golfsmith - plano, tx

PLANO, TX

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

2

GOLFSMITH

This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. © 2015 Vitorino Group

PRICING & FINANCIAL ANALYSIS

Offering Summary

Price $4,200,000

Cap Rate 10.00%

Net Operating Income $420,052

Year Built 1998

Gross Leasable Area 25,050 SF

Lot Size 1.95 Acres

Rental Rate Per Sq Ft $16.76

Price Per Sq Ft $186.22

LeaSe Summary

Lease Term 15 Years

Lease Commencement 7/18/1998

Lease Expiration 5/31/2018

Remaining Term 2 Years

Lease Type NNN

Roof & Structure Tenant

Options to Purchase None

AnnuAlized OperAting dAtA

Year(s) Commencement Annual Increase

1-4 8/1/2009 $382,775 -

5-9 6/1/2013 $420,052 9.74%

net Operating incOme $420,052

Golfsmith900 North Central ExpyPlano, TX 75074

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

3

GOLFSMITH


TENANT INFORMATION

tenant Or cOmpany Summary

Company Golfsmith

Ownership Private

Number of Locations 150+

Years In Business 49 Years

Headquarters Austin, TX

Website www.golfsmith.com

Golfsmith International Holdings Inc. is a golf specialty retailer based in Austin, Texas. Each store, along with golfsmith.com, houses a wide selection of golf clubs, shoes, apparel, gadgets and gear from all the major brands as well as proprietary offerings. They also offer custom club fitting, lessons and services for golfers.

Founded by Carl and Barbara Paul in 1967, Golfsmith began as a custom golf club components supplier. As of August 2014, the company had expanded to comprise over 100 retail stores in over 20 states, selling golf clubs, performance apparel, skills improvement products, etc. Golfsmith generated net revenues of over $338 million in fiscal year 2009.

In May 2012, Canadian pension fund OMERS announced plans to take over Golfsmith for $6.10 per share, and the transaction was completed in July 2012. OMERS also owns Golf Town, the largest golf retailer in Canada. The two brands now operate as Golfsmith International, the largest golf specialty retailer in the world.

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

4

GOLFSMITH


INVESTMENT HIGHLIGHTS

• Located on Central Expressway Just North of George Bush Highway 190 Near Plano Parkway

• 220,000 Vehicles Pass This Building on a Daily Basis

• Population Increased to 274,538 within a 5-mile Radius Since 2000, an 11% Increase

• 2 Years Remaining on a NNN Lease

• Across the Street From Collin Creek Mall Which Include National Retailers; Sears, Dillards, Macy’s, JCPenney, Office Depot, Pier 1 Imports, Marshall’s, Jo-Ann Fabrics, Mattress Firm, Chipotle, BJ’s Restaurant & Brewhouse, and Many More

• Adjacent to Home Dept, Wells Fargo, Hooters, El Fenix and Discount Tire

• Located 1 Mile from New Cityline State Farm $1.5 billion Mixed-Use Development

• Less Than a Mile from New 386 Luxury Apartment Development, Opening 2016

Not Apartof Building

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

5

GOLFSMITH


IN THE NEWS

State Farm Insurance’s 1.5 million-square-foot campus under construction in Richardson is already the biggest office development underway in North Texas.

But apparently it’s still not big enough.

Developer KDC said Friday that it’s adding a fourth, 500,000-square-foot office tower, which will also be leased to the insurance giant.

The 12-story office building will include a five-level parking garage and 30,000 square feet of ground floor retail space. It will be across Plano Road from where the first three buildings are going up.

“With this fourth building, the project will jump Plano Road and open up the whole development for other office, retail and apartment construction,” KDC president Toby Grove said Friday. “For the overall development, this is obviously a big deal for us and State Farm.”

Back in July KDC and State Farm kicked off the huge mixed-use development with construction of 13-story, 15-story and 21-story buildings on the west side of Plano Road at Bush Turnpike.

The entire 186-acre project KDC is building around State Farm’s office towers is called CityLine.

The CityLine development in the first phase will also include more than 90,000 square feet of retail, a 150-room hotel, 532 apartments, a 17,000-square-foot wellness and fitness facility and a 41,000-square-foot boutique office building just east of North Central Expressway.

Construction on the next State Farm building will start this summer. And the insurance company begins moving into the campus at the end of this year.

East-west connectionThe fourth State Farm building won’t open until 2016, Grove said.

“We are in the design phase of that building right now,” he said. “The exteriors will be a little different but complementary of each other — we didn’t want to make them identical.”

KDC is also looking at ways to connect the east and western portions of the CityLine development across Plano Road. That might include a pedestrian bridge over the roadway.

“We are trying to tie both sides of the development,” Grove said. “The idea is to continue what we have done on the east side with more of an urban environment.

“We’ve talked with our apartment partner on the first phase, and they are looking at expanding on the other side of Plano Road,” he said. “We are actually looking at another hotel and talking to some other office users about sites over there.”

KDC has been working with Irving-based apartment builder JLB Partners on the first phase of its development.

And it’s been in talks with tech company Raytheon Corp. about leasing a big block of office space in the Richardson project, too, real estate brokers say.

Shopping spaceWhen completed, CityLine is expected to have about 6 million square feet of office space, almost 4,000 apartments and more than 300,000 square feet of shopping space. Whole Foods Market has been mentioned as a possible grocery anchor for the shopping center.

STATE FARM ADDS FOURTH BUILDING TO RICHARDSON CAMPUS PROJECTSteve Brown/Real Estate EditorFebruary 14, 2014

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

6

GOLFSMITH


IN THE NEWS

Construction has started on a large new rental community across the street from State Farm Insurance’s huge campus in Richardson.

Trinsic Residential Group is building the 11.7-acre apartment project on the north side of the Bush Turnpike at the DART commuter rail line in Plano.

The two-, three- and four-story apartment buildings will have a combination of flats and townhouse-style rental units.

The 386-unit Aura One90 project is a short walk under the Bush Turnpike to DART’s rail station and State Farm’s office buildings in the $1.5 billion CityLine project.

“Aura One90 will be an outstanding luxury living option for working professionals who want to have walkable access to CityLine, which has promise to become one of the metro’s premiere new urban centers,” Trinsic’s Adam Brown said. “The location on S.H. 190 also affords residents a quick commute to downtown Dallas and the many other major employers in the North Dallas area.”

Trinsic’s apartment development is one of three large rental

communities being built in or near the CityLine project. More than 1,200 apartments will soon be available near the development at Plano Road and the Bush Turnpike.

Other projects are being built by JLB Partners and Zale/Corson Group.

State Farm begins moving the first of its 8,000 workers into CityLine later this month.

Trinsic Residential Group now has more than 5,000 apartments being built around the country. In the Dallas area, the developer has new rental communities in the works in Uptown and Far North Dallas.

MAJOR APARTMENT DEVELOPMENT STARTS NEXT DOOR TO STATE FARM’S NEW RICHARDSON CAMPUSSteve Brown/Real Estate EditorJanuary 08, 2015

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

7

GOLFSMITH


SITE PLAN

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

8

GOLFSMITH


AERIAL MAP

Cityline Development

Aura One90386 Luxury Apartments

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

9

GOLFSMITH


LOCAL MAP

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

10

GOLFSMITH


REGIONAL MAP

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

11

GOLFSMITH


MARKET SUMMARY

DALLAS, TX

Dallas encompasses half of the Dallas/Fort Worth Metroplex and is the third-largest city in Texas and the ninth-largest city in the United States. Dallas is home to the third-largest concentration of Fortune 500 companies in the country and is the largest economic center of the Dallas/Fort Worth metropolitan area. The Metroplex has strong submarket occupancy rates, is home to more shopping centers per capita and has one of the largest concentrations of corporate headquarters for publicly traded companies in the United States.

The city is the largest economic center of the 12-county Dallas–Fort Worth–Arlington metropolitan area, which had a population of 6,810,913 people as of July 1, 2013. The metropolitan economy is the sixth largest in the United States, with a 2012 real GDP of $420.34 billion. In 2013 the metropolitan area led the nation with the largest year-over-year increase in employment, and advanced to become the fourth-largest employment center in the nation (behind New York City, Los Angeles, and Chicago) with more than three million non-farm jobs. In the latest rankings released in 2013, Dallas was rated as a “beta

plus” world city by the Globalization and World Cities Study Group & Network. Dallas is also ranked 14th in world rankings of GDP by the Organization for Economic Co-operation and Development. The Dallas-Fort Worth Metroplex has one of the largest concentrations of corporate headquarters for publicly traded companies in the United States. The city of Dallas has 12 Fortune 500 companies, and the DFW region as a whole has 20.

Dallas is the best-ranked city on the Regulatory Climate Index thanks to its efficient local regulations. Entrepreneurs and small businesses can expect a welcoming business environment across all five areas of local regulation. Dallas scores above average across each meaningful measure of an interaction that a business has with a local government agency through procedure, time, and cost. These rankings reflect the city’s continuing efforts to develop programs and initiatives to strengthen the business environment, provide access to capital, and encourage economic growth at the local level.

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

12

GOLFSMITH


DEMOGRAPHIC SUMMARY

Geography: 5 Miles

Demographic data © 2015 esri

PoPulation

In the identified area, the current year population is 274,538. The rate of change since 2000 was 10.3%. The five-year projection for the population in the area is 289,572 representing a change of 5.19% from 2015 to 2020. Currently, the population is 49.3% male and 50.7% female. The median age in this area is 38.2, compared to U.S. median age of 37.9.

HouseHolds There are currently 106,686 households in your selected geography. The number of households has changed by 13.1% since 2000. It is estimated that the number of households in your area will be 112,820 five years from now, which represents a change of 5.4% from the current year. The average household size in your area is 2.56 persons.

income In 2015, the median household income for your selected geography is $78,141, compare this to the Entire US average which is currently $53,217. It is estimated that the median household income in your area will be $87,884 five years from now, which represents a change of 11.1% from the current year.

The current year per capita income in your area is $39,179, compare this to the Entire US average, which is $28,597. The current year average household income in your area is $100,716, compare this to the Entire US average which is $74,699.

Race and etHnicity The current year racial makeup of your selected area is as follows: 65.7% White, 9.3% Black, 0.5% Native American and 14.6% Asian/Pacific Islander. Compare these to Entire US averages which are: 71.60% White, 12.70% Black, 0.18% Native American and 5.02% Asian/Pacific Islander.

People of Hispanic origin are counted independently of race. People of Hispanic origin make up 18.1% of the current year population in your selected area. Compare this to the Entire US average of 17.6%.

Housing In 2015, there were 65,972 owner occupied housing units in your area and there were 40,713 renter occupied housing units in your area. Median home value in the area is $258,985, compared to a median home value of $200,006 for the U.S.

emPloyment In 2015, there are 147,142 employees in your selected area, this is also known as the daytime population. Currently 73.9% of employees are employed in white-collar occupations in this geography, and 12.1% are employed in blue-collar occupations. In 2015, unemployment in this area is 3.8%.

PR

OP

ER

TY

DE

SCR

IPT

ION

FINA

NC

IAL A

NA

LYSIS

MA

RK

ET

OV

ER

VIE

W

13

GOLFSMITH


DEMOGRAPHIC STATISTICS

pOpulAtiOn 1-Mile 3-Miles 5-Miles

2000 Population 7,631 87,340 246,115

2010 Population 8,019 89,667 264,423

2015 Population 8,447 92,240 274,538

2020 Population 9,010 96,845 289,572

traffic cOuntS

HOuseHOlds 1-Mile 3-Miles 5-Miles

2000 Households 2,879 31,757 92,724

2010 Households 3,217 33,872 102,485

2015 Households 3,372 34,999 106,686

2020 Households 3,585 36,863 112,820

2015 Daytime Population 4,939 49,130 147,142

2015 Average Household Size 2.48 2.63 2.56

2010 Owner Occupied Housing Units 22.8% 60.2% 61.4%

2010 Renter Occupied Housing Units 68.8% 35.0% 34.0%

2010 Vacant 8.4% 4.9% 4.6%



2015 Vacant 8.4% 5.7% 5.0%



2020 Vacant 8.5% 5.8% 5.1%

incOMe 1-Mile 3-Miles 5-Miles

$ 0 - $14,999 10.3% 6.1% 6.5%

$ 15,000 - $24,999 11.7% 7.3% 6.3%

$ 25,000 - $34,999 10.6% 7.3% 7.1%

$ 35,000 - $49,999 15.2% 12.1% 11.2%

$ 50,000 - $74,999 24.4% 17.8% 16.6%

$ 75,000 - $99,999 12.4% 15.5% 14.6%

$100,000 - $149,999 11.2% 17.6% 18.8%

$150,000 - $199,999 2.1% 8.2% 9.9%

$200,000+ 2.2% 8.0% 9.1%

2015 Median Household Income $51,438 $73,675 $78,141

2015 Per Capita Income $23,950 $36,111 $39,179

2015 Average Household Income $62,291 $95,019 $100,716

222,000

33,691

The information contained in the following offering memorandum is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Vitorino Group and it should not be made available to any other person or entity without the written consent of Vitorino Group. By taking possession of and reviewing the information contained herein the recipient agrees to hold and treat all such information in the strictest confidence. The recipient further agrees that recipient will not photocopy or duplicate any part of the offering memorandum. If you have no interest in the subject property at this time, please return this offering memorandum to Vitorino Group.

This offering memorandum has been prepared to provide summary, unverified financial and physical 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. Vitorino Group 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, PCBs or asbestos, the compliance with local, 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 offering memorandum has been obtained from sources we believe to be reliable; however, Vitorino Group has not verified, and will not verify, any of the information contained herein, nor has Vitorino Group 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. Prospective buyers shall be responsible for their costs and expenses of investigating the subject property.

ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONTACT THE VITORINO GROUP AGENT FOR MORE DETAILS.

CONFIDENTIALITY AGREEMENT

Vitorino Group hereby advises all prospective purchasers of Net Leased property as follows:

The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable. However, the Vitorino Group has not and will not verify any of this information, nor has the Vitorino Group conducted any investigation regarding these matters. The Vitorino Group makes no guarantee, warranty or representation whatsoever about the accuracy or completeness of any information provided.

As the Buyer of a net leased property, it is the Buyer’s responsibility to independently confirm the accuracy and completeness of all material information before completing any purchase. This Marketing Brochure is not a substitute for your thorough due diligence investigation of this investment opportunity. The Vitorino Group expressly denies any obligation to conduct a due diligence examination of this Property for Buyer.

Any projections, opinions, assumptions or estimates used in this Marketing Brochure are for example only and do not represent the current or future performance of this property. The value of a net leased property to you depends on factors that should be evaluated by you and your tax, financial and legal advisors. Buyer and Buyer’s tax, financial, legal, and construction advisors should conduct a careful, independent investigation of any net leased property to determine to your satisfaction with the suitability of the property for your needs.

Like all real estate investments, this investment carries significant risks. Buyer and Buyer’s legal and financial advisors must request and carefully review all legal and financial documents related to the property and tenant. While the tenant’s past performance at this or other locations is an important consideration, it is not a guarantee of future success. Similarly, the lease rate for some properties, including newly-constructed facilities or newly-acquired locations, may be set based on a tenant’s projected sales with little or no record of actual performance, or comparable rents for the area. Returns are not guaranteed; the tenant and any guarantors may fail to pay the lease rent or property taxes, or may fail to comply with other material terms of the lease; cash flow may be interrupted in part or in whole due to market, economic, environmental or other conditions. Regardless of tenant history and lease guarantees, Buyer is responsible for conducting his/her own investigation of all matters affecting the intrinsic value of the property and the value of any long-term lease, including the likelihood of locating a replacement tenant if the current tenant should default or abandon the property, and the lease terms that Buyer may be able to negotiate with a potential replacement tenant considering the location of the property, and Buyer’s legal ability to make alternate use of the property.

By accepting this Marketing Brochure you agree to release The Vitorino Group and hold it harmless from any kind of claim, cost, expense, or liability arising out of your investigation and/or purchase of this net leased property.

Net Lease Disclaimer

Before working with a real estate broker, you should know that the duties of a broker depend on whom the broker represents. If you are a prospective seller or landlord (owner) or a prospective buyer or tenant (buyer), you should know that the broker who lists the property for sale or lease is the owner’s agent. A broker who acts as a subagent represents the owner in cooperation with the listing broker. A broker

who acts as a buyer’s agent represents the buyer. A broker may act as an intermediary between the parties if the parties consent in writing. A broker can assist you in locating a property, preparing a contract or lease, or obtaining financing without representing you. A broker is obligated by law to treat you honestly.

IF THE BROKER REPRESENTS THE OWNER:The broker becomes the owner’s agent by entering into an agreement with the owner, usually through a written - listing agreement, or by agreeing to act as a subagent by accepting an offer of subagency from the listing broker. A subagent may work in a different real estate office. A listing broker or subagent can assist the buyer but does not represent the buyer and must place the interests of the owner first. The buyer should not tell the owner’s agent anything the buyer would not want the owner to know because an owner’s agent must disclose to the owner any material information known to the agent.

IF THE BROKER REPRESENTS THE BUYER:The broker becomes the buyer’s agent by entering into an agreement to represent the buyer, usually through a written buyer representation agreement. A buyer’s agent can assist the owner but does not represent the owner and must place the interests of the buyer first. The owner should not tell a buyer’s agent anything the owner would not want the buyer to know because a buyer’s agent must disclose to the buyer any material information known to the agent.

IF THE BROKER ACTS AS AN INTERMEDIARY:A broker may act as an intermediary between the parties if the broker complies with The Texas Real Estate License Act. The broker must obtain the written consent of each party to the transaction to act as an

Approved by the Texas Real Estate Commission for Voluntary Use Texas law requires all real estate licensees to give the following information about brokerage services to prospective buyers, tenants, sellers and landlords.

Real estate licensee asks that you acknowledge receipt of this information about brokerage services for the licensee’s records.

Information About Brokerage Services

intermediary. The written consent must state who will pay the broker and, in conspicuous bold or underlined print, set forth the broker’s obligations as an intermediary. The broker is required to treat each party honestly and fairly and to comply with The Texas Real Estate License Act. A broker who acts as an intermediary in a transaction:

With the parties’ consent, a broker acting as an intermediary between the parties may appoint a person who is licensed under The Texas Real Estate License Act and associated with the broker to communicate with and carry out instructions of one party and another person who is licensed under that Act and associated with the broker to communicate with and carry out instructions of the other party.

If you choose to have a broker represent you, you should enter into a written agreement with the broker that clearly establishes the broker’s obligations and your obligations. The agreement should state how and by whom the broker will be paid. You have the right to choose the type of representation, if any, you wish to receive. Your payment of a fee to a broker does not necessarily establish that the broker represents you. If you have any questions regarding the duties and responsibilities of the broker, you should resolve those questions before proceeding.

(1) shall treat all parties honestly;(2) may not disclose that the owner will accept a price less than the asking price unless authorized in writing to do so by the owner;(3) may not disclose that the buyer will pay a price greater than the price submitted in a written offer unless authorized in writing to do so by the buyer; and(4) may not disclose any confidential information or any information that a party specifically instructs the broker in writing not to disclose unless authorized in writing to disclose the information or required to do so by The Texas Real Estate License Act or a court order or if the information materially relates to the condition of the property.

exclusively listed

469.844.8880 | VITORINOGROUP.COM

golfsmith - plano, tx

Documents