34
SHOPPING CENTER – ANCHOR SPACE | 632 Lindero Canyon Rd, Oak Park, CA 91377 OFFERING MEMORANDUM

OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

  • Upload
    others

  • View
    0

  • Download
    0

Embed Size (px)

Citation preview

Page 1: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

SHOPPING CENTER – ANCHOR SPACE | 632 Lindero Canyon Rd, Oak Park, CA 91377

OFFERING MEMORANDUM

Page 2: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

DAVID RUSHSenior Vice PresidentLic. 01058118T +1 805 288 [email protected]

NICK GREGGSenior Vice PresidentLic. 00860894T +1 805 288 [email protected]

CBRE, INC.2761 Park View CourtOxnard, CA 93036

Exclusively Listed By:

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

2

Page 3: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

Investment Summary .................................. 4 Investment Highlights ......................... 6 The Offering........................................... 8 Area Overview .............................................. 9 Regional Map ......................................... 10 Demographic Map ................................ 13 Demographic Report ........................... 14 Competitive Centers ................................... 15 Property Description .................................. 19 Local Map ............................................... 20 Site & Improvements Description ..... 21 Site Plan .................................................. 25 Tenant Information ...................................... 26 Tenant Profile ........................................ 27 Rent Roll ................................................. 28 Financial Analysis ........................................ 29 Replacement Cost ................................ 31 Operating Expenses ............................ 32

Table of Contents

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

3

Page 4: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

4

Investment Summary

Page 5: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

5

Price $9,800,000

NOI (Year 1) 290,823.40

Building Area ±45,000 SF

Land Area

Parking

Occupancy

172,933 SF (3.97 acres)

5.2 per 1,000 sq ft (234)

Approximately 33%

Parcel #s 685-0-330-035

Year Built 1990

Zoning CPD

Investment Summary

Page 6: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

Investment Highlights

´ Immediate upside with CVS 10% increase (November 2018) adding an additional value of

$518,647.

´ Rare CVS opportunity with fixed rent increases.

´ Great value add opportunity with a Developer that has a tenant in tow.

´ Located in the middle of the highly sought after Conejo Valley

´ Very few anchor opportunities in the Conejo Valley.

´ Outstanding Value for an Owner/User needing up to 30,000 square feet of retail space

´ Good trade property opportunity.

´ Offered at Below Replacement Cost.

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

6

Page 7: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

Investment Highlights

SEASONED RETAIL CENTER WITHIN THE AFFLUENT TRADE AREA OF OAK PARK

This center was the first large retail center developed in Oak Park and still remains the most vibrant.

This center has shown consistent success throughout its life.

Starbucks recent lease (NAP), in the surrounding center, is a relocation from across the street. This demonstrates their commitment to the market, the strength of this center and their expectation for robust sales.

The clean facade and modern architecture help to create an inviting presence at the center.

The line-up of local, regional and national tenants, many of which have been located in the center for over 10 years, provide a complementary mix of goods and services.

STRATEGIC LOCATION OFFERING EXCELLENT RETAIL FUNDAMENTALS

Positioned at the primary intersection of the market, Lindero Canyon Ave and Kanan Road, Oak Park Shopping Center draws from surrounding areas such as Agoura Hills, North Ranch, Westlake Village and Thousand Oaks, in addition to Oak Park.

Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers to entry for any new retail development

Very affluent immediate trade area with average household incomes exceeding $192,708 within a 1-mile radius and $161,847 within a 3-mile radius

Strong future rent growth due to shop tenant rental increases within their primary term and renewal options

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

7

Page 8: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

8

The Offering

Oak Park Shopping Center – Anchor Building is an approximately 45,000 square foot retail building (with CVS) in the affluent Ventura County community of Oak Park, and is offered for sale by CBRE. Located at the primary intersection of Lindero Canyon Road and Kanan Road, the subject offering includes a long-term CVS lease with rent increases and upside with an opportunity for a 30,000 sq. ft. anchor tenant or approximately 8,000 sq. ft. of shops with storage space. The tenants and customers of the center are served by an abundant parking field, offering a ratio of 6.9 spaces per 1000 square feet of building, ensuring easy access and convenience. The inviting layout, convenient parking and appealing architecture have all contributed to Oak Parking Shopping Center consistently out-performing the competing centers in the market, maintaining high levels of both occupancy and rental rates through the most recent economic downturn.

´

Page 9: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

9

Area Overview

Page 10: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

10

Regional Map

´

SUBJECT

Page 11: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

2017 Estimated Population 802,811

2022 Projected Population 828,657

2010 Census Population 766,560

2000 Census Population 706,347

Annual Growth 2010-2017 0.64%

Annual Growth 2017-2022 0.64%

2017 Estimated Median Age 37.2

2017 Estimated Households 258,340

2022 Projected Households 265,630

2010 Census Households 249,100

2000 Census Households 228,649

Annual Growth 2010-2017 0.50%

Annual Growth 2017-2022 0.56%

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

11

Ventura County

Ventura County, located in the northwest part of Southern California, is located on California’s Pacific coast adjacent to Los Angeles County. Ventura’s reputation of being one of the country’s safest populated places has allowed it to also become one of the country’s most affluent places as well. Ventura County is conveniently an hour’s drive from Los Angeles and thirty minutes from Santa Barbara. It is ranked as one of the 100 highest-income counties in the country and the sixth wealthiest county in California by per capita income. The Tech Coast Area of the County has a large population of technology corporations such as telecommunications, healthcare and biotech companies.

As of the 2017 census, Ventura County has a total population of approximately 802,811. Ventura County consists of a total area of 2,208 square miles and is compiled of ten incorporated cities, six nationally protected areas, and twenty-four unincorporated communities with the largest city being Oxnard. Downtown Ventura is also home to the Majestic Ventura Theater, a beautiful 1920’s-built theater and concert venue, which is situated about two blocks away from city hall. The

Channel Islands National Park lies just off shore of Ventura County, as does a National Marine Sanctuary. The Los Padres National Forest is found in Ventura’s foothills while two of California’s longest flowing open rivers help to form the county’s boundaries.

Ventura County can be separated into two major areas: East County and West County. The East County is home to the Tech Coast Area as well as other major districts like Conejo Valley and Simi Valley. It consisted of more suburban areas in its earlier days and is now compiled of more developed residential and planned community- style cities. It has a private, low-key location with a more country feel yet is in close proximity to Los Angeles, making it a desirable area to reside. The West County is home to some of the first developed cities in Ventura County like Camarillo and Oxnard. The West County contains Ventura County’s largest beach communities and the coastline of the Channel Islands Harbor. Most of the population of Ventura County lives in the southern portion of the county. The major population centers are the Oxnard Plain and the Simi and Conejo Valleys.

Ventura County’s location is one of its more attractive aspects for businesses. Its proximity to Los Angeles makes it the perfect location for companies that need access to large metropolitan areas in addition to harbor access. Ventura County is home to Port Hueneme Harbor which is the fourth busiest port in the state, and the gateway to the rest of the world. Ventura County is home to 65 technology jobs per 1,000 workers and ranks sixth in high-tech jobs in the state, ahead of the other major metropolitan areas like Los Angeles and San Francisco.

´́

Page 12: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

12

Oak Park

Agoura Hills

Westlake Village

Oak Park is a census-designated place located in the Simi Hills of Ventura County, California. As of the 2017 census, Oak Park had a population of 13,811. It is located in the Conejo Valley, north from Malibu and Agoura Hills. Among residents age 25 or greater, 53% have a bachelor degrees or higher. There are numerous reasons for Oak Park’s desirability as a place to live. Safety, affordability of homes, and climate are some, however one of the most compelling is that Newsweek Magazine listed Oak Park Unified School District as one of the best in the county. Several of the schools have been named “Distinguished Schools” because of the quality of their academic and related programs.

The city of Westlake Village is a desirable suburban city located in the northwestern portion of Los Angeles County adjacent to Ventura County. An affluent master planned community encompassing 5.4 square miles, Westlake Village benefits from its location in the heart of the “Technology Corridor” stretching along the Ventura Freeway (US Hwy 101) from Calabasas westward through the Oxnard plain. The area is recognized as one of Southern California’s major R&D and technology growth areas. With relatively close proximity to both the Pacific Ocean and downtown Los Angeles, Westlake Village attracts residents and businesses such as Dole Food Company, K-Swiss, Guitar Center and Homestore.com. In 2006, a 267- room Four Seasons Hotel and the 180,000 square foot Westlake Landmark office complex opened on Lindero Canyon Road. Residents of Westlake Village enjoy the serenity of being in a “city in the country” due to its proximity to the Los Angeles Basin and access to heavily-wooded communities, Westlake Lake, an abundance of golf courses, Santa Monica Mountains for hiking, camping, horseback riding and great public and private educational systems make this a unique community. Westlake Village residents are well educated with 44% having 16 or more years of education. The median price is over $1,200,000 for homes sold in Westlake Village in August 2016. The median household income is one of the highest in LA County at $120,089.

Agoura Hills is located in Los Angeles County, in the eastern Conejo Valley between the Simi Hills and the Santa Monica Mountains. Agoura Hills is located off the 101 Freeway just 35 miles northwest of downtown Los Angeles. It is 45 miles from Los Angeles International Airport and 22 miles from Burbank Airport. The city borders the Santa Monica Mountains National Recreation Area and is 13 miles from the beaches in Malibu. It is 5 miles from the San Fernando Valley, 30 miles from Santa Monica, and 58 miles from Santa Barbara. Agoura Hills boasts a surrounding transportation infrastructure supported by major freeway routes, airports, rail lines and commercial seaports. With a population of over 22,000, there are more than 200,000 people living within 10 miles of Agoura Hills. Agoura Hills attracts innovative businesses throughout a wide range of industries. Some of the major employers that have made Agoura home are Teradyne, J.D. Power and Associates, Mann Theatres, Envicom, and Heritage Insurance.

The location of Agoura Hills provides easy access to cultural, shopping and recreational opportunities, with Downtown Los Angeles and Los Angeles International Airport within a 45-minute drive. Several top-rated universities and the home of the world’s foremost entertainment industry are right next door. California’s famous beaches are within a 10-minute drive. Endowed with an abundance of natural open space, Agoura Hills features numerous equestrian, bicycle and jogging trails. In addition, the San Fernando Valley, West Side communities such as Beverly Hills, Santa Monica and Century City offer major metropolitan opportunities

´́

Page 13: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

13

Demographic Map

´

Page 14: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

14

Demographic Report

Demographic Report

Population6,176 44,799 119,5226,287 45,799 122,7126,073 43,753 122,7126,349 44,747 112,7160.23% 0.33% 0.44%

2017 Estimated Population 2022 Projected Population 2010 Census Population 2000 Census Population Growth 2010-2017 Growth 2017-2022 0.36% 0.43% 0.53%

2017 Estimated Population by Race and Origin

6,176 44,799 119,522 White Population 4,849 36,777 96.089 Black Population 84 546 1,673 Asian Population 971 4,885 11,014 Paci c Islander Population 3 32 135

American Indian and Alaska Native 11 84 375Other Race Population 68 876 5,455Two or More Races Population 190 1,600 4,781

Hispanic Population 394 3,789 18,362White Non-Hispanic Population 4,561 34,160 84,652

Households2,371 16,417 43,8052,406 16,712 44,7852,345 16,150 42,7592,371 15,784 40,3590.15% 0.23% 0.33%

2017 Estimated Households 2022 Projected Households 2010 Census Households 2000 Census Households Growth 2010-2017 Growth 2017-2022 0.29% 0.36% 0.44%

2.60 2.72 2.722017 Estimated Average Household Size

Household Income

2017 Households 2,371 16,417 43,805

87 554 2,01144 434 1,72335 514 1,791

79 894 2,848266 1,651 4,906259 1,628 5,350506 3,082 8,369356 2,289 5,781739 5,371 11,027

Income Less than $15,000 Income $15,000 - $24,999 Income $25,000 - $34,999 Income $35,000 - $49,999 Income $50,000 - $74,999 Income $75,000 - $99,999 Income $100,000 - $149,999 Income $150,000 - $199,999 Income $200,000 and over

$137,810 $138,063 $115,003$192,708 $189,740 $161,847

2017 Estimated Median Household Income 2017 Estimated Average Household Income 2017 Estimated Per Capita Income $73,219 $69,319 $59,528

1 Mile 3 Miles 5Miles

2017 Estimated Population by Sex 6,176 44,799 119,522 Male 2,935 21,795 58,418 Female 3,241 23,004 61,104

2017 Estimated Pop. over 15 by Marital Status 6,227 37,249 98,028840 5,436 14,330

73 352 1,6951,794 10,770 27,233

73 328 973

Never Married MarriedWidowedDivorced

2017 Estimated Hispanic Population by Origin 428 3,539 16,968

Cuban 65 203 473 Mexican 250 2,088 11,126 Other 113 1,139 4,772 Puerto Rican 0 109 596

2017 Estimated Hispanic Population by Race 428 3,539 16,968

White 310 2,374 10,269 Black 2 11 121

Am. Indian or Alaska Native 7 39 180 Asian 2 20 86

Native Haw. Or Pac. Islander 0 3 19 Other 69 804 5,084

Two or More 38 287 1,209

1 Mile 3 Miles 5Miles

Page 15: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

15

Competitive Centers

Page 16: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

16

Competitive Centers

´ Oak Park Shopping Center 632 Lindero Canyon Road

Oak Park Plaza 702 Lindero Canyon Road

North Ranch Gateway 30819 Thousand Oaks Blvd.

Twin Oaks Shopping Center 5727 Kanan Road

Agoura Hills City Mall 5875 Kanan Road

North Ranch Pavilion 1125 Lindero Canyon Road

Westlake Village Marketplace 5727 Kanan Road

Agoura Meadows 5589 Kanan Road

Shoppes at Westlake Village 30770 Russell Ranch

1

1

2

3

4

5

6

7

8

5

2 3

76

8

´

4

Page 17: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

17

Page 18: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

18

Page 19: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

19

Property Description

Page 20: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

20

Local Map

´

Page 21: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

21

Site & Improvements DescriptionLOCATIONThe anchor building is in the center of the Oak Park Shopping Center, which is located at the southeast corner of Lindero Canyon Road and Kanan Road in the Oak Park community within the County of Ventura, California. The center is located in eastern Conejo Valley, an affluent residential and commercial area. The center is convenient to homes and businesses in Oak Park, Agoura Hills, Westlake and North Ranch.

OFFERING IMPROVEMENTSA retail building containing ±45,000 square feet of leaseable area and appurtenances (not including shops and pads) on 3.97 acres (172,933 SF) of land.

PARKINGThe property provides ±515 parking spaces (5.2 stalls/1,000 SF). The parking is in compliance with governing ordinances and meets or exceeds tenant lease requirements.

ACCESSThe property has five public entrances, two from Kanan Road and two from Lindero Canyon Road.

TRAFFIC COUNTSLindero Canyon Road: 20,260 VPD Kanan Road: 17,400 VPD

ZONINGThe shopping center is zoned CPD.

ROOFThe primary roofs of the property are wood framed roof systems that consist of plywood sheathing on wood beams and joists framing covered with a smooth surfaced BUR system with a mineralized cap sheet. There are parapets around the perimeters of the flat roofs capped with a metal coping. Pop-up decorative and entry canopy roofs are covered with clay tile materials.

STOREFRONTRetail storefronts are typically glass in full height aluminum mullions.

FIRE PROTECTIONThe building is equipped with automatic fire sprinklers.

´́

SUBJECT

Page 22: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

22

PARCELOak Park Shopping Center Anchor Building is situated on one parcel of land. Ventura County Assessor’s Parcel Number: 685-0-330-035

TOPOGRAPHYThe property is slightly sloped and at street level. Engineered grades have been established for drainage purposes.

UTILITIESElectricity: Southern CA Edison Water: Oak Park Water Services Sewer: County of Ventura Sewer Department Gas: Southern CA Gas

FOUNDATION/FLOORSThe foundation support for the structures consists primarily of shallow continuous and pad concrete footings under walls and isolated columns, respectively. Concrete masonry unit stem walls are located in selected locations to accommodate gentle sloped land. The floors are concrete slab-on-grade.

STRUCTUREThe structural frame is wood frame and stucco.

´́

Page 23: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

23

Possible Leasing Plan

Page 24: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

24

Possible Floor Plan

Page 25: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

Site Map

Site Plan

WellsFargo

LINDER

O C

ANYO

N R

D

KA

NA

N RD

NOT A PART

NOT A PART

NOT A PART

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

25

Page 26: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

26

Tenant Information

Page 27: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

Parent Corporation: CVS

No. of Locations: Over 9,700

Headquarters: Woonsocket, Rhode Island

Founded: 1963

S & P Credit Rating: BBB+

Moody’s Credit Rating: BAA1

Use: A full service drug and sundries retailer

Website: www.cvs.com

About the company: CVS (NYSE: CVS) is one of the two largest pharmacy/drug store operators in the United States. CVS Pharmacies are known Nationwide as a high service drug store with many of their pharmacies including a drive-through, to assist patients that are ill or parents with small children to be able to pick up their prescription without having to walk through the store. Since opening the original store in Lowell, MA in 1963, CVS (Consumer Value Store) has steadily grown. CVS made their big splash in California a few years later by purchasing SavOn and Long Drug retail stores. When Fresh & Easy Grocery went out of business in 2014, CVS was able to take over several leases in California, to once again gain market share.

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

27´́

Tenant Profile

Page 28: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

28

Rent Roll

´́

SUITETENANT

NAMESQUARE

FEETLEASE START

LEASE EXPIRATION

RENTAL RATES RECOVERY

TYPEBEGIN MONTHLY PSF ANNUALLY PSF

632 CVS 15,375 Nov-08 Oct-33 Current $24,235.28 $1.58 $290,823.40 $18.92 NNN

Nov-18 $26,658.81 $1.73 $319,905.74 $20.81 NNN

Nov-23 $29,324.69 $1.91 $351,896.31 $22.89 NNN

Nov-28 $32,257.16 $2.10 $387,085.94 $25.18 NNN

CURRENT TOTALS/AVGS

OCCUPIED SQ. FT. 15,375 34.2%

VACANT SQ. FT. 29,625 65.8%

Total Sq. Ft. 45,000 100.0%

Page 29: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

29

Financial Analysis

Page 30: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

Many new CVS single tenant net lease investments sell for a 4.5% to a 5% CAP Rate. Most of these have no rent increases for 20+ years.

There will be 15 years remaining in this Lease, starting November 1, 2018. Increases of 10% of the Minimum Rent shall take place November 1st in

2018, 2023 and 2028 (also 2033 and 2038 if options are exercised). The CAP Rate used for the subject CVS leased property

is a 5.5% CAP Rate on current rent.

CVS Current NNN Rent: $319,905.74 (Annual $20.81 psf) 5.5% CAP = $5,816,468

REMAINING 29,625 SQ FT VALUED AT $134.47 PSF ´ Outstanding Value for Owner Users

´ Great Value for a Value-Added Developer´ If a Developer leased for $12.00/sf/year and CAP’ed the Lease at 7%,

that would add an additional $5,078,571 of value, allowing up to $1,000,000 in improvements

Capitalization of CVS Lease

´́

´́

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

30

Page 31: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

REPLACEMENT COSTS

Land Size 172,933 Square Feet 3.97 Acres

Net Rentable SF 45,000 Square Feet

LAND / HARD COSTS

Land Acquisition Cost $30.00 PSF of Land* $5,187,990 $115.29

Building Cost $125.00 PSF $5,625,000 $125.00

Contingency Costs 5% of Hard Costs excluding Land $281,250 $6.25

Total Hard Cost $11,094,240 $246.54

SOFT COSTSIncludes architectural, structural, civil, landscape plumbing and mechanical, city permits and fees financing (construction, permanent and carry cost)

30% of Hard Costs $3,388,272 $23.86

Total Development Costs $14,482,512 $321.84

Developer Profit 10% of Development Costs $1,448,251 $32.18

Total Replacement Cost $15,930,763 $354.02

Replacement Cost

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

31

Page 32: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OPERATING EXPENSES

Electricity $2,783.51

Insurance $3,153.00

Property Taxes $120,126.48

CAM $101,597.69

Total $227,660.68

CVS Pays 34.90% (approximately 15,375 sf / 45,000 sf-subject building)*

2017 Operating Expenses

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

32

*Entire Oak Park Shopping Center is 118,381 sf and CVS occupies 12.99%

Page 33: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OA

K P

AR

K |

OFF

ER

ING

ME

MO

RA

ND

UM

33

Page 34: OFFERING MEMORANDUM - LoopNet · Thousand Oaks, in addition to Oak Park. Extremely supply constrained Ventura County location within a mature trade area, creating significant barriers

OFFERING MEMORANDUM

OAK PARK SHOPPING CENTER

Affiliated Business Disclosure

CBRE, Inc. operates within a global family of companies with many subsidiaries and 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, including CBRE Global Investors, Inc. or Trammell Crow Company, may have or represent clients who have competing interests in the same transaction. For example, Affiliates or their clients may have or express an interest in the property described in this Memorandum (the “Property”), and may be the successful bidder for the Property. Your receipt of this Memorandum constitutes your acknowledgement of that possibility and your agreement that neither CBRE, Inc. nor any Affiliate has an obligation to disclose to you such Affiliates’ interest or involvement in the sale or purchase of the Property. In all instances, however, CBRE, Inc. and its Affiliates will act in the best interest of their respective client(s), at arms’ length, not in concert, or in a manner detrimental to any third party. CBRE, Inc. and its Affiliates will conduct their respective businesses in a manner consistent with the law and all fiduciary duties owed to their respective client(s).

Confidentiality Agreement

Your receipt of this Memorandum constitutes your acknowledgement that (i) it is a confidential Memorandum solely for your limited use and benefit in determining whether you desire to express further interest in the acquisition of the Property, (ii) you will hold it in the strictest confidence, (iii) you will not disclose it or its contents to any third party without the prior written authorization of the owner of the Property (“Owner”) or CBRE, Inc., and (iv) you will not use any part of this Memorandum in any manner detrimental to the Owner or CBRE, Inc.

If after reviewing this Memorandum, you have no further interest in purchasing the Property, kindly return it to CBRE, Inc.

Disclaimer

This Memorandum contains select information pertaining to the Property and the Owner, and does not purport to be all-inclusive or contain all or part of the information which prospective investors may require to evaluate a purchase of the Property. The information contained in this Memorandum has been obtained from sources believed to be reliable, but has not been verified for accuracy, completeness, or fitness for any particular purpose. All information is presented “as is” without representation or warranty of any kind. Such information includes estimates based on forward-looking assumptions relating to the general economy, market conditions, competition and other factors which are subject to uncertainty and may not represent the current or future performance of the Property. All references to acreages, square footages, and other measurements are approximations. This Memorandum describes certain documents, including leases and other materials, in summary form. These summaries may not be complete nor accurate descriptions of the full agreements referenced. Additional information and an opportunity to inspect the Property may be made available to qualified prospective purchasers. You are advised to independently verify the accuracy and completeness of all summaries and information contained herein, to consult with independent legal and financial advisors, and carefully inves-tigate the economics of this transaction and Property’s suitability for your needs. ANY RELIANCE ON THE CONTENT OF THIS MEMORANDUM IS SOLELY AT YOUR OWN RISK.

The Owner expressly reserves 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 at any time with or without notice to you. All offers, counteroffers, and negotiations shall be non-binding and neither CBRE, Inc. nor the Owner shall have any legal commitment or obligation except as set forth in a fully executed, definitive purchase and sale agreement delivered by the Owner.

© 2019 CBRE, Inc. All Rights Reserved.

EXCLUSIVE AGENTS

DAVID RUSHSenior Vice PresidentLic. 01058118T +1 805 288 [email protected]

NICK GREGGSenior Vice PresidentLic. 00860894T +1 805 288 [email protected]

CBRE, INC.Broker Lic. 004099872761 Park View CourtOxnard, CA 93036