stone creek plaza - loopnet...stone creek plaza | 1016 sw alsburty blvd, burleson, tx 76028 svn |...

SVN | TRINITY ADVISORS | 3000 RACE STREET, SUITE 100, FORT WORTH, TX 76111 OFFERING MEMORANDUM

STONE CREEKPLAZA1016 SW ALSBURTY BLVDBURLESON, TX 76028

Robin Francis-BakerAdvisor682.738.5732robin.francisbaker@svn.com

1PROPERTY INFORMATIONProperty Summary

Property Description

Complete Highlights

2LOCATION INFORMATIONRegional Map

Location Maps

Aerial Map

3FINANCIAL ANALYSISFinancial Summary

Income & Expenses

Rent Roll

4DEMOGRAPHICSDemographics Report

Demographics Map

5ADVISOR BIOSRobin Francis-Baker Bio & Contact

OFFERING MEMORANDUMSTONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028

1 PROPERTYINFORMATION

1016 SW Alsburty BlvdBurleson, TX 76028

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 3

OFFERING SUMMARY

Sale Price: $2,027,780

Cap Rate: 6.0%

NOI: $121,666

Lot Size: 1 Acres

Year Built: 2015

Building Size: 8,496 SF

Zoning: General Retail

Market: Dallas / Fort Worth

Price / SF: $238.67

PROPERTY OVERVIEWFantastic investment opportunity in growing Burleson market. Tenants includesuccessful Martial Arts Studio and Indoor Sports Arena.

PROPERTY HIGHLIGHTS

• Located in High-Growth Dallas/Fort Worth

• New Construction - 2015

• Traffic Count up to 14,000

Property Summary

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 4All SVN® offices are independently owned and operated.

PROPERTY OVERVIEW

Fantastic investment opportunity in growing Burleson market.Tenants include successful Martial Arts Studio and IndoorSports Arena.

LOCATION OVERVIEW

Property is located along a major corridor in Burleson near NWJohn Jones Dr intersection which includes a WalmartNeighborhood Market, Credit Union, and 7-Eleven.

Property Description

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 5All SVN® offices are independently owned and operated.

SALE HIGHLIGHTS

• Located in High-Growth Dallas/Fort Worth

• New Construction - 2015

• Traffic Count up to 14,000

Complete Highlights

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 6All SVN® offices are independently owned and operated.

2 LOCATIONINFORMATION

1016 SW Alsburty BlvdBurleson, TX 76028

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 7

Stone Creek Plaza

Regional Map

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 8All SVN® offices are independently owned and operated.

Location Maps

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 9All SVN® offices are independently owned and operated.

Stone Creek Plaza

Aerial Map

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 10All SVN® offices are independently owned and operated.

3 FINANCIALANALYSIS

1016 SW Alsburty BlvdBurleson, TX 76028

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 11

INVESTMENT OVERVIEW

Price $2,027,780

Price per SF $238.67

CAP Rate 6.0%

Cash-on-Cash Return (yr 1) 6.0 %

Total Return (yr 1) $121,666

OPERATING DATA

Gross Scheduled Income $120,187

Other Income $40,516

Total Scheduled Income $160,704

Gross Income $160,704

Operating Expenses $39,037

Net Operating Income $121,666

Pre-Tax Cash Flow $121,666

Financial Summary

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 12All SVN® offices are independently owned and operated.

INCOME SUMMARY

Pahanish Karate, LLC $62,787CQBravo, LLC $57,399Reimbursements $40,516

Gross Income $160,704

EXPENSE SUMMARY

Water $3,913Electric $1,732Trash $1,235Insurance $3,091Taxes $23,573Fire Monitoring $422Landscaping $3,541Phone $541Repairs/Upkeep $986

Gross Expenses $39,037

Net Operating Income $121,666

Income & Expenses

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 13All SVN® offices are independently owned and operated.

TENANTNAME

UNITNUMBER

UNITSIZE(SF)

LEASESTART

LEASEEND

LEASESTART

ANNUALRENT

%OF

GLA

PRICEPER SF/

YRRECOVERY

TYPE

Pahanish Karate,

LLC

100 3,950 03/15/

2016

03/14/

2021

Current $62,805 46.49 $15.90 NNN

CQBravo, LLC 103 4,100 03/15/

2018

03/14/

2023

Current $57,400 48.26 $14.00 NNN

Totals/Averages 8,050 $120,205 $14.93 $0

Rent Roll

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 14All SVN® offices are independently owned and operated.

4DEMOGRAPHICS

1016 SW Alsburty BlvdBurleson, TX 76028

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 15

1 MILE 3 MILES 5 MILES

Total population 6,921 37,553 72,166

Median age 31.2 33.4 33.7

Median age (male) 32.2 32.3 32.6

Median age (female) 30.6 34.3 34.5

1 MILE 3 MILES 5 MILES

Total households 2,291 13,221 24,920

Total persons per HH 3.0 2.8 2.9

Average HH income $72,893 $74,362 $77,035

Average house value $121,475 $132,457 $146,171

* Demographic data derived from 2010 US Census

Demographics Report

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 16All SVN® offices are independently owned and operated.

POPULATION 1 MILE 3 MILES 5 MILES

Total population 6,921 37,553 72,166

Median age 31.2 33.4 33.7

Median age (male) 32.2 32.3 32.6

Median age (Female) 30.6 34.3 34.5

HOUSEHOLDS & INCOME 1 MILE 3 MILES 5 MILES

Total households 2,291 13,221 24,920

# of persons per HH 3.0 2.8 2.9

Average HH income $72,893 $74,362 $77,035

Average house value $121,475 $132,457 $146,171

* Demographic data derived from 2010 US Census

Demographics Map

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 17All SVN® offices are independently owned and operated.

5 ADVISOR BIOS1016 SW Alsburty Blvd

Burleson, TX 76028

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 18

3000 Race Street, Suite 100Fort Worth, TX 76111T 682.738.5732C 682.738.5732robin.francisbaker@svn.comTX #0639033

PROFESSIONAL BACKGROUND

Robin Francis-Baker serves as an Advisor for SVN | Trinity Advisors,specializing in office and multifamily properties. Her strong interpersonalskills and her knowledge of the Dallas-Fort Worth market strengthen her rolein commercial sales. She has completed multiple commercial real estatetransactions in her time with SVN Trinity Advisors. Prior to starting her careerin commercial real estate, Robin worked in Finance/Accounting and was aFinancial Analyst for Bell Helicopter, a helicopter manufacturer.

EDUCATION

Robin has a Master of Business Administration and a Bachelor of BusinessAdministration Magna Cum Laude from the University of Texas at Arlington.

MEMBERSHIPS & AFFILIATIONS

Robin is the 2018-2019 Treasurer for CREW Fort Worth, she is a member ofthe Greater Fort Worth Association of REALTORS and Society of CommercialREALTORS.

ROBIN FRANCIS-BAKER

Advisor

Robin Francis-Baker Bio & Contact

STONE CREEK PLAZA | 1016 SW ALSBURTY BLVD, BURLESON, TX 76028 SVN | Trinity Advisors | Page 19All SVN® offices are independently owned and operated.