

Single. Tenant ABSOLUTE OPPORTUNITY. Akeley, Minnesota NNN INVESTMENT REPRESENTATIVE PHOTO

SINGLE TENANT STATESVILLE INVESTMENT OPPORTUNITY NORTH CAROLINA ACTUAL SITE

SINGLE TENANT VIRGINIA NNN INVESTMENT OPPORTUNITY POWHATAN ACTUAL SITE

SINGLE TENANT FLORIDA INVESTMENT OPPORTUNITY SIGNALIZED HARD CORNER INTERSECTION JACKSONVILLE, Actual Site

SINGLE TENANT INVESTMENT OPPORTUNITY JASPER, GEORGIA 2018 REMODEL SCHEDULED. Actual Site

OFFICE BUILDING INVESTMENT OPPORTUNITY PALO ALTO DOWNTOWN CALIFORNIA. Actual Site

SINGLE TENANT RECENTLY EXTENDED LEASE INVESTMENT OPPORTUNITY CLEVELAND HEIGHTS, OHIO (CLEVELAND MSA) Actual Site

SINGLE TENANT ILLINOIS INVESTMENT OPPORTUNITY ABSOLUTE NNN BOILINGBROOK. Actual Site

SINGLE TENANT. ALABAMA Representative Photo INVESTMENT OPPORTUNITY ABSOLUTE NNN ALEXANDER CITY

SINGLE TENANT INVESTMENT OPPORTUNITY

SINGLE TENANT INVESTMENT OPPORTUNITY

SINGLE TENANT NNN INVESTMENT OPPORTUNITY PARKER COLORADO NYSE: AAP S&P: BBB- ACTUAL SITE

SINGLE TENANT NNN INVESTMENT OPPORTUNITY ONTARIO OHIO ACTUAL SITE

SINGLE TENANT GREENVILLE INVESTMENT OPPORTUNITY ABSOLUTE NNN (NYSE: DG) NEW HAMPSHIRE MANCHESTER-NASHUA MSA ACTUAL SITE

SINGLE TENANT INVESTMENT OPPORTUNITY ABSOLUTE NNN RAPID CITY, SOUTH DAKOTA. Actual Site

SINGLE TENANT MINNESOTA INVESTMENT OPPORTUNITY LAKEVILLE (S&P: A) (MINNEAPOLIS - ST. PAUL MSA) ACTUAL SITE

SINGLE TENANT GREENVILLE INVESTMENT OPPORTUNITY ABSOLUTE NNN NEW HAMPSHIRE MANCHESTER-NASHUA MSA (NYSE: DG) REPRESENTATIVE PHOTO

SINGLE TENANT ARIZONA INVESTMENT OPPORTUNITY GOLDEN VALLEY (NYSE: DG) ACTUAL SITE

DOLLAR GENERAL JOHNSON CITY, TENNESSEE SINGLE TENANT ABSOLUTE NNN INVESTMENT OPPORTUNITY. Actual Site

O REILLY AUTO PARTS 100 E. CYPRESS ROAD, OAKLEY, CA EXCLUSIVE BROKERS:

For Sale Retail Office Space

PRÆDIUM Advisors. Offered at Only $4,236,905. That s a 7.5 CAP on In-Place 2018 NOI!

CAPITAL MARKETS RETAIL INVESTMENT SALES OFFERING MEMORANDUM 2902 E FLORENCE AVENUE HUNTINGTON PARK, CA 90255

Wendy s (with 60% above average sales)

moorpark Plaza 510 New Los Angeles Avenue Moorpark, CA Offering Memorandum

OFFERING MEMORANDUM. Youree Plaza Youree Dr Shreveport, LA

Qdoba Mexican Grill - Noodles & Company

Aspen Dental & Good Feet

KFC Corporate Ground Lease. Price: $1,295,226 CAP: 5.75% NNN Rent: $74,475.50

northgate shopping center

MISSION CENTER South 4th Street, El Centro, California Exclusively Offered By:

NILES RIDGE PLAZA 3900 NILES STREET BAKERSFIELD CALIFORNIA OFFERING MEMORANDUM

±136,458 VPD 103RD AVE MCDOWELL RD ±23,398 VPD

423 W Ventura St Fillmore, CA Offering Memorandum

TIM HORTONS (NYSE: THI)

Chico East Plaza. Chico CA. Offering Memorandum

OFFERING MEMORANDUM LAKESHORE DRIVE STRIP LAKESHORE DRIVE LAKE ELSINORE, CA

Burger King Monett, MO

OFFERING MEMORANDUM. 627 MAGNOLIA AVENUE Long Beach, California. Offering Memorandum 1

Bayview Center 2743 E Highway 101, Port Angeles, WA 98362

100% LEASED O REILLY AUTO PARTS AND STARBUCKS WITH DRIVE-THRU Suisun City, California $3,000,000 (5.30% CAP)

1818 Milton Avenue Janesville, WI 53545

Union Village Shopping Center

WILLOW STATION CENTER N. Willow Ave CLOVIS, CA

AT HOME COUNCIL BLUFFS, IA

Dollar general. $5.3 Billion in 2015 Revenue. 15-year lease brand new construction. [ representative photo] Click for Map. [

Burger King 7485 Goodman Road, Olive Branch, MS OFFERING MEMORANDUM

Price: $1,200,000. CAP Rate: 6.25% FOR SALE 100% LEASED MULTI-TENANT RETAIL PAD FRESNO, CA. Property Features: Doug Cords BRE License #

JUST TIRES (Goodyear Corporate)

absolute net corporate hardee s

Walmart BALLINGER, TX OFFERING MEMORANDUM

NET LEASE INVESTMENT OFFERING MCDONALD S (GL) 1880 E Market Street Harrisonburg, VA 22801

watermarke shopping center

VALLE DEL SOL 2080 FOR SALE NWC DOBSON ROAD & WARNER ROAD 2080 NORTH DOBSON ROAD CHANDLER, ARIZONA ANCHORED BY: LISTED BY:

Elsworth Plaza ALESSANDRO BLVD, MORENO VALLEY, CA ALESSANDRO BLVD, MORENO VALLEY, CA 92553

TAMARAC SHOPPING CENTER DENVER, CO A RETAIL OPPORTUNITY IN THE HEART OF DENVER S CENTRAL SUBMARKET

The Roscoe/Woodman Center Roscoe Boulevard Panorama City, CA Offering Memorandum

MONTGOMERY TRACE CENTER EVA ST. MONTGOMERY, TX 77356

Corporate Potbelly & pie five

SINGLE TENANT CALIFORNIA INVESTMENT OPPORTUNITY BAKERSFIELD ABSOLUTE NNN ACTUAL SITE

HARBOR FREIGHT TOOLS A CORPORATE NET LEASED STORE WITH NEW 10-YEAR EXTENSION GURNEE, IL

23 32 C i v i c C e nte r - N O RTH LAS VE GAS, NV 89030

OFFERING MEMORANDUM Absolute NNN Ground Lease Investment Opportunity 9211 U.S. Highway 19 Port Richey, FL. Actual Property Image

Commercial Real Estate. Cape Coral 7-Eleven

STARBUCKS 10 YEAR CORPORATE LEASED STORE CAÑON CITY, CO

PLAY VIDEO CENTENNIAL GYM ANCHORED SHOPPING CENTER LOCATED IN THE PATH OF GROWTH VILLAGE 6412 LOSEE ROAD, NORTH LAS VEGAS, NEVADA 89032

Bojangles. Offering Memorandum. Nashville, Tennessee. Representative Photo

FOR SALE La Puente, CA. Hacienda Promenade Multi-Tenant Retail Pad

OFFERING MEMORANDUM OFFERED EXCLUSIVELY BY

RANCHO EL MIRAGE PLAZA OFFERING MEMORANDUM

Offering Memorandum Gateway Plaza SHOPPING CENTER

JOANN FABRICS COUNCIL BLUFFS, IA

Not Subject Property. 7-Eleven, Inc Washington Blvd, Baltimore, MD

OFFERING MEMORANDUM PIZZA HUT. Stillwater, OK. Oxford, AL

Bell Canyon 1004 & 1014 NORTH 24 TH STREET PHOENIX, ARIZONA 85008

LAS VEGAS, NEVADA A 105,000 SQUARE FOOT VONS GROCERY ANCHORED SHOPPING CENTER IN THE GROWING NORTHWEST LAS VEGAS SUBMARKET

SUBJECT PROPERTY STARBUCKS ARVADA, CO

NET LEASE INVESTMENT OFFERING. Chase Bank (Ground Lease 23 Years Remaining) 2101 Orchard Road, Montgomery, IL (Chicago MSA)

WELLS FARGO Ground Lease 115 Bulverde Crossing Bulverde, TX (San Antonio MSA)

Cash-on-Cash Return of 16.05%

STARBUCKS COFFEE State Highway 305 Poulsbo, WA 98370

NEW CLASS A RETAIL SPACE FOR LEASE. West Columbia, South Carolina. Offering Memorandum

SUBJECT PROPERTY FAMILY DOLLAR CONCHO, AZ

Wendy s Corporate Ground Lease

Burger King 4663 Navy Road, Millington, TN OFFERING MEMORANDUM

FOR SALE BEACHFRONT RETAIL/OFFICE PROPERTY Newport Avenue San Diego, California

HUGE RETAIL SPACE IN LONG BEACH!

CHANDLER FASHION CENTER NET LEASED INVESTMENT NEC Loop 202 & Chandler Village Dr Chandler, AZ

Bojangles. Offering Memorandum. Nashville MSA (La Vergne), Tennessee. Actual Photo

Westgate Shopping Center

plaza A VALUE-ADD GROCERY-ANCHORED SHOPPING CENTER IN SIMI VALLEY, CA

Hardee s Corporate Lease Indianapolis, IN. Representa)ve Photo OFFERING MEMORANDUM NNN PROPERTY ADVISORS. p:

Transcription:

ACE HARDWARE ANCHORED RETAIL CENTER 3434 W. ANTHEM WAY, ANTHEM, ARIZONA 85086 (PHOENIX MSA)

EXCLUSIVELY MARKETED BY SRS REAL ESTATE PARTNERS-WEST, LLC SEAN THOMAS VICE PRESIDENT 3131 East Camelback Road, Suite 110 Phoenix, AZ 85016 DL: 602.682.6088 Sean.Thomas@srsre.com AZ License No. SA116826000 PATRICK R. LUTHER, CCIM SENIOR VICE PRESIDENT 610 Newport Center Drive, Suite 1500 Newport Beach, CA 92660 DL: 949.698.1115 M: 480.221.4221 Patrick.Luther@srsre.com AZ License No. BR579712000

TABLE OF CONTENTS 4 INVESTMENT SUMMARY OFFERING HIGHLIGHTS INVESTMENT HIGHLIGHTS 7 PROPERTY OVERVIEW PROPERTY PHOTOS AERIALS SITE PLAN LOCATION MAP 14 AREA OVERVIEW DEMOGRAPHICS 16 FINANCIALS RENT ROLL PRICING SUMMARY BRAND PROFILE

INVESTMENT SUMMARY SRS is pleased to present the fee simple interest (land & building) for The Shops at Arizona, a 35,710 SF Ace Hardware anchored neighborhood shopping center (consisting of two buildings) located in Anthem, AZ (Phoenix MSA). Built in 2003, the Shops at Arizona sits on approximately 6.68 acres, and encompasses 35,710 SF of quality retail space with a healthy mix of e-commerce resistant tenants. Anchored by Ace Hardware, the tenant roster boasts other notable daily-needs tenants such as Coldwell Banker, Pizza Hut, Princess Nails, Shanghai Club, and more. In addition, all tenants are operating on NNN leases, reimbursing their pro-rata share of expenses, limiting expense leakage for a future investor. The center is 88% occupied, offering potential upside through lease-up for a future investor. The property also boasts a weighted average lease term (WALT) of 5.26 years, demonstrating the stability of the center. The Shops at Arizona is strategically located at the signalized, hard corner intersection of N. Gavilan Peak Pkwy and W. Anthem Way with a combined 20,400 vehicles passing by daily. West Anthem Way serves as a direct access road to Black Canyon Fwy/Interstate 17 (61,500 VPD), the primary north/south thoroughfare traveling in and out of Phoenix. The property is strategically located across from Anthem Marketplace, a Safeway grocery anchored center, creating excellent tenant synergy and crossover traffic. The asset is also 1.5 miles east of a 24-hour Walmart Supercenter and Outlets at Anthem, a 48-acre, open air, outlet mall with over 60 designer brand shops such as Nike, Bose, Coach, Ralph Lauren, North Face, and many more, greatly increasing consumer traffic to the area. Adjacent to the Outlets is the Anthem Commerce Park, a industrial/office park with over a dozen office buildings. Bela Rosa Apartment Homes (354-units) is half a mile from the site providing a direct consumer base from which to draw from. The 5-mile trade is supported by a population of nearly 49,000 with an affluent average household income of $116,000. 4 INVESTMENT SUMMARY SRS

OFFERING HIGHLIGHTS OFFERING PRICING: $5,400,000 DEC 2018 NOI: $381,714 DEC 2018 CAP RATE: 7.07% ANCHOR: Ace Hardware OCCUPANCY: 88% PROPERTY SPECIFICATIONS RENTABLE AREA: 35,710 SF LAND AREA: 6.68 Acres PROPERTY ADDRESS: 3434 W. Anthem Way, Anthem, AZ 85086 YEAR BUILT: 2003 PARCEL NUMBER: 203-04-535 OWNERSHIP: Fee Simple (Land and Building) 5 OFFERING HIGHLIGHTS SRS

INVESTMENT HIGHLIGHTS ACE HARDWARE ANCHORED CENTER STRONG TENANT LINE UP The Shops at Arizona is anchored by Ace Hardware (over 4,800 locations), the largest non-grocery American retail cooperative in the country Built in 2003, the Shops at Arizona sits on approximately 6.68 acres, and encompasses 35,710 SF of quality retail space in an attractive shopping environment The tenant roster boasts other notable tenants such as Coldwell Banker, Pizza Hut, Princess Nails, Shanghai Club, and more Diverse tenant mix comprised of daily needs, food service, and boutique retail tenants NNN LEASES UPSIDE POTENTIAL THROUGH LEASE-UP OVER 5 YEAR WALT All tenants are operating on NNN leases, reimbursing their pro-rata share of expenses, limiting expense leakage for a future investor The center is 88% occupied, offering potential upside through lease-up for a future investor The property also boasts a weighted average lease term (WALT) of 5.26 years, demonstrating the stability of the center SIGNALIZED HARD CORNER INTERSECTION INTERSTATE 17 EXCELLENT VISIBILITY Situated at the signalized, hard corner intersection of N. Gavilan Peak Pkwy and W. Anthem Way with a combined 20,400 vehicles passing by daily West Anthem Way serves as a direct access road to Black Canyon Fwy/Interstate 17, the primary north/south thoroughfare traveling in and out of Phoenix Excellent visibility with multiple points of ingress/egress and a prominent monument sign STRONG RETAIL CORRIDOR ACROSS FROM SAFEWAY ANCHORED CENTER The property is strategically located across from Anthem Marketplace, a Safeway grocery anchored center Nearby national/credit tenants include CVS, Dollar Tree, Circle K, Wendy s, McDonald s, Starbucks, and more Creates excellent tenant synergy in the area and promotes crossover shopping NEARBY OUTLETS AT ANTHEM WALMART SUPERCENTER (24-HOUR) The site is located just 1.5 miles east of the Outlets at Anthem and a 24-hour Walmart Supercenter (189,000 SF) The outlet shops generate strong through traffic with over 60 designer brand shops such as Nike, Bose, Coach, Ralph Lauren, Rack Room Shoes, North Face, and more ANTHEM COMMERCE PARK (OFFICES) BELA ROSE APARTMENT HOMES Adjacent to the Outlets is the Anthem Commerce Park, a industrial/office park with over a dozen office buildings Bela Rosa Apartment Homes (354-units) is half a mile from the site Provides a consistent employee and resident consumer base for the center AFFLUENT POPULATION IN THE 5-MILE TRADE AREA More than 49,000 residents and nearly 10,000 employees support the trade area $116,000 average household income 35 minutes to downtown Phoenix 6 INVESTMENT HIGHLIGHTS SRS

PROPERTY OVERVIEW ACCESS W. Anthem Way:...2 Access Points N. Gavilan Peak Parkway:...3 Access Points TRAFFIC COUNTS W. Anthem Way:... 14,500 VPD Black Canyon Freeway/ Interstate 17:... 61,500 VPD IMPROVEMENTS There is approximately 35,710 SF of existing building area. NAP NAP PARKING There are approximately 210 parking spaces on the owned parcel. The parking ratio is approximately 5.88 stalls per 1,000 SF of leasable area. PARCEL MAP YEAR BUILT PARCEL 2003 Parcel Number: 203-04-535 Acres: 6.68 Square Feet: 290,981 SF ZONING C-2: Commercial 7 PROPERTY OVERVIEW SRS

Outlets at Anthem Interstate 17 61,500 CARS PER DAY 14,500 CARS PER DAY W. Anthem Way. N. Gavilan Peak Pkwy. 5,900 CARS PER DAY

Boulder Creek High School Anthem School 61,500 CARS PER DAY Interstate 17 14,500 CARS PER DAY N. Gavilan Peak Pkwy. W. Anthem Way. 5,900 CARS PER DAY

5,900 y. CARS PER DAY Pkw Anthem Marketplace. Way N. G Daisy Mountain Railroad m nthe W. A avi lan Pea k Anthem Golf & Country Club 14,500 CARS PER DAY

Outlets at Anthem 14,500 CARS PER DAY Anthem Commerce Park Bela Rosa Apts. 354 Units W. Anthem Way. 2017 Estimated Population 1 Mile: 9,654 3 Mile: 34,054 5 Mile: 49,322 2017 Average Household Income 1 Mile: $117,822 3 Mile: $121,555 5 Mile: $116,732 2017 Estimated Total Employees 1 Mile: 2,486 3 Mile: 6,057 61,500 CARS PER DAY Interstate 17 N. Gavilan Peak Pkwy. Boulder Creek High School Anthem School 5,900 CARS PER DAY Gavilan Peak School 5 Mile: 9,821

A3 A1 A2 A4 A5 A6 A7 A8 A9 A10 A11 A12A13A14 A15 NAP NAP N GAVILAN PEAK PKWY. - 5,900 VPD W ANTHEM WAY. - 14,500 VPD SUITE NAME SQ FT A15 Amped Coffee 2,107 A14 Pizza Hut 1,181 A13 Berkshire Hathaway Real Estate 980 A12 Poke Shack 1,307 A11 Lifestyle 2 Nutrition 1,307 A10 Princess Nails 1,372 A9 Vacant 1,236 A8 Vacant 1,600 A7 Sam's Frozen Yogurt 980 A6 Filiberto's 1,635 A5 Freedom Cycles 1,673 A4 Vacant 1,307 A3 The Blind Bear 978 A2 Shanghai Club 2,947 A1 Ace Hardware 15,100

2017 ESTIMATED POPULATION 1 Mile... 9,654 3 Mile... 34,054 5 Mile... 49,322 2017 AVERAGE HOUSEHOLD INCOME 1 Mile...$117,822 3 Mile...$121,555 5 Mile...$116,732 ANTHEM 2017 ESTIMATED TOTAL EMPLOYEES 1 Mile... 2,486 3 Mile... 6,057 5 Mile... 9,821 35 Minutes 32 Miles To Phoenix PHOENIX

AREA OVERVIEW Anthem, Arizona Anthem is a census-designated place located in Maricopa County, Arizona, within the Phoenix Metropolitan Area. The Anthem Census Designated Place had a population of 23,729 as of July 1, 2017. The community is serviced by several large chain retailers, including Fry s Marketplace, and Walmart. The local outlet mall, Outlets at Anthem, includes over 60 designer brand stores. In 2015, a Safeway location was sold to Haagen s, but that Haagen s shut down shortly thereafter. As of January 2017, Safeway has reopened in the space that was previously occupied by Haagen s. The Anthem Community council has a committee on the treasury which deals with financial issues and elects a chairman to be in charge of this committee. Also, each of the three home owner associations has a treasurer who deals with the monetary issues of their subdivision of Anthem. Anthem is served by the Deer Valley Unified School District (DVUSD) as well as several private and charter schools. The nearest colleges and universities are Glendale Community College, Paradise Valley Community College, and Arizona State University at the West campus. Interstate 17 is the primary connection between Anthem and the city of Phoenix. A frontage road running along the east side of Interstate 17 and connecting Carefree Highway in North Gateway to Gavilan Peak Parkway in Anthem opened in October 2009. This frontage road connects to North Valley Parkway and Norterra Parkway in North Gateway, providing Anthem with surface street access to the rest of the Phoenix metropolitan area. Valley Metro does not provide bus service to Anthem; however, the agency can provide a vehicle for vanpooling service. Maricopa County is a county in the south-central part of the U.S. state of Arizona. As of July 1, 2017, its population was 4,307,033, making it the state s most populous county and the fourth-most populous in the United States. It is more populous than 23 states. The county seat is Phoenix, the state capital and fifth-most populous city in the country. Maricopa County is the central county of the Phoenix-Mesa-Glendale, AZ Metropolitan Statistical Area. The population explosion is evident in a 2007 Forbes study which ranked four of Maricopa County s municipalities in the top ten fastest-growing cities in the nation. Those included Buckeye as the second-fastest-growing city, Surprise and Goodyear as 3rd and 4th, and Avondale as 9th. 14 AREA OVERVIEW SRS

AREA DEMOGRAPHICS DEMOGRAPHICS 1 MILE 3 MILES 5 MILES 2017 Estimated Population 9,654 34,054 49,322 2022 Projected Population 10,297 36,636 53,465 2010 Census Population 8,870 30,060 43,462 2017 Estimated Households 3,348 10,885 16,468 2022 Projected Households 3,547 11,686 17,826 2010 Census Households 3,143 9,870 14,814 2017 Estimated White 87.00% 85.10% 86.40% 2017 Estimated Black or African American 2.40% 3.00% 2.60% 2017 Estimated Asian or Pacific Islander 3.50% 3.30% 3.10% 2017 Estimated American Indian or Native Alaskan 1.10% 1.20% 1.10% 2017 Estimated Other Races 2.40% 3.40% 3.10% 2017 Estimated Hispanic 10.90% 12.10% 11.10% 2017 Estimated Average Household Income $117,822 $121,555 $116,732 2017 Estimated Median Household Income $83,191 $88,690 $89,054 2017 Estimated Per Capita Income $38,864 $40,632 $40,137 2017 Estimated Total Businesses 330 709 1,100 2017 Estimated Total Employees 2,486 6,057 9,821 15 AREA DEMOGRAPHICS SRS

RENT ROLL Pro Pro Rental Increases Lease Lease Suite Tenant Name Size Rata Rent Rent Rent Rent Rata Increase Rent Rent Rent Rent Start End Lease Options # SF (SF) Monthly $/SF/Mo Annual $/SF/Yr ($) Date Inc. Monthly $/SF/Mo Annual $/SF/Yr Date Date A15 Amped Coffee 2,107 6% $2,985 $1.42 $35,819 $17.00 8% Sep-18 3% $3,074 $1.46 $36,894 $17.51 Sep-17 Oct-22 1 (5-Year) Sep-19 3% $3,167 $1.50 $38,000 $18.04 3% Ann. Inc. 3% Annual Increases Thereafter A14 Pizza Hut 1,181 3% $1,357 $1.15 $16,286 $13.79 4% Feb-19 3% $1,399 $1.18 $16,782 $14.21 Jan-16 Jan-21 1 (5-Year) Feb-20 3% $1,440 $1.22 $17,278 $14.63 3% Ann. Inc. A13 Berkshire Hathaway 980 3% $1,952 $1.99 $23,422 $23.90 5% Sep-18 2% $1,991 $2.03 $23,892 $24.38 Jun-09 Aug-19 None Real Estate A12 Poke Shack 1,307 4% $2,124 $1.63 $25,487 $19.50 6% Oct-19 3% $2,188 $1.67 $26,258 $20.09 Oct-18 Dec-23 1 (5-Year) Oct-20 3% $2,253 $1.72 $27,042 $20.69 3% Ann. Inc. 3% Annual Increases A11 Lifestyle 2 Nutrition 1,307 4% $1,627 $1.25 $19,527 $14.94 4% Jun-19 3% $1,676 $1.28 $20,112 $15.39 Jun-17 Jun-22 1 (5-Year) Jun-20 3% $1,726 $1.32 $20,716 $15.85 3% Ann. Inc. 3% Annual Increases A10 Princess Nails 1,372 4% $1,819 $1.33 $21,828 $15.91 5% Dec-18 3% $1,874 $1.37 $22,487 $16.39 Sep-02 Nov-20 None Dec-19 3% $1,930 $1.41 $23,159 $16.88 A9 Vacant 1,236 3% $1,648 $1.33 $19,776 $16.00 4% - - - - - - - - - A8 Vacant 1,600 4% $2,000 $1.25 $24,000 $15.00 5% - - - - - - - - - 16 RENT ROLL SRS

RENT ROLL Pro Pro Rental Increases Lease Lease Suite Tenant Name Size Rata Rent Rent Rent Rent Rata Increase Rent Rent Rent Rent Start End Lease Options # SF (SF) Monthly $/SF/Mo Annual $/SF/Yr ($) Date Inc. Monthly $/SF/Mo Annual $/SF/Yr Date Date A7 Sam's Frozen Yogurt 980 3% $1,388 $1.42 $16,656 $17.00 4% Dec-18 3% $1,430 $1.46 $17,160 $17.51 Dec-17 Dec-23 2 (5-Year) Dec-19 3% $1,473 $1.50 $17,679 $18.04 3% Ann. Inc. 3% Annual Increases A6 Filiberto's 1,635 5% $2,245 $1.37 $26,940 $16.48 6% Aug-19 3% $2,312 $1.41 $27,748 $16.97 Aug-17 Dec-23 None Aug-20 3% $2,382 $1.46 $28,581 $17.48 3% Annual Increases A5 Freedom Cycles 1,673 5% $2,298 $1.37 $27,576 $16.48 6% Aug-19 3% $2,367 $1.41 $28,403 $16.98 Aug-17 Dec-23 None Aug-20 3% $2,438 $1.46 $29,255 $17.49 3% Annual Increases A4 Vacant 1,307 4% $1,743 $1.33 $20,912 $16.00 5% - - - - - - - - - A3 The Blind Bear 978 3% $1,511 $1.55 $18,132 $18.54 4% Aug-19 3% $1,556 $1.59 $18,676 $19.10 Oct-18 Dec-23 - Aug-20 3% $1,603 $1.64 $19,236 $19.67 3% Annual Increases A2 Shanghai Club 2,947 8% $6,569 $2.23 $78,832 $26.75 17% Jan-19-3% $6,385 $2.17 $76,622 $26.00 Apr-03 Dec-29 1 (5-Year) Jan-22 2% $6,508 $2.21 $78,096 $26.50 FMV Jan-24 2% $6,631 $2.25 $79,569 $27.00 Jan-26 2% $6,754 $2.29 $81,042 $27.50 Jan-28 2% $6,876 $2.33 $82,516 $28.00 A1 Ace Hardware 15,100 42% $6,921 $0.46 $83,050 $5.50 18% Dec-18 9% $7,550 $0.50 $90,600 $6.00 Nov-14 Nov-24 4 (5-Year) Dec-19 4% $7,865 $0.52 $94,375 $6.25 FMV $0.25 / SF Annual Increases Thereafter Total Occupied 31,567 88% $32,796 $1.04 $393,555 $12.47 86% Total Vacant 4,143 12% $5,391 $1.30 $64,688 $15.61 14% Total / Wtd. Avg: 35,710 100% $38,187 $1.07 $458,243 $12.83 100% 17 RENT ROLL SRS

REIMBURSEMENT SUMMARY Pro Suite Tenant Name Size Rata Prop. Ins. CAM Mngmt. Admin Notes # SF (SF) Taxes Fee A15 Amped Coffee 2,107 6% Net Net Net 4% 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A14 Pizza Hut 1,181 3% Net Net Net 4% 15% Tenant has the right to Go Dark at any time with at least 30 days prior notice. After 60 consecutive days of ceased operations, Landlord has the right to recapture the premises. A13 Berkshire Hathaway 980 3% Net Net Net 4% - Tenant reimburses 4% management fee on gross revenues A12 Poke Shack 1,307 4% Net Net Net Net 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A11 Lifestyle 2 Nutrition 1,307 4% Net Net Net 4% 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A10 Princess Nails 1,372 4% Net Net Net 4% 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A9 Vacant 1,236 3% Net Net Net Net 15% Assumes full pass-through with a 15% admin fee on CAM A8 Vacant 1,600 4% Net Net Net Net 15% Assumes full pass-through with a 15% admin fee on CAM A7 Sam's Frozen Yogurt 980 3% Net Net Net 4% 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A6 Filiberto's 1,635 5% Net Net Net 4% 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A5 Freedom Cycles 1,673 5% Net Net Net 4% 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A4 Vacant 1,307 4% Net Net Net Net 15% Assumes full pass-through with a 15% admin fee on CAM A3 The Blind Bear 978 3% Net Net Net Net 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A2 Shanghai Club 2,947 8% Net Net Net 4% 15% Tenant reimburses 15% Admin on CAM and 4% management fee on gross revenues A1 Ace Hardware 15,100 42% Net Net Net 4% - Tenant reimburses 4% management fee on gross revenues Pad1 Pad2 Deer Valley Credit Union (NAP) The Pitstop (NAP) 3,436 0% - Net Net - - Square footage from title. 1,027 0% - Net Net - - Square footage from title. Total Occupied 31,567 88% Total Vacant 4,143 12% Total / Wtd. Avg: 35,710 100% 18 REIMBURSEMENT RENT ROLL SRS

PRICING SUMMARY OPERATING CASH FLOW DEC 2018 STABILIZED Potential Rental Revenue: $468,500 $468,500 Potential Reimbursement Revenue: $251,589 $251,589 Gross Potential Revenue: $720,089 $720,089 Rental Vacancy: ($64,688) 14% ($23,425) 5% Reimbursement Vacancy: ($28,315) 11% ($12,579) 5% Effective Gross Revenue (EGR): $627,087 $684,085 Less Expenses: ($245,373) ($247,653) Net Operating Income: $381,714 $436,432 Less Loan Payment: ($255,855) ($255,855) Cash Flow: $125,859 $180,577 OPERATING EXPENSES 1 DEC 2018 PSF/YR STABILIZED PSF/YR Taxes: $86,095 $2.41 $86,095 $2.41 Insurance: $11,364 $0.32 $11,364 $0.32 CAM: $122,831 $3.44 $122,831 $3.44 Management: 2 $25,083 $0.70 $27,363 $0.77 PRICING SUMMARY Price: $5,400,000 Price/SF: $151 Dec 2018 Cap Rate: 7.07% Dec 2018 Cash/Cash 7.92% Stabilized Cap Rate: 3 7.99% Stabilized Cash/Cash: 11.30% Stabilizing Costs: 4 $60,836 POTENTIAL FIRST LOAN 6 Loan Amount (70%): $3,780,000 Down Payment (30%): $1,620,000 Payment (annual): ($253,415) Interest Rate: 4.55% Amortization: 25 years Maturity: 10 years Total: $245,373 $6.87 $247,653 $6.94 NOTES 1) Operating Expenses are per the 2018 Operating Budget 2) Management is estimated at 4% of EGR. 3) Stabilized cap rate includes stabilizing costs. 4) Stabilizing costs estimated at $10/SF in TIs and 6% LCs (5-year) 5) See Reimbursement Rent Roll for recovery notes. 6) Loan is fixed for ther first 5 years and has no prepayment penalty. 19 PRICING SUMMARY SRS

BRAND PROFILE ACE HARDWARE For more than 90 years, Ace Hardware has been known as the place with the helpful hardware folks in thousands of neighborhoods across America, providing customers with a more personal kind of helpful. In 2017, Ace ranked Highest in Customer Satisfaction with Home Improvement Retail Stores, Eleven Years in a Row, according to J.D. Power. With more than 5,000 hardware stores locally owned and operated across the globe, Ace is the largest retailer-owned hardware cooperative in the world. Headquartered in Oak Brook, Ill., Ace and its subsidiaries operate an expansive network of distribution centers in the U.S. and also have Company Type:... Private Locations:... 5,000+ Website:... www.acehardware.com PIZZA HUT Pizza Hut, Inc. operates a chain of pizza restaurants in the United States and internationally. The company offers pizzas, pastas, wings, sides, dipping sauces, drinks, and desserts. It also offers catering services. Pizza Hut operates nearly 17,000 restaurants in more than 100 countries. In addition, the company provides franchise opportunities. Further, it enables customers to order its products online. The company was founded in 1958 and is based in Plano, Texas. Pizza Hut, Inc. operates as a subsidiary of Company Type:... Subsidiary Parent:...Yum! Brands, Inc. 2017 Employees:... 60,000 2017 Revenue:... $5.88 Billion 2017 Net Income:... $1.34 Billion 2017 Assets:... $5.31 Billion Website:...# 422 FORTUNE 500 20 BRAND PROFILE SRS

BRAND PROFILE FILIBERTO S MEXICAN FOOD Filiberto s is the southwest s favorite mexican fast food. The Mexican eatery has an extensive menu of classic and delicious Mexican dishes. Options range from breakfast platters and burritos to tacos, tostadas, enchiladas, tortas, and rice bowls. Quality ingredients and quick service make Filiberto s an easy and convenient choice for good Mexican food. Company Type:... Private Locations:...44 Website:...www.filibertos.com SAM S FROZEN YOGURT Sam s Frozen Yogurt is all about quality and fun. They will proudly serve Honey Hill Farms products, including frozen yogurt, sorbets and ice creams. They are so excited about serving the best frozen yogurt, their founder is traveling to the headquarters of Honey Hill Farms to meet the owners and tour their facility. Opening in Spring 2018, they will be located in Anthem, Arizona, an incredible community on the north tip of Phoenix. Company Type:... Private Location:...1 Website:... www. samsfrozenyogurt.com 21 BRAND PROFILE SRS

BRAND PROFILE SHANGHAI CLUB Shanghai Club was founded in 1992 by Harry and Ming Wong. Shanghai Club provides an extensive menu of French, Mandarin and Vietnamese Chinese Cuisine in a relaxing environment. Company Type:... Private Locations:...1 Website:...www.shanghaiclubaz.com 22 BRAND PROFILE SRS

SRS GLOBAL STATS 1000+ PROPERTIES CURRENTLY REPRESENTED 600+ CLIENTS REPRESENTED IN 2016 $2.6B* TRANSACTION VALUE 20+ OFFICES *STATISTICS ARE FOR 2017. 250+ BROKERS, PROFESSIONALS, AND STAFF #1 LARGEST REAL ESTATE FIRM EXCLUSIVELY DEDICATED TO RETAIL SERVICES IN NORTH AMERICA This Offering Memorandum has been prepared by SRS National Net Lease Group (SRS) and has been approved for distribution by the owner. Although effort has been made to provide accurate information, neither the owner nor SRS can warrant or represent accuracy or completeness of the materials presented herein or in any other written or oral communications transmitted or made available to the purchaser. Many documents have been referred to in summary form and these summaries do not purport to represent or constitute a legal analysis of the contents of the applicable documents. Neither owner nor SRS represents that this offering summary is all inclusive or contains all of the information a purchaser may require. All of the financial projections and/or conclusions presented herein are provided strictly for reference purposes and have been developed based upon assumptions and conditions in effect at the time the evaluations were undertaken. They do not purport to reflect changes in the economic performance of the property or the business activities of the owner since the date of preparation of this Offering Memorandum. The projected economic performance of the property, competitive submarket conditions, and selected economic and demographic statistics may have changed subsequent to the preparation of the package. Qualified purchasers are urged to inspect the property and undertake their own independent evaluation of the property, the market and the surrounding competitive environment.