Upload
vothuy
View
212
Download
0
Embed Size (px)
Citation preview
All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
For Information Contact:BLOCK & COMPANY, INC., RealtorsIn the Skelly Building on the Country Club Plaza605 West 47th Street, Suite 200, Kansas City, Missouri 64112
816.753.6000
NEW NET LEASE INVESTMENT PROPERTY
Metcalf Avenue at 136th Street, Overland Park, Kansas
Long term absolute triple net long term lease
Join Staples, Bo Lings Restaurant, Capitol Federal, and many more
Just west of new Von Maur, JC Penney, Lifetime Fitness, and retail stores in the Corbin Park Development
Located at the heart of Overland Park’s newest retail growth area
135th Street & Metcalf Avenue carry over 72,000 cars per day
Excellent for long term hold opportunity with virtually no competition in the area
4,563 sq ft building on approximately 45,360 sq ft lot
Phillips 66 Convenience Store
For Information
Estimated Population 177,020
Average Household Income$121,297
Five Mile Radius
David [email protected]
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
Real Estate Investment Details ..................................................................................... 3
Property Photos ............................................................................................................. 4
Maps and Aerials ........................................................................................................... 5
Executive Summary ...................................................................................................... 7
Internal Rate of Return Analysis .................................................................................. 8
Cash Flow Analysis ...................................................................................................... 9
Operating Income Analysis ........................................................................................... 11
Overland Park Map ...................................................................................... Attachment
Kansas City Metropolitan Map ..................................................................... Attachment
Demographics ............................................................................................... Attachment
Floor Plan........................................................................................................ Attachment
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
TABLE OF CONTENTS
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
ANALYSIS
Analysis Date: April 2010Scenario: All Cash
PROPERTY
Property: For Sale Net Leased C-Store Property Address: 13620 Metcalf
Overland Park(Kansas City Suburb), KS 66223
FINANCIAL INFORMATION
Down Payment: $2,700,000Passive Loss Rules: NoClosing Costs: $20,000Discount Rate: 0%
PURCHASE INFORMATION
Property Type: CommercialPurchase Price: $2,700,000Fair Market Value: $2,700,000Tenants: 1Total Rentable Sq. Ft.: 4,563Resale Valuation 0% (annual appreciation)Resale Expenses: 0%
LOANS
Debt Term Rate Payment LO CostsNo Loan
INCOME & EXPENSES
Gross Operating Income: $219,427Monthly GOI: $18,286Total Annual Expenses: $0Monthly Expenses: $0
CONTACT INFORMATION
David [email protected]
DISCLAIMER: All information is believed to be accurate.The calculations and data presented are deemed to be accurate, but not guaranteed. They are intended for the purpose of illustrative projectionsand analysis. The information provided is not intended to replace or serve as substitute for any legal, accounting, investment, real estate, tax orother professional advice, consultation or service. The user of this software should consult with a professional in the respective legal, accounting,tax or other professional area before making any decisions.
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
REAL ESTATE INVESTMENT DETAILS
Overland Park, Kansas (Kansas City Suburb)
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
PROPERTY PHOTOS
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
13620 Metcalf Avenue, Overland Park, Kansas
NNM i s s i o n R o a d M i s s i o n R o a d 5 , 0 0 0 c a r s p e r d a y5 , 0 0 0 c a r s p e r d a y
DEER CREEK DEER CREEK
WOODSWOODS
PROPOSED CORBIN PARKPROPOSED CORBIN PARK
DEVELOPMENTDEVELOPMENT
SOUTH CREEKSOUTH CREEK
OFFICE PARKOFFICE PARK
PARKWAY
PLAZAPLAZA
PLAZAPLAZA
POINTEPOINTE
Deer Creek Deer Creek
Country ClubCountry Club
Nicklaus Golf ClubNicklaus Golf Club
at Lion’s Gateat Lion’s Gate
R o e Av e n u e R o e Av e n u e 7 , 0 0 0 c a r s p e r d a y7 , 0 0 0 c a r s p e r d a y
N a l l Av e n u e N a l l Av e n u e 1 6 , 0 0 0 c a r s p e r d a y1 6 , 0 0 0 c a r s p e r d a y
M e t c a l f Av e n u e M e t c a l f Av e n u e 2 8 , 0 0 0 c a r s p e r d a y2 8 , 0 0 0 c a r s p e r d a y
13
5t
h S
tr
ee
t
1
35
th
St
re
et
44
,00
0 c
ar
s p
er
da
y4
4,0
00
ca
rs
pe
r d
ay
PRAIRIE FIREPRAIRIE FIRE
DEVELOPMENTDEVELOPMENT
S I T ES I T E
CORNERSTONECORNERSTONE
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
13620 Metcalf Avenue, Overland Park, Kansas
NN
B l u e Va l l e y P a r k w a y B l u e Va l l e y P a r k w a y 6 4 , 0 0 0 c a r s p e r d a y6 4 , 0 0 0 c a r s p e r d a y
13
5t
h S
tr
ee
t
1
35
th
St
re
et
55
,00
0 c
ar
s p
er
da
y5
5,0
00
ca
rs
pe
r d
ay
M e t c a l f Av e n u e M e t c a l f Av e n u e 2 8 , 0 0 0 c a r s p e r d a y2 8 , 0 0 0 c a r s p e r d a y
A n t i o c h R o a d A n t i o c h R o a d 2 2 , 0 0 0 c a r s p e r d a y2 2 , 0 0 0 c a r s p e r d a y
13
2n
d S
t re
et
13
2n
d S
t re
et
N E W N E W
1 3 2 N D S T R E E T1 3 2 N D S T R E E T
F LYO V E RF LYO V E R
13
7t
h S
tr
ee
t
13
7t
h S
tr
ee
t
P R O P O S E D P R O P O S E D
C O R B I N PA R KC O R B I N PA R K
D E V E L O P M E N TD E V E L O P M E N T
D E E R C R E E K D E E R C R E E K
W O O D SW O O D S
S O U T H C R E E K S O U T H C R E E K
O F F I C E PA R KO F F I C E PA R K
S I T ES I T E
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
13620 Metcalf Avenue, Overland Park, Kansas
S I T ES I T E
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
ACQUISITION COSTS
Purchase Price, Points and Closing Costs $2,720,000Investment - Cash $2,720,000First Loan $0
INVESTMENT INFORMATION
Purchase Price $2,700,000Price per Tenant $2,700,000Price per Sq. Ft. $591.72
INCOME, EXPENSES & CASH FLOW
Gross Scheduled Income $219,427Total Vacancy and Credits $0Operating Expenses $0Net Operating Income $219,427Debt Service $0Cash Flow Before Taxes $219,427
Total Interest (Debt Service) $0Depreciation and Amortization ($53,217)
FINANCIAL INDICATORS
Cash on Cash Return Before Taxes 8.07%
Debt Coverage Ratio N/ACapitalization Rate 8.13%Gross Income / Square Feet $48.09Gross Expenses / Square Feet $0.00Operating Expense Ratio 0.00%
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
EXECUTIVE SUMMARY
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
BEFORE TAX IRR
Time Future Cash Flows
Initial Investment ($2,720,000)End of Year 1 $219,427 End of Year 11 $241,918End of Year 2 $223,998 End of Year 12 $246,958End of Year 3 $230,398 End of Year 13 $254,014End of Year 4 $230,398 End of Year 14 $254,014End of Year 5 $230,398 End of Year 15 $254,014End of Year 6 $230,398 End of Year 16* $2,954,014End of Year 7 $235,198End of Year 8 $241,918End of Year 9 $241,918End of Year 10 $241,918
IRR = 8.63% * ($254,014 + $2,700,000)
AFTER TAX IRR
Time Future Cash Flows
Initial Investment ($2,720,000)End of Year 1 $219,427 End of Year 11 $241,918End of Year 2 $223,998 End of Year 12 $246,958End of Year 3 $230,398 End of Year 13 $254,014End of Year 4 $230,398 End of Year 14 $254,014End of Year 5 $230,398 End of Year 15 $254,014End of Year 6 $230,398 End of Year 16* $2,738,031End of Year 7 $235,198End of Year 8 $241,918End of Year 9 $241,918End of Year 10 $241,918
IRR = 8.38% * ($254,014 + $2,484,017)
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
INTERNAL RATE OF RETURN ANALYSIS
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
Description Year 1 Year 2 Year 3 Year 4 Year 5 Year 6 Year 7 Year 8 Year 9 Year 10
GROSS SCHEDULED INCOME $219,427 $223,998 $230,398 $230,398 $230,398 $230,398 $235,198 $241,918 $241,918 $241,918
Total Operating Expenses $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
NET OPERATING INCOME $219,427 $223,998 $230,398 $230,398 $230,398 $230,398 $235,198 $241,918 $241,918 $241,918
Loan Payment $0 $0 $0 $0 $0 $0 $0 $0 $0 $0
NET CASH FLOW (b/t) $219,427 $223,998 $230,398 $230,398 $230,398 $230,398 $235,198 $241,918 $241,918 $241,918
Cash On Cash Return b/t 8.07% 8.24% 8.47% 8.47% 8.47% 8.47% 8.65% 8.89% 8.89% 8.89%
NET OPERATING INCOME $219,427 $223,998 $230,398 $230,398 $230,398 $230,398 $235,198 $241,918 $241,918 $241,918
Depreciation ($53,217) ($55,534) ($55,534) ($55,534) ($55,534) ($55,534) ($55,534) ($55,534) ($55,534) ($55,534)
Footnotes: b/t = before taxes;a/t = after taxes
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
CASH FLOW ANALYSIS
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
Description Year 11 Year 12 Year 13 Year 14 Year 15 Year 16
GROSS SCHEDULED INCOME $241,918 $246,958 $254,014 $254,014 $254,014 $254,014
Total Operating Expenses $0 $0 $0 $0 $0 $0
NET OPERATING INCOME $241,918 $246,958 $254,014 $254,014 $254,014 $254,014
Loan Payment $0 $0 $0 $0 $0 $0
NET CASH FLOW (b/t) $241,918 $246,958 $254,014 $254,014 $254,014 $254,014
Cash On Cash Return b/t 8.89% 9.08% 9.34% 9.34% 9.34% 9.34%
NET OPERATING INCOME $241,918 $246,958 $254,014 $254,014 $254,014 $254,014
Depreciation ($55,534) ($55,534) ($55,534) ($55,534) ($55,534) ($53,234)
Footnotes: b/t = before taxes;a/t = after taxes
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
CASH FLOW ANALYSIS (continued)
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
Year 1 2 3 4 5 6 7 8 9 10 11 12 13 14 15 16
$26,000
$52,000
$78,000
$104,000
$130,000
$156,000
$182,000
$208,000
$234,000
$260,000
Legend
GROSS OPERATING INCOME NET OPERATING INCOME NET CASH FLOW (b/t)
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
OPERATING INCOME ANALYSIS
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
FOO
DLN
FOO
DLN
FOO
DLN
FOO
DLN
FOO
DLN
FOO
DLN
FOO
DLN
FOO
DLN
FOO
DLN
LAM
AR
AVE
LAM
AR
AVE
LAM
AR
AVE
LAM
AR
AVE
LAM
AR
AVE
LAM
AR
AVE
LAM
AR
AVE
LAM
AR
AVE
LAM
AR
AVE
W 95TH STW 95TH STW 95TH STW 95TH STW 95TH STW 95TH STW 95TH STW 95TH STW 95TH ST
RO
EA
VER
OE
AV E
RO
EA
V ER
OE
AV E
RO
EA
V ER
OE
AV E
RO
EA
V ER
OE
AV E
RO
EA
V E
LAC
KM
AN
RD
LAC
KM
AN
RD
LAC
KM
AN
RD
LAC
KM
AN
RD
LAC
KM
AN
RD
LAC
KM
AN
RD
LAC
KM
AN
RD
LAC
KM
AN
RD
LAC
KM
AN
RD
W DENNIS AVEW DENNIS AVEW DENNIS AVEW DENNIS AVEW DENNIS AVEW DENNIS AVEW DENNIS AVEW DENNIS AVEW DENNIS AVE
E 155TH STE 155TH STE 155TH STE 155TH STE 155TH STE 155TH STE 155TH STE 155TH STE 155TH ST
JAM
ESA
REE
DR
DJA
MES
AR
EED
RD
JAM
ESA
REE
DR
DJA
MES
AR
EED
RD
JAM
ESA
REE
DR
DJA
MES
AR
EED
RD
JAM
ESA
REE
DR
DJA
MES
AR
EED
RD
JAM
ESA
REE
DR
D
W 111TH STW 111TH STW 111TH STW 111TH STW 111TH STW 111TH STW 111TH STW 111TH STW 111TH ST
PRO
SPEC
TA
VEPR
OSP
ECT
AVE
PRO
SPEC
TA
VEPR
OSP
ECT
AVE
PRO
SPEC
TA
VEPR
OSP
ECT
AVE
PRO
SPEC
TA
VEPR
OSP
ECT
AVE
PRO
SPEC
TA
VE
STATE
LINE
RD
STATE
LINE
RD
STATE
LINE
RD
STATE
LINE
RD
STATE
LINE
RD
STATE
LINE
RD
STATE
LINE
RD
STATE
LINE
RD
STATE
LINE
RD
SLO
NE
ELMR
DS
LON
EELM
RD
SLO
NE
ELMR
DS
LON
EELM
RD
SLO
NE
ELMR
DS
LON
EELM
RD
SLO
NE
ELMR
DS
LON
EELM
RD
SLO
NE
ELMR
D
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
SB
L AC
KB
OB
RD
W 119TH STW 119TH STW 119TH STW 119TH STW 119TH STW 119TH STW 119TH STW 119TH STW 119TH ST
W 151ST STW 151ST STW 151ST STW 151ST STW 151ST STW 151ST STW 151ST STW 151ST STW 151ST ST
W 159TH STW 159TH STW 159TH STW 159TH STW 159TH STW 159TH STW 159TH STW 159TH STW 159TH ST
NA
LLA
VEN
ALL
AVE
NA
LLA
VEN
ALL
AVE
NA
LLA
VEN
ALL
AVE
NA
LLA
VEN
ALL
AVE
NA
LLA
VE
ME TC
ALF
AVE
ME TC
ALF
AVE
ME TC
ALF
AVE
ME TC
ALF
AVE
ME TC
ALF
AVE
ME TC
ALF
AVE
ME TC
ALF
AVE
ME TC
ALF
AVE
ME TC
ALF
AVE
QU
IVIR
AR
DQ
UIV
IRA
RD
QU
IVIR
AR
DQ
UIV
IRA
RD
QU
IVIR
AR
DQ
UIV
IRA
RD
QU
IVIR
AR
DQ
UIV
IRA
RD
QU
IVIR
AR
D
SWIT
ZER
RD
SWIT
ZER
RD
SWIT
ZER
RD
SWIT
ZER
RD
SWIT
ZER
RD
SWIT
ZER
RD
SWIT
ZER
RD
SWIT
ZER
RD
SWIT
ZER
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
AN
TIO
CH
RD
SW
OO
DLA
ND
STS
WO
OD
LAN
DST
SW
OO
DLA
ND
STS
WO
OD
LAN
DST
SW
OO
DLA
ND
STS
WO
OD
LAN
DST
SW
OO
DLA
ND
STS
WO
OD
LAN
DST
SW
OO
DLA
ND
ST
W 103RD STW 103RD STW 103RD STW 103RD STW 103RD STW 103RD STW 103RD STW 103RD STW 103RD ST
W 135TH ST W 135TH ST W 135TH ST W 135TH ST W 135TH ST W 135TH ST W 135TH ST W 135TH ST W 135TH ST E SANTA FE ST E SANTA FE ST E SANTA FE ST E SANTA FE ST E SANTA FE ST E SANTA FE ST E SANTA FE ST E SANTA FE ST E SANTA FE ST
Overland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland Park
OlatheOlatheOlatheOlatheOlatheOlatheOlatheOlatheOlathe
LenexaLenexaLenexaLenexaLenexaLenexaLenexaLenexaLenexa
LeawoodLeawoodLeawoodLeawoodLeawoodLeawoodLeawoodLeawoodLeawood
GrandviewGrandviewGrandviewGrandviewGrandviewGrandviewGrandviewGrandviewGrandview
BeltonBeltonBeltonBeltonBeltonBeltonBeltonBeltonBelton
35
35
150
150
7
10
435
435435
71
71
470
435
69
69
169
69
16935
13620 Metcalf AvenueOverland Park, Kansas
March 2010
Lat: 38.8987 Lon: -94.6728 Zoom: 20.63 m
i Logos are for identification purposes only and may be tradem
arks of their respective companies.
©2010, SITES USA Inc., Chandler, AZ (480) 491-1112. All Rights Reserved.
This map was produced using data from private and government sources deemed to be reliable. The information herein is provided without representation or warranty.
S I T ES I T E
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
March 2010
13620 Metcalf Avenue
Overland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland ParkOverland Park
Blue SpringsBlue SpringsBlue SpringsBlue SpringsBlue SpringsBlue SpringsBlue SpringsBlue SpringsBlue Springs
SITE
Kansas CityKansas CityKansas CityKansas CityKansas CityKansas CityKansas CityKansas CityKansas City
IndependenceIndependenceIndependenceIndependenceIndependenceIndependenceIndependenceIndependenceIndependence
OlatheOlatheOlatheOlatheOlatheOlatheOlatheOlatheOlathe
Lee's SummitLee's SummitLee's SummitLee's SummitLee's SummitLee's SummitLee's SummitLee's SummitLee's Summit
ShawneeShawneeShawneeShawneeShawneeShawneeShawneeShawneeShawnee
LenexaLenexaLenexaLenexaLenexaLenexaLenexaLenexaLenexa
GardnerGardnerGardnerGardnerGardnerGardnerGardnerGardnerGardner
avenworthavenworthavenworthavenworthavenworthavenworthavenworthavenworthavenworth
LansingLansingLansingLansingLansingLansingLansingLansingLansing
Bonner SpringsBonner SpringsBonner SpringsBonner SpringsBonner SpringsBonner SpringsBonner SpringsBonner SpringsBonner Springs
Platte CityPlatte CityPlatte CityPlatte CityPlatte CityPlatte CityPlatte CityPlatte CityPlatte City
ehorehorehorehorehorehorehorehorehor
RaytownRaytownRaytownRaytownRaytownRaytownRaytownRaytownRaytown
LeawoodLeawoodLeawoodLeawoodLeawoodLeawoodLeawoodLeawoodLeawood
GrandviewGrandviewGrandviewGrandviewGrandviewGrandviewGrandviewGrandviewGrandview
BeltonBeltonBeltonBeltonBeltonBeltonBeltonBeltonBelton
Prairie VillagePrairie VillagePrairie VillagePrairie VillagePrairie VillagePrairie VillagePrairie VillagePrairie VillagePrairie Village
RaymoreRaymoreRaymoreRaymoreRaymoreRaymoreRaymoreRaymoreRaymore
MerriamMerriamMerriamMerriamMerriamMerriamMerriamMerriamMerriam Mission HillsMission HillsMission HillsMission HillsMission HillsMission HillsMission HillsMission HillsMission Hills
LibertyLibertyLibertyLibertyLibertyLibertyLibertyLibertyLiberty
GladstoneGladstoneGladstoneGladstoneGladstoneGladstoneGladstoneGladstoneGladstone
Roeland ParkRoeland ParkRoeland ParkRoeland ParkRoeland ParkRoeland ParkRoeland ParkRoeland ParkRoeland Park
North Kansas CityNorth Kansas CityNorth Kansas CityNorth Kansas CityNorth Kansas CityNorth Kansas CityNorth Kansas CityNorth Kansas CityNorth Kansas City
ParkvilleParkvilleParkvilleParkvilleParkvilleParkvilleParkvilleParkvilleParkville
Sugar CreekSugar CreekSugar CreekSugar CreekSugar CreekSugar CreekSugar CreekSugar CreekSugar Creek
Pleasant ValleyPleasant ValleyPleasant ValleyPleasant ValleyPleasant ValleyPleasant ValleyPleasant ValleyPleasant ValleyPleasant Valley
RiversideRiversideRiversideRiversideRiversideRiversideRiversideRiversideRiverside
Weatherby LakeWeatherby LakeWeatherby LakeWeatherby LakeWeatherby LakeWeatherby LakeWeatherby LakeWeatherby LakeWeatherby Lake
ClaycomoClaycomoClaycomoClaycomoClaycomoClaycomoClaycomoClaycomoClaycomo
Pleasant HillPleasant HillPleasant HillPleasant HillPleasant HillPleasant HillPleasant HillPleasant HillPleasant Hill
Excelsior SpExcelsior SpExcelsior SpExcelsior SpExcelsior SpExcelsior SpExcelsior SpExcelsior SpExcelsior Sp
GreenwoodGreenwoodGreenwoodGreenwoodGreenwoodGreenwoodGreenwoodGreenwoodGreenwood
Lake LotawanLake LotawanLake LotawanLake LotawanLake LotawanLake LotawaLake LotawaLake LotawaLake Lotawan
NH
AWTH
OR
NE
AVE
STATE HWY A
NE 112TH ST
NE 124TH STNE 120TH ST
W KANSAS ST
NE
BIR
MIN
GH
AM
RD
NN
OLA
ND
RD
US HWY 40
TRUMAN RD
E UNION SCHOOL RD
FLIN
TLO
CK
RD
ST
AT
EH
WY
B
FE
RS
ON
ST
NE 123RD ST
NEM
210 HW
Y
MISSO
URI CITYRD
LAN
CA
ST
ER
RD
RAINESRD
CO
UN
TYR
OA
DEE
NTW
YMAN
RD
WO
OD
ST
E MEYERS RD
E ATHERTON SIBLEY RD
NU
NIO
NS
CH
OO
LR
D
NCL
JJ HWY
NECKLES
RD
S MARIETTA S
STA
TEH
WY
N
EM
INO
RD
R
PA
SE
OS
T
E 75TH ST
E 99 ST
E BANNISTER RD
E 105TH ST
E 67TH ST
ARNOLD AVE
2ND
ST
HO
LME
SR
D
E 135TH ST
W BLUE RIDGE BLVD
PR
OS
PE
CT
AV
E
KE
NT
UC
KY
RD
SW
PE
TE
RS
ON
RD
E 147TH ST
HIGHGROVE RD
E 125 ST
W FOXWOOD DR
E 87TH ST
E 83 ST
JAMES A REED RD
BLUE PKY
E 12 ST
E 109 ST
LITTLEB
LUE
RD
E 61ST ST
O'FLA
HE
RTY
RD
NEW
OO
DSCH
APEL
RD
NW COLBERN RD
SW 3RD ST
RE
NA
UR
D
NE DEERBROOK
SE FLAGSTONE DR
SE BLUE PKY
E 187TH ST
SE RANSON RD
SW
PR
YO
RR
D
SW LIGGETT RD
BUNDSCHU RD
LAKE CITY BUCKNER RD W
NW PINK HILL RD E TRENT RD
E TRUMAN
LAKE C
E COWHERD RD
NW ASHTON DR
E 155TH ST
US HWY 50
E COLBERN R
E OUTERBE
MARXEN RD
139TH
ST
POLFER RD
US
HW
Y 73
K5
HW
YS4 T
HS
T
2ND AVE
SM
AIN
ST
GA
RD
NE
RW
ES
TR
D
LORING RD
N 1
10T
H S
T
KANSAS AVE
GIBBS RD
SEY RD
W 103RD ST
W 111TH ST
W 67TH ST
HEDGE LANE TER
MA
UR
ER
RD
SI435
HWY
W 87TH STREET PKY
NR
OG
ER
SR
D
SR
IDG
EV
IEW
RD
W 47TH ST
W 51ST STW 55TH ST
W 79TH ST
SI3
5H
WY
GR
AN
TA
VE
W 75TH STW 71ST ST
W 91ST STW 87TH ST
SW
ITZ
ER
ST
W 135TH STNIE
MANRD
SHAWNEE RD
PRUCE ST
35
98TH
ST
W 56 HWY
STATE HWY 10
MOUNT RD
E 151ST ST
ORVILLE AVE
KAW DR
N 4T
H S
T S65
THS
T
97TH
ST
WILDER RD
TURNER DIAGONAL FWYS78T
HS
T
WOODEND AVE
151ST ST
S47T
HS
T
TURNER PARK RD
KE
YL N
W 175TH ST
S B
LAC
KB
OB
RD
AC
CE
SS
RD
NI35 HWY
D
N99
TH
ST
N91
ST
ST
WE
STD
R NEARMANDRP
OM
ER
OY
DR
BE
LLC
RO
SS
ING
DR
GR
AN
TS
T
127TH ST
W 123RD ST
W 179TH ST
NA
LLA
VE
W 143RD ST
W 152ND TER
W 166TH TER
S34T
HS
T
WOOD AVE
MINNESOTA AVE
KINDLEBERGER RD
COUNTY LINE RD
N10
7 TH
ST
W 83RD ST
QU
IVIR
AR
D
I-435W 119TH ST
N118TH
ST
S86
TH
ST
AIN ST
PF
LUM
MR
D
W 183RD ST
KE
NN
ET
HR
DLE
EB
LVD
7TH ST
W 159TH ST
SW
OO
DLA
ND
ST
OLD
HIG
HW
AY
56
ST
AT
ROAD 7
LOR
ING
DR
S2 6T
HS
T
N 67TH ST
68TH ST
N51
ST
ST
E 51 ST S
E 18TH ST
E 47 ST
SILVER LN
E 31 ST SE 35TH ST S
SW PERSELS RD
NK
IGE
RR
D
ESALI
SBURYRD
PLE
AS
AN
TG
RO
VE
RD
WE
ST
PA
RK
RD
I-470
NP
OW
ELL
RD
E 39 ST S
SLI
TT
LEB
LUE
PK
Y
FARLEY-HAMPTON RD
RIVERRD
NW 120TH ST
NW 104TH ST
NH
AMP
TON
RD
NWROANRIDGE RD
M 92
NRD
N A
MIT
Y A
VE
I- 29
NW
101
TE
R
AR
RO
WH
EA
DTF
WY
NWWAUKAMIS
NO
VER
LAN
DC
T
NS
KY
VIE
WA
VE
NW COOKINGHAM DR
NW
SK
YV
IEW
NW 68TH ST
NW 108TH ST
US HWY 71
SC
OM
ME
NW COOKINGHAM RD
NE 108TH ST
NE 126TH ST
NW 132ND ST
NT
RO
OS
TA
VE
W 43 ST
W 31ST ST
W GREGORY BLVD
W 26TH ST
WO
OD
LAN
DA
VE
E 35 STT
RO
OS
TA
VE
E 31 ST
ELM
WO
OD
AV
E
E 31ST ST S
SW
OP
EP
KY
S
E 27 STN
ED
AV
IDS
ON
RD
NO
AK
FW
Y
NE 72 ST
NBALES
AVE
GLADSTONE BLVD
NW
INN
RD
SNI A BAR RD
E KENTUCKY AVE
E 36 ST E 35TH ST
HILLC
RES
TRD
LEW
ISR
D
OLDHAM RD
E 99TH ST
E 63 TRFY
E 59TH ST
E 55TH ST
RAYTOWN RD
E 23 TRFY W
E 63 ST
LEE
SS
UM
MIT
RD
BE
NN
ING
TO
NA
VE
GR
AN
DV
IEW
RD
SW
SA
MP
SO
NR
D
E 79 ST
SW SCHERER RD
NE 144TH ST
LONG
RD
NE COOKINGHAM DR
NE
STALEYR
D
83RD ST
SH
OA
LC
RE
EK
PK
Y
NS
TA
RK
AV
E
WH
BR
D
WA
RD
RD
SW STUART RD
HO
RR
IDG
ER
D
E WALNUT ST
SW MARKET ST
E HIGHWAY VV
291
47040
7
470
435
150
69
10
435
29
45
9
435
35
5
50
73
35
291
350
70
169
152
58
78
435
24
70
7
71
435
635
Lat: 39.0736 Lon: -94.5758 Zoom
: 39.01 mi Logos are for identification purposes only and m
ay be trademarks of their respective com
panies.
©2010, SITES USA Inc., Chandler, AZ (480) 491-1112. All Rights Reserved.
This map was produced using data from private and government sources deemed to be reliable. The information herein is provided without representation or warranty.
Overland Park, Kansas
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
SUMMARY DEMOGRAPHIC PROFILE1990 - 2000 Census, 2009 Estimates & 2014 ProjectionsCalculated using Proportional Block Groups
Lat/Lon: 38.883744/-94.667789RS1
1.00 mi radius
2.00 mi radius
3.00 mi radius
2009 Estimated Population 11,140 41,689 82,571 2014 Projected Population 12,595 45,921 90,175 2000 Census Population 5,734 27,104 59,783 1990 Census Population 1,407 7,521 25,868
Historical Annual Growth 1990 to 2009 36.4% 23.9% 11.5% Projected Annual Growth 2009 to 2014 2.6% 2.0% 1.8%
2009 Median Age 33.6 34.5 35.6
2009 Estimated Households 3,418 13,316 26,995 2014 Projected Households 3,542 13,438 26,986 2000 Census Households 1,860 9,277 20,948 1990 Census Households 456 2,739 9,138
Historical Annual Growth 1990 to 2009 34.2% 20.3% 10.3% Projected Annual Growth 2009 to 2014 0.7% 0.2% -0.0%
2009 Estimated White 86.3% 86.4% 87.1% 2009 Estimated Black or African American 5.0% 5.0% 4.7% 2009 Estimated Asian & Pacific Islander 4.2% 4.4% 4.1% 2009 Estimated American Indian & Native Alaskan 0.5% 0.5% 0.5% 2009 Estimated Other Races 4.0% 3.8% 3.6%
2009 Estimated Hispanic 3.6% 3.5% 3.4%
2009 Estimated Average Household Income $ 154,551 $ 141,897 $ 139,918 2009 Estimated Median Household Income $ 133,727 $ 123,876 $ 123,918 2009 Estimated Per Capita Income $ 47,415 $ 45,752 $ 46,042
2009 Elementary 0.8% 0.5% 0.5% 2009 Some High School 1.2% 1.0% 0.9% 2009 High School Graduate 6.5% 8.0% 8.3% 2009 Some College 12.6% 14.4% 15.1% 2009 Associates Degree Only 6.5% 6.6% 6.4% 2009 Bachelors Degree Only 49.0% 45.8% 45.1% 2009 Graduate Degree 23.4% 23.7% 23.7%
Number of Businesses 454 1,652 3,501 Total Number of Employees 6,366 24,290 51,908 Employee Population per Business 14.0 14.7 14.8 Residential Population per Business 24.5 25.2 23.6
HO
USE
HO
LDS
POPU
LATI
ON
This
repo
rt w
as p
rodu
ced
usin
g da
ta fr
om p
rivat
e an
d go
vern
men
t sou
rces
dee
med
to b
e re
liabl
e. T
he in
form
atio
n he
rein
is p
rovi
ded
with
out r
epre
sent
atio
n or
war
rant
y.
February 2010
135th Street & Metcalf AvenueOverland Park, Kansas
BU
SIN
ESS
INC
OM
EED
UC
ATI
ON
(AG
E 25
+)PO
PULA
TIO
N
BY
RA
CE
©2010, Sites USA, Chandler, Arizona, 480-491-1112 Demographic Source: Applied Geographic Solutions / TIGER Geography 07/09
BLOCK & COMPANY, INC., Realtors 816.753.6000All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made as to the accuracy thereof and the same is subject to errors, omissions, changes of prices, rental or other conditions, prior sale or lease or withdrawal without notice.
FOR SALE NET LEASED C-STORE13620 Metcalf Avenue, Overland Park, Kansas (Kansas City Suburb)
FLOOR PLAN