Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
FOR MORE INFORMAT ION PLEASE CONTACT:
CBRE, Inc. | 101 N Main Street | Suite 1400 | Greenville, SC 29601| www.cbre.com/greenville
BRIAN DILLARD Associate | Investment Properties
CBRE | Capital Markets Group +1 864 527 6051 [email protected]
C O N F I D E N T I A L O F F E R I N G M E M O R A N D U M±10,006 SF Multi-Tenant GSA Investment OpportunityGateway Plaza
MULTI-TENANT INVESTMENT OPPORTUNITYGreenville-Spartanburg-Anderson MSA | Pickens County379 Old Greenville Highway | Clemson, SC 29631
379 OLD GREENVILLE H IGHWAY, CLEMSON SC | A f f i l i a ted Bus iness D i s c lo sure and Con f iden t ia l i t y Agreement
CBRE, Inc. operates within a global family of companies with many subsidiaries and/or related entities (each an “Affiliate”) engaging in a broad range of commercial real
estate businesses including, but not limited to, brokerage services, property and facilities management, valuation, investment fund management and development. At times
different Affiliates may represent various clients with competing interests in the same transaction. For example, this Memorandum may be received by our Affiliates, including
CBRE Investors, Inc. or Trammell Crow Company. Those, or other, Affiliates may express an interest in the property described in this Memorandum (UNITED STATES POST
OFFICE - FOUNTAIN INN, SC) may submit an offer to purchase the Property and may be the successful bidder for the Property. You hereby acknowledge that possibility and
agree that neither CBRE, Inc. nor any involved Affiliate will have any obligation to disclose to you the involvement of any Affiliate in the sale or purchase of the Property. In
all instances, however, CBRE, Inc. will act in the best interest of the client(s) it represents in the transaction described in this Memorandum and will not act in concert with or
otherwise conduct its business in a way that benefits any Affiliate to the detriment of any other offeror or prospective offeror, but rather will conduct its business in a manner
consistent with the law and any fiduciary duties owed to the client(s) it represents in the transaction described in this Memorandum.
This is a confidential Memorandum intended solely for your limited use and benefit in determining whether you desire to express further interest in the acquisition of the
Property.
This Memorandum contains selected information pertaining to the Property and does not purport to be a representation of the state of affairs of the Property or the owner of
the Property (the “Owner”), to be all-inclusive or to contain all or part of the information which prospective investors may require to evaluate a purchase of real property. All
financial projections and information are provided for general reference purposes only and are based on assumptions relating to the general economy, market conditions,
competition and other factors beyond the control of the Owner and CBRE, Inc. Therefore, all projections, assumptions and other information provided and made herein are
subject to material variation. All references to acreages, square footages, and other measurements are approximations. Additional information and an opportunity to inspect
the Property will be made available to interested and qualified prospective purchasers. In this Memorandum, certain documents, including leases and other materials, are
described in summary form. These summaries do not purport to be complete nor necessarily accurate descriptions of the full agreements referenced. Interested parties are
expected to review all such summaries and other documents of whatever nature independently and not rely on the contents of this Memorandum in any manner.
Neither the Owner or CBRE, Inc, nor any of their respective directors, officers, Affiliates or representatives make any representation or warranty, expressed or implied, as to the
accuracy or completeness of this Memorandum or any of its contents, and no legal commitment or obligation shall arise by reason of your receipt of this Memorandum or use
of its contents; and you are to rely solely on your investigations and inspections of the Property in evaluating a possible purchase of the real property.
The Owner expressly reserved the right, at its sole discretion, to reject any or all expressions of interest or offers to purchase the Property, and/or to terminate discussions with
any entity at any time with or without notice which may arise as a result of review of this Memorandum. The Owner shall have no legal commitment or obligation to any entity
reviewing this Memorandum or making an offer to purchase the Property unless and until written agreement(s) for the purchase of the Property have been fully executed,
delivered and approved by the Owner and any conditions to the Owner’s obligations therein have been satisfied or waived.
By receipt of this Memorandum, you agree that this Memorandum and its contents are of a confidential nature, that you will hold and treat it in the strictest confidence and
that you will not disclose this Memorandum or any of its contents to any other entity without the prior written authorization of the Owner or CBRE, Inc. You also agree that you
will not use this Memorandum or any of its contents in any manner detrimental to the interest of the Owner or CBRE, Inc.
If after reviewing this Memorandum, you have no further interest in purchasing the Property, kindly return this Memorandum to CBRE, Inc.
© 2015 CBRE, Inc. The information contained in this document has been obtained from sources believed reliable. While CBRE, Inc. does not doubt its accuracy, CBRE, Inc. has not verified it and makes no guarantee, warranty or representation about it. It is your responsibility to independently
confirm its accuracy and completeness. Any projections, opinions, assumptions or estimates used are for example only and do not represent the current or future performance of the property. The value of this transaction to you depends on tax and other factors which should be evaluated by
your tax, financial and legal advisors. You and your advisors should conduct a careful, independent investigation of the property to determine to your satisfaction the suitability of the property for your needs.
EXCLUS IVE ADVISORS :
INVESTMENT SERV ICES
: : BRIAN DILLARD Associate | Investment Properties
CBRE | Capital Markets Group +1 864 527 6051 [email protected]
101 N. Main StreetSuite 1400Greenville, SC 29601
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
EXECUTIVE SUMMARY
The Offering
Investment Summary
THE PROPERTY
Property Details
Property Floorplan
Birdseye Images
Location Aerial
Area Demographics
Surrounding Area
FINANCIAL SUMMARY
Property Rent Roll
Property Financials - Actual
Property Financials - Stabilized
Property Overview
CONTACT INFORMATION
04
05
12
18
TABLE OF CONTENTS
CBRE, Inc. | 101 N Main Street | Suite 1400 | Greenville, SC 29601| www.cbre.com/greenville
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
Gateway PlazaMULTI-TENANT INVESTMENT OPPORTUNITYGreenville-Spartanburg-Anderson MSA | Pickens County379 Old Greenville Highway | Clemson, SC 29631
REGIONAL MAP
AER IAL
4
THE OFFER ING
CBRE, Inc. is pleased to present for sale Gateway Plaza, a ±10,006 square foot multi-tenant retail and office center located on ±1.09 acres at 379 Old Greenville Highway (Highway 93) in Clemson, South Carolina. The property was developed in 1999 with high quality brick construction, a brick and block marquee monument sign, and floor-to ceiling glass windows and doors. The freestanding Moe Joe Coffee and Music House has a counter clockwise drive-thru and outdoor patio seating.
Clemson is home to Clemson University, a top 25 public university with an enrollment of over 20,000 students. Freshman applications topped 22,000 for the 2015 school year. The main retail corridors for Clemson are Old Greenville Highway (Highway 93), Highway 123, and College Avenue. A significant portion of the off-campus housing is located along Old Greenville Highway and in Central, SC. Gateway Plaza is strategically located on the route to and from campus from these apartments. Nearby tenants include Publix, Napa Auto, IHOP, McAlister’s Deli, TCBY, Gold’s Gym, Bi-Lo, and Red Bowl.
Gateway Plaza offers significant value at $159.90 per square foot for a high quality, well-built center.
Gateway Plaza offers significant upside through both lease-up of the vacant suite and rent growth in the prime retail spaces. All current tenants also have rent growth built in throughout their lease term.
93
75 feet
N
Super TacoSuper Taco
5 miles
N
GreenvilleGreenville
85
AndersonAnderson
85
185
385
123
123EasleyEasleyLake KeoweeLake Keowee
EXECUTIVE SUMMARY
INVESTMENT SUMMARY
TENANTSAnytime Fitness, Swann Medicine,
Moe Joe Coffee Company
OCCUPANCY 87.4%
YEAR BUILT 1999
BUILDING SIZE (GLA) ±10,006 SF
LAND AREA (acres) ±1.09 Acres
NET OPERATING INCOME (Current) $124,675
PRICING $1,600,000
PRICE PER SQUARE FOOT $159.90
CAP RATE (Based on Current InCome) 7.79%
CaP rate (Year 2) 8.8%
annuaL rent GroWtH 2% - 3.9%
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
EXTER IOR PHOTOS PROPERTY DETA I LS
APN: 4054-18-42-0316 | Pickens County
ACRES : ±1.09 Acres
ZONING : CP-2 Community Business
City of Clemson
BUI LD ING AREA : ±10,006 SF
OCCUPANCY: 87.4%
DR IVE THRU LANES : 1
YEAR CONSTRUCTED : 1999
S IGNAGE TYPE : Brick and block marquee
SUBMARKET: Clemson, South Carolina
TRAFF IC COUNTS : ±21,600 VPD (4-Lanes)
SUBMARKET RETA I L RATES : $15.50 to $29.50
EXPENSES : $38,923
NOI (CURRENT ) : $124,675
T ENANTS : Anytime Fitness, Swann Medicine,
Moe Joe Coffee Company
L I ST ING PR ICE : $1,600,000
PR ICE PER SQUARE FOOT: $159.90 PSF
5
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
THE PROPERTY
6
Suite 108 ± 1,265 SF AvailableSuite 108 ± 1,265 SF Available
Suite 105Suite 105
Suite 101
Suite 101
DUMPSTERDUMPSTERLOADINGLOADING
Suite 385
Suite 385
Drive ThruDrive Thru
Drive ThruDrive Thru
93
Drive ThruDrive Thru
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
FLOOR PLAN
THE PROPERTY
7
Suite
108
± 1,2
65 SF
Av
ailab
le
Suite
108
± 1,2
65 SF
Av
ailab
le
Suite
105
Suite
105
Suit
e 101
Suit
e 101
Drive Thru
Drive Thru
Drive
Thru
Drive
Thru
Drive
Thru
Drive
Thru
93
21,600
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
FLOOR PLAN
THE PROPERTY
8
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
*NOTE: These images were taken prior to the construction of the adjacent ±77,540 SF Publix Shopping Center.
B IRDSEYE IMAGES
THE PROPERTY
9
Old Greenville Hwy
Old Greenville Hwy
93
750 feet
N
Old Gree
nville
Hwy
Old Gree
nville
Hwy
Crawford Falls ApartmentsCrawford Falls Apartments
Planned 494 StudentHousing DevelopmentPlanned 494 StudentHousing Development
China ExpressChina Express
Sardi’s DenSardi’s Den
Beef O’Brady’sBeef O’Brady’s
93
Clemson PresbyterianChurchClemson PresbyterianChurch
Tillman PlaceApartmentsTillman PlaceApartments
Tiger MartTiger Mart
76 123
76
East ClemsonBaptist ChurchEast ClemsonBaptist Church
Gateway VillageGateway Village
GATEWAY PLAZAGATEWAY PLAZA
21,600
22,084
21,371
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
LOCAT ION AER IAL
THE PROPERTY
10
3 MILE RADIUS 5 MILE RADIUS 10 MILE RADIUS
2015 Estimated Population 4,786 27,058 40,688
2020 Projected Population 4,909 28,234 42,543
2010 Census Population 4,724 26,083 39,161
2000 Census Population 4,233 23,168 34,358
Growth 2010-2015 1.32% 3.74% 3.90%
Growth 2015-2020 2.57% 4.35% 4.56%
2015 Estimated Median Age 24.42 23.24 24.83
2015 Estimated Average Age 31.30 31.14 33.70
2015 Estimated Households 2,017 9,035 14,651
2020 Projected Households 2,079 9,530 15,456
2010 Census Households 1,981 8,610 13,962
2000 Census Households 1,777 7,303 11,985
Growth 2010-2015 1.79% 4.94% 4.94%
Growth 2015-2020 3.09% 5.48% 5.49%
2015 Est. Average Household Size 2.39 2.35 2.35
2015 Est. Median Household Income $27,982 $31,387 $32,727
2020 Prj. Median Household Income $27,961 $31,894 $33,280
2000 Cen. Median Household Income $20,544 $27,804 $32,016
2015 Est. Average Household Income $47,820 $49,511 $51,319
2015 Estimated Per Capita Income $20,151 $16,533 $18,480
2015 Estimated Housing Units 2,266 10,253 16,755
2015 Estimated Occupied Units 2,071 9,035 14,651
2015 Estimated Vacant Units 249 1,217 2,104
2015 Est. Owner Occupied Units 718 3,616 7,155
2015 Est. Renter Occupied Units 1,299 5,420 7,496
2015 Est. Median Housing Value $188,749 $186,391 $170,952
2015 Est. Average Housing Value $216,646 $218,341 $209,167
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
AREA DEMOGRAPHICS
THE PROPERTY
FINANCIAL SUMMARY
11
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
PROPERTY RENT ROLL
Suite Tenant Size (SF)% of
PropertyOriginal
OccupancyCurrent Lease Term (Years) Term Commence Term Expire Rent/SF Rent/Year
Rent Growth
Lease Type Options
101 Anytime Fitness 4,072 40.7% 10/1/2007 3 3/1/2015 2/29/2016 $15.32 $62,383 Net None3/1/2016 2/28/2017 $15.62 $63,605 2.0%3/1/2017 2/28/2018 $15.91 $64,786 1.9%
105 Swann Medicine 2,464 24.6% 4/1/2012 5 4/1/2015 3/31/2016 $13.00 $32,032 Net None4/1/2016 3/31/2017 $13.00 $32,032 0.0%4/1/2017 3/31/2018 $13.50 $33,264 3.85%4/1/2018 3/31/2019 $14.00 $34,496 3.7%4/1/2019 3/31/2020 $14.00 $34,496 0.0%
108 Vacant 1,265 12.6%
385Moe Joe Coffee &
Music House 2,205 22.0% 8/26/2009 5 4/1/2016 3/31/2017 $17.00 $37,485 Net None4/1/2017 3/31/2018 $17.50 $38,588 2.9%4/1/2018 3/31/2019 $18.00 $39,690 2.9%4/1/2019 3/31/2020 $18.50 $40,793 2.8%4/1/2020 3/31/2021 $19.00 $41,895 2.7%
Average 4.33 $15.21 $44,374 2.3%Total 10,006 100% $133,122
Tenant SF Lease Expire Vacant 2015 2016 2017 2018 2019 2020Vacant 1,265 Vacant 1,265Moe Joe Coffee & Music House 2,205 12/31/2015 2,205Anytime Fitness 4,072 3/1/2018 4,072Swann Medicine 2,464 4/1/2020 2,464
SF Expiring 1,265 0 0 0 4,072 0 4,669% Expiring 12.64% 0.00% 0.00% 0.00% 40.70% 0.00% 46.66%Cumulative SF Expiring 1,265 1,265 1,265 1,265 5,337 5,337 10,006Cumulative % Expriring 12.64% 12.64% 12.64% 12.64% 53.34% 53.34% 100.00%
PROPERTY LEASE EXP IRAT ION SCHEDULE
FINANCIAL SUMMARY
12
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
PROPERTY F INANCIALS - F INANCIALS
Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10 Year 11 For the Years Ending May-2017 May-2018 May-2019 May-2020 May-2021 May-2022 May-2023 May-2024 May-2025 May-2026 May-2027 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Potential Gross Revenue Base Rental Revenue $153,775 $159,306 $171,921 $176,730 $184,578 $190,069 $195,045 $197,049 $202,586 $205,160 $211,173 Absorption & Turnover Vacancy -17,710 -6,576 -6,756 -1,597 -7,261 -7,459 -1,764 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Scheduled Base Rental Revenue 136,065 152,730 171,921 169,974 182,981 190,069 187,784 197,049 195,127 203,396 211,173 Expense Reimbursement Revenue Insurance 3,602 4,062 4,289 4,204 4,417 4,553 4,483 4,737 4,641 4,876 5,027 Property Taxes 11,654 13,141 13,881 13,600 14,290 14,729 14,509 15,324 15,016 15,776 16,263 Window Cleaning (Cleaning) 1,048 1,182 1,248 1,223 1,286 1,325 1,306 1,378 1,351 1,419 1,462 Electrical 4,194 4,729 4,994 4,894 5,143 5,300 5,220 5,514 5,403 5,677 5,852 Water & Sewer 3,040 3,428 3,622 3,548 3,728 3,843 3,786 3,997 3,918 4,116 4,243 Landscape Maint. 1,153 1,301 1,374 1,346 1,415 1,457 1,436 1,516 1,486 1,562 1,609 Trash Removal 2,842 3,203 3,384 3,315 3,484 3,590 3,537 3,735 3,661 3,847 3,964 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Total Reimbursement Revenue 27,533 31,046 32,792 32,130 33,763 34,797 34,277 36,201 35,476 37,273 38,420 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Total Potential Gross Revenue 163,598 183,776 204,713 202,104 216,744 224,866 222,061 233,250 230,603 240,669 249,593 General Vacancy -2,942 -10,236 -3,687 -9,320 -11,243 -4,205 -11,663 -4,444 -10,358 -12,480 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Effective Gross Revenue 163,598 180,834 194,477 198,417 207,424 213,623 217,856 221,587 226,159 230,311 237,113 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Operating Expenses Insurance 4,123 4,205 4,290 4,375 4,463 4,552 4,643 4,736 4,831 4,927 5,026 Property Taxes 13,340 13,606 13,879 14,156 14,439 14,728 15,023 15,323 15,630 15,942 16,261 Window Cleaning (Cleaning) 1,200 1,224 1,248 1,273 1,299 1,325 1,351 1,378 1,406 1,434 1,463 Electrical 4,800 4,896 4,994 5,094 5,196 5,300 5,406 5,514 5,624 5,736 5,851 Water & Sewer 3,480 3,550 3,621 3,693 3,767 3,842 3,919 3,997 4,077 4,159 4,242 Landscape Maint. 1,320 1,346 1,373 1,401 1,429 1,457 1,487 1,516 1,547 1,578 1,609 Trash Removal 3,252 3,317 3,383 3,451 3,520 3,590 3,662 3,736 3,810 3,886 3,964 Management 4,908 5,425 5,834 5,953 6,223 6,409 6,536 6,648 6,785 6,909 7,113 Repairs and Maintenance 2,500 2,550 2,601 2,653 2,706 2,760 2,815 2,872 2,929 2,988 3,047 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Total Operating Expenses 38,923 40,119 41,223 42,049 43,042 43,963 44,842 45,720 46,639 47,559 48,576 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Net Operating Income 124,675 140,715 153,254 156,368 164,382 169,660 173,014 175,867 179,520 182,752 188,537 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Leasing & Capital Costs Tenant Improvements 34,550 15,312 3,423 17,197 21,023 Leasing Commissions 18,995 16,140 3,817 17,347 22,390 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Total Leasing & Capital Costs 53,545 31,452 7,240 34,544 43,413 ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ ___________ Cash Flow Before Debt Service $124,675 $87,170 $153,254 $124,916 $157,142 $169,660 $138,470 $175,867 $179,520 $139,339 $188,537& Taxes ======== ======== ======== ======== ======== ======== ======== ======== ======== ======== ========
PROPERTY OVERV IEW
Loca t i on : 379 Old Greenville Highway
Clemson, South Carolina 29631
Pr i c e : $1,600,000
Occupancy : 87.4%
Expenses : $38,923
NOI (Cu r ren t ) : $124,675
Cap Ra te (Cu r ren t ) : 7.79%
Tenan t s : Anytime Fitness, Swann Medical
Moe Joe Coffee & Music House
Lease Te rms : Three and five year terms
Annua l Ren t G row th : 2.0% - 3.9%
Opt ions : See Rent Roll
Lease Type : Net Leases
Land lo rd Ob l i ga t i ons : Repairs and Maintenance
Tenan t Ob l i ga t i ons : See Rent Roll
Ex i s t i ng F inanc ing : No debt to assume
Bu i l d ing S i ze : ±10,006 SF
Land S i ze : ±1.09 Acres
Year Bu i l t : 1999
Tax Map No . : 4054-18-42-0316 | Pickens County
Appra i sed Va lue : $756,000
Rea l E s t a t e Taxes : $12,803.40 (2015)
Pa rk ing : 48 spaces (incl. two designated handicapped)
Zon ing : CP 2 Community Business District
Pickens County
FINANCIAL SUMMARY
13
Ca
pita
l Ma
rke
ts | In
ve
stme
nt S
erv
ice
s
GATEWAY PLAZA | CLEMSON SOUTH CAROLINA :: MULTI - TENANT INVESTMENT OPPORTUNITY
Gateway PlazaMULTI-TENANT GSA INVESTMENT OPPORTUNITYGreenville-Spartanburg-Anderson MSA | Oconee County379 Old Greenville Highway | Clemson, SC 29631
EXCLUS IVE ADVISORS :
INVESTMENT SERV ICES
: : BRIAN DILLARD Associate | Investment Properties
CBRE | Capital Markets Group +1 864 527 6051 [email protected]
Gateway PlazaMULTI-TENANT INVESTMENT OPPORTUNITYGreenville-Spartanburg-Anderson MSA | Pickens County379 Old Greenville Highway | Clemson, SC 29631