- Home
Documents
- Office: (212) 430-5166 Cell: (646) 996-3709 E-mail ......Investment Contacts STEVEN J. SIEGEL...
24
2575 HEMPSTEAD TURNPIKE EAST MEADOW, NEW YORK, 11554 MICHAEL TUCCILLO Licensed Real Estate Salesperson — Retail Specialist Office: (212) 430-5196 Cell: (516) 776-2929 E-mail: [email protected] NJ: 0015107 CT: REB.0754170 BY: STEVEN J. SIEGEL Executive Director Institutional Property Advisors (IPA) Senior Managing Director - Investments Office: (212) 430-5166 Cell: (646) 996-3709 E-mail: [email protected] License: NY: 30SI0857139
Office: (212) 430-5166 Cell: (646) 996-3709 E-mail ......Investment Contacts STEVEN J. SIEGEL Executive Director Institutional Property Advisors (IPA) Senior Managing Director - Investments
-
Upload
others
-
View
0
-
Download
0
Embed Size (px)
Citation preview
-
2575
HE
MP
ST
EA
D T
UR
NP
IKE
EA
ST
ME
AD
OW
, NE
W Y
OR
K, 1
1554
MIC
HA
EL T
UCC
ILLO
Lice
nsed
Rea
l Est
ate
Sale
sper
son
— R
etai
l Spe
cial
ist
Off
ice:
(2
12) 4
30-5
196
Cell:
(5
16) 7
76-2
929
E-
mai
l:
MTu
ccill
o@M
arcu
sMill
icha
p.co
m
NJ:
0015
107
CT:
REB
.075
4170
BY
:ST
EVEN
J. S
IEG
ELEx
ecut
ive
Dire
ctor
Inst
itutio
nal P
rope
rty
Adv
isor
s (IP
A)
Seni
or M
anag
ing
Dire
ctor
- In
vest
men
ts
Off
ice:
(
212)
430
-516
6Ce
ll:
(646
) 996
-370
9E-
mai
l:
SSie
gel@
SJSP
artn
ers.
com
Li
cens
e: N
Y: 3
0SI0
8571
39
-
Inve
stm
ent
Co
ntac
ts
STE
VE
N J
. SIE
GE
LE
xecu
tive
Dir
ecto
rIn
stit
uti
on
al P
rop
erty
Ad
viso
rs (
IPA
)S
enio
r M
anag
ing
Dir
ecto
r -
Inve
stm
ents
Offi
ce:
(2
12)
43
0-5
166
Cel
l:
(
64
6)
99
6-3
709
E-m
ail:
S
Sie
gel
@S
Sie
gel
@S
JSP
artn
ers.
com
Lic
ense
: N
Y: 3
0S
I08
5713
9N
J: 0
015
107
CT:
RE
B.0
754
170
M&
M C
AP
ITA
L C
OR
PC
HR
ISTO
PH
ER
MA
RK
SF
irst
Vic
e P
resi
den
t -
Cap
ital
Mar
kets
, Ori
gin
atio
n
Offi
ce:
(2
12)
43
0-5
137
Cel
l:
(
516
) 4
48
-329
3E
-mai
l:
CM
arks
@ip
ausa
.co
m
NA
NC
Y L
EE
Tran
sact
ion
Man
ager
- S
JS &
Par
tner
s L
LC
Off
ice:
(
212)
43
0-5
177
E-m
ail:
N
Lee
@S
JSP
artn
ers.
com
Lic
ense
: N
Y: 1
04
012
34
778
PE
TE
R S
HE
RM
AN
F
inan
cial
An
alys
t -
SJS
& P
artn
ers
LL
C
Off
ice:
(
212)
43
0-5
230
E-m
ail:
P
Sh
erm
an@
SJS
Par
tner
s.co
m
PH
IL B
IAN
CA
VIL
LAR
esea
rch
An
alys
t -
SJS
& P
artn
ers
LL
C
Off
ice:
(
212)
43
0-5
293
E-m
ail:
P
Bia
nca
villa
@S
JSP
artn
ers.
com
MIC
HA
EL
TU
CC
ILLO
Lic
ense
d R
eal E
stat
e S
ales
per
son
— R
etai
l Sp
ecia
list
Off
ice:
(2
12)
43
0-5
196
Cel
l:
(516
) 77
6-2
929
E
-mai
l:
MTu
ccill
o@
Mar
cusM
illic
hap
.co
m
-
2In
vest
men
t O
verv
iew
and
Hig
hlig
hts
3E
xecu
tive
Sum
mar
y &
Ren
t S
ched
ule
4P
rop
erty
Det
ails
8-10
Tena
nt O
verv
iew
s
14-1
7M
aps
18-1
9D
emo
gra
phi
cs &
Lo
cati
on
Ove
rvie
w
Tab
le o
f C
ont
ents
Par
cel M
ap5 12
-13
Cas
h F
low
Ass
ump
tio
ns &
10
-Yea
r C
ash
Flo
w
6-7
Ren
t R
oll
& L
ease
Exp
irat
ion
Gra
ph
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Inve
stm
ent
Ove
rvie
wM
arcu
s & M
illic
hap
is p
leas
ed to
pre
sent
257
5 H
emps
tead
turn
pike
, a re
tail
Shop
ping
cen
ter l
ocat
ed in
Eas
t Mea
dow
, Lon
g Is
land
, New
Yor
k.
The
subj
ect p
rope
rty
is c
ompr
ised
of a
gro
ss le
asab
le a
rea
(GLA
) of 5
3,52
6 sq
uare
feet
, sitt
ing
on a
4.3
3-ac
re lo
t with
app
roxi
mat
ely
305
park
ing
spac
es. 2
575
Hem
pste
ad T
urnp
ike
is a
ncho
red
by R
etro
Fitn
ess,
occu
pyin
g 14
,315
squa
re fe
et w
ith a
leas
e ex
pira
tion
of Ju
ne 2
021,
Dol
lar T
ree,
occu
pyin
g 10
,676
squa
re fe
et w
ith a
leas
e ex
pira
tion
of A
ugus
t 202
6, a
nd Te
xas R
oadh
ouse
, occ
upyi
ng 9
,000
squa
re fe
et w
ith a
leas
e ex
pira
tion
of Ju
ly 2
029.
The
cur
rent
ow
ner j
ust i
nked
a b
rand
-new
, 10-
year
leas
e w
ith N
assa
u Fi
nanc
ial F
eder
al C
redi
t Uni
on fo
r 2,4
41 sq
uare
feet
of s
pace
The
prop
erty
has
8 u
nits
tota
l and
is c
urre
ntly
%
occu
pied
.
2575
Hem
pste
ad tu
rnpi
ke is
loca
ted
off o
f Exi
t W3
on th
e co
rner
inte
rsec
tion
of W
anta
gh P
arkw
ay (7
1,80
0 Ve
hicl
es P
er D
ay (V
PD) a
nd
Hem
pste
ad T
urnp
ike
(51,
200
VPD
). Th
e pr
oper
ty is
in a
n ar
ea w
ith a
pop
ulat
ion
of o
ver 5
06,0
00 p
eopl
e liv
ing
with
in a
five
-mile
radi
us w
ith a
n
aver
age
hous
ehol
d in
com
e of
ove
r $12
4,00
0. M
ajor
inst
itutio
ns a
nd re
taile
rs in
the
area
incl
ude
Nas
sau
Uni
vers
ity M
edic
al C
ente
r (20
0-be
d
hosp
ital),
Eas
t Mea
dow
Hig
h Sc
hool
, Cha
se B
ank,
Ban
k of
Am
eric
a, W
algr
eens
, Wal
Mar
t, St
arbu
cks,
and
McD
onal
d’s,
amon
g m
any
othe
rs.
Hem
pste
ad T
urnp
ike
is a
maj
or re
tail
corr
idor
in N
assa
u Co
unty
, whi
ch m
akes
this
pro
pert
y a
grea
t opp
ortu
nity
for q
ualif
ied
inve
stor
s to
own
an
inco
me
prod
ucin
g pr
oper
ty in
one
of t
he m
ost p
rove
n re
tail
corr
idor
s in
Long
Isla
nd.
Inve
stm
ent
Hig
hlig
hts
53,5
26-S
quar
e Fo
ot R
etai
l Sho
ppin
g Ce
nter
Loc
ated
in E
ast M
eado
w, L
ong
Isla
nd N
ew Y
ork
Com
pris
ed o
f 8 R
etai
l Uni
ts a
nd 3
05 P
arki
ng S
pace
s
Prop
erty
is c
urre
ntly
%
occ
upie
d w
ith N
atio
nal a
nd L
ocal
Tena
nts
Anc
hore
d by
Ret
ro F
itnes
s, D
olla
r Tre
e, a
nd Te
xas
Road
hous
e, w
hich
Com
bine
for 6
4% o
f the
Cen
ter’s
Tota
l GLA
Stag
gere
d Le
ase
Expi
ratio
ns, S
ever
al Te
nant
s w
ith A
ttra
ctiv
e In
crea
ses
Loca
ted
off o
f Exi
t W3
on th
e Co
rner
Inte
rsec
tion
of W
anta
gh P
arkw
ay (7
1,80
0 VP
D) a
nd H
emps
tead
Tur
npik
e (5
1,20
0 VP
D)
Maj
or In
stitu
tions
and
Ret
aile
rs in
the
Are
a In
clud
e N
assa
u U
nive
rsity
Med
ical
Cen
ter (
200-
Bed
Hos
pita
l), E
ast M
eado
w H
igh
Scho
ol, C
hase
Ban
k,Ba
nk o
f Am
eric
a, W
algr
eens
, Wal
Mar
t, St
arbu
cks,
and
McD
onal
d’s,
Am
ong
Man
y O
ther
s
In a
n A
rea
with
a P
opul
atio
n of
Ove
r 506
,000
Peo
ple
Livi
ng w
ithin
a F
ive-
Mile
Rad
ius
with
an
Ave
rage
Hou
seho
ld In
com
e of
Ove
r $12
4,00
0
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
3
Exe
cuti
ve S
umm
ary
The
Off
erin
gP
rop
ose
d F
inan
cing
$14
,50
0,0
00
6.4
6%
6.5
7%$
271
/ S
q. F
t.$
937
,26
353
,526
SF
100
%
Pri
ceC
ap R
ate
Cas
h-O
n-C
ash
Ret
urn
Pri
ce /
SF
Yea
r 1
NO
IG
ross
Lea
sab
le A
rea
(GLA
)O
ccup
ancy
Yea
r B
uilt
/ R
eno
vate
d19
56 /
20
08
Loan
Am
oun
tLT
VA
mo
rtiz
atio
n T
erm
[1]
Ter
mIn
tere
st R
ate
Ann
ual D
ebt
Ser
vice
DS
CR
(Y
ear
1)Lo
an T
ype
$9
,425
,00
06
5%30
yea
rs10
Yea
rs4
.95%
$6
03,
69
41.5
5xN
on-
Rec
our
se, C
MB
S
Vit
al D
ata
- Y
ear
1P
oten
tial
Gro
ss R
even
ue$
1,16
1,758
Bas
e R
enta
l Rev
enue
Ab
sorp
tio
n &
Tur
nove
r V
acan
cy$
0Sc
hed
uled
Bas
e R
enta
l Rev
enue
$1,1
61,
758
$51
2,33
2 E
xpen
se R
eim
bur
sem
ent
Rev
enue
Par
king
Lo
t E
asem
ent
$23
,40
0To
tal R
eim
bur
sem
ent
& O
ther
Inco
me
$535
,732
Tota
l Po
tent
ial G
ross
Rev
enue
$1,6
97,
49
0
Eff
ecti
ve G
ross
Rev
enue
$1,6
97,
49
0
Tota
l Op
erat
ing
Exp
ense
s($
760
,227
)
Net
Op
erat
ing
Inco
me
$937
,26
3
Tota
l Lea
sing
& C
apit
al C
ost
s($
13,3
82)
Cas
h Fl
ow B
efor
e D
ebt
Serv
ice
$923
,881
Key
Ten
ant
Sch
edul
eTe
nant
Sq. F
t.
%E
xpir
atio
n14
,315
26.7
4%
Jun-
2110
,676
19.9
5%A
ug-2
69
,00
016
.81%
Jul-
29
Ret
ro F
itne
ssD
olla
r T
ree
Tex
as R
oad
hous
eTo
tal
33,9
9163
.50
%
[1]
Inte
rest
onl
y al
so a
vaila
ble
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Pro
per
ty D
etai
ls
Str
eet
Ad
dre
ss25
75 H
emp
stea
d T
urnp
ike
Cit
y, S
tate
Zip
Eas
t M
ead
ow
, NY
115
54C
oun
tyN
assa
uT
ax P
arce
l Num
ber
s4
5-0
0J-
00
-012
04
5 J
011
704
5 J
012
40
Lot
Siz
e4
.33
Acr
es /
18
8,6
10 S
FG
ross
Lea
sab
le A
rea
(GLA
)53
,526
SF
Num
ber
of
Bui
ldin
gs
Tw
o (
One
Sto
ry)
Yea
r B
uilt
/Ren
ova
ted
1956
/ 2
00
8O
ccup
ancy
100
%P
arki
ngA
pp
roxi
mat
ely
30
5 S
pac
esP
arki
ng R
atio
5.70
/ 1
,00
0 S
F
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
5
Par
cel M
ap
HE
MP
STE
AD
B
ETH
PAG
E T
UR
NP
IKE
51
,20
0 V
PD
WA
NTA
GH
STA
TE
PK
WY
71,
800
VP
D
NE
WB
RID
GE
RO
AD
23
,70
0 V
PD
SUP
ER
STO
P &
SH
OP
T-M
OB
ILE WA
LMA
RT
*N
AP
= N
OT
A P
AR
T
PAN
ER
A B
RE
AD
(N
AP
)
TD B
AN
K (
NA
P)
MO
E’S
(N
AP
)
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Ren
t R
oll
Tena
ntSu
ite
Sq. F
t.%
Star
tE
xpir
atio
nP
er S
FM
onth
lyA
nnua
lIn
crea
ses
Op
tio
ns
Tex
as R
oad
hous
e A
100
9,0
00
16.8
1%Ju
l-0
9Ju
l-29
$18
.48
$13
,86
0$
166
,320
12%
Eve
ry 5
Yea
rs
Fo
ur, 5
-Yea
r
WLZ
Nai
ls A
110
5,33
69
.97%
May
-18
May
-18
$29
.24
$13
,00
0$
156
,00
03%
Ann
ually
B
egin
ning
in Y
ear
6
One
, 5-Y
ear
Do
llar
Tre
e A
120
10,6
7619
.95%
Aug
-16
Aug
-26
$9
.79
$8
,710
$10
4,5
1810
% E
very
5 Y
ears
O
ne, 5
-Yea
r
JMac
Sui
tes
(db
a P
heni
x S
alo
n) A
130
5,71
310
.67%
May
-17
Ap
r-27
$21
.00
$9
,99
8$
119
,973
10%
Eve
ry 5
Yea
rs
Thr
ee, 5
-Yea
r
Ret
ro F
itne
ss B
100
14,3
1526
.74
%Ju
n-11
Jun-
21$
24.4
4$
29,15
5$
349
,859
No
ne in
Bas
e T
erm
, 16
.5%
Eac
h O
pti
on
Tw
o, 5
-Yea
r
She
rwin
Will
iam
s B
200
4,0
45
7.56
%Ju
n-0
8M
ay-2
3$
35.3
1$
11,9
01
$14
2,8
15N
one
in B
ase
Ter
m,
15%
Eac
h O
pti
on
Fo
ur, 5
-Yea
r
Nas
sau
Fin
anci
al
Fed
eral
Cre
dit
Uni
on
B25
02,
44
14
.56
%M
ar-1
8M
ar-2
8$
30.0
0$
6,10
3$
73,2
3012
% E
very
5 Y
ears
O
ne, 5
-Yea
r
Tre
asur
e Is
land
B26
02,
00
03.
74%
Feb
-16
Feb
-26
$23
.34
$3,
89
0$
46
,679
3% A
nnua
lly
No
ne
Tota
l53
,526
100
.00
%$2
1.66
$96
,616
$1,1
59,3
94
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
7
Leas
e E
xpir
atio
n G
rap
h
Sq. F
t.#
Ten
ants
%C
um.
Exp
irat
ions
2018
-20
204
,04
51
7.56
%7.
56%
2021
-20
2314
,315
126
.74
%34
.30
%20
24-2
026
12,6
762
23.6
8%
57.9
8%
2027
-20
2922
,49
04
42.
02%
100
.00
%To
tal
53,5
268
100
.00
%10
0.0
0%
7.56
%
26.7
4%
23.6
8%
42.0
2%
0.00
%
20.0
0%
40.0
0%
60.0
0%
80.0
0%
100.
00%
120.
00%
0.00
%
5.00
%
10.0
0%
15.0
0%
20.0
0%
25.0
0%
30.0
0%
35.0
0%
40.0
0%
45.0
0%
2018
-202
020
21-2
023
2027
-202
9
% E
xpiri
ng
2024
-202
6
Cum
ulat
ive
Expi
ring
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Tena
nt O
verv
iew
- T
exas
Ro
adho
use
Texa
s Ro
adho
use,
Inc
., to
geth
er w
ith i
ts s
ubsi
diar
ies,
oper
ates
ful
l-
serv
ice
casu
al d
inin
g re
stau
rant
s in
the
Uni
ted
Stat
es a
nd in
tern
atio
nally
.
The
com
pany
ope
rate
s an
d fra
nchi
ses
its r
esta
uran
ts u
nder
the
Tex
as
Road
hous
e na
me.
It al
so o
pera
tes s
port
s res
taur
ants
und
er th
e Bu
bba’s
33
nam
e. In
add
ition
, the
com
pany
pro
vide
s sup
ervi
sory
and
adm
inis
trat
ive
serv
ices
for o
ther
fran
chis
e re
stau
rant
s. As
of F
ebru
ary
21, 2
017,
it o
wne
d
and
oper
ated
520
rest
aura
nts
in 4
9 st
ates
and
6 fo
reig
n co
untr
ies.
The
com
pany
was
foun
ded
in 1
993
and
is b
ased
in L
ouis
ville
, Ken
tuck
y.
TE
NA
NT
OV
ER
VIE
W
Ten
ant
Tra
de
Nam
eT
exas
Ro
adho
use
Gro
ss L
easa
ble
Are
a (G
LA)
9,0
00
SF
% o
f T
ota
l GLA
16.8
1%
Web
site
ww
w.t
exas
road
hous
e.co
m
Hea
dq
uart
ers
Loui
svill
e, K
Y
Num
ber
of
Loca
tio
ns52
0+
Leas
e S
tart
Dat
eJu
ly-0
9
Leas
e E
xpir
atio
n D
ate
July
-29
Ter
m R
emai
ning
on
Leas
e11
Yea
rs
Ann
ual R
ent
$16
6,3
20
Op
tio
ns t
o R
enew
Fo
ur, 5
-Yea
r
Incr
ease
s12
% E
very
5 Y
ears
Gua
rant
or
Co
rpo
rate
Gua
rant
ee
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
9
Tena
nt O
verv
iew
- D
olla
r Tr
ee
Dol
lar
Tree
Sto
res,
Inc.
ow
ns a
nd o
pera
tes
a ch
ain
of d
isco
unt
varie
ty
stor
es i
n th
e U
nite
d St
ates
. Its
sto
res
offer
hou
sew
ares
, gl
assw
are,
dinn
erw
are,
cle
anin
g su
pplie
s, ca
ndie
s, sn
acks
, foo
ds, h
ealth
and
bea
uty
prod
ucts
, toy
s, gi
fts,
gift
bag
s and
wra
ps, p
arty
supp
lies,
stat
ione
ry, c
raft
supp
lies,
teac
hing
sup
plie
s, bo
oks,
seas
onal
déc
or it
ems,
and
mor
e. T
he
com
pany
als
o se
lls p
rodu
cts o
nlin
e. It
was
form
erly
kno
wn
as O
nly
$1.0
0
Inc.
and
cha
nged
its
nam
e to
Dol
lar
Tree
Sto
res,
Inc.
in J
anua
ry 1
993.
The
com
pany
was
foun
ded
in 1
986
and
is b
ased
in C
hesa
peak
e, V
irgin
ia.
Dol
lar T
ree
Stor
es, I
nc. o
pera
tes a
s a su
bsid
iary
of D
olla
r Tre
e, In
c
TE
NA
NT
OV
ER
VIE
W
Ten
ant
Tra
de
Nam
eD
olla
r T
ree
Gro
ss L
easa
ble
Are
a (G
LA)
10,6
76 S
F
% o
f T
ota
l GLA
19.9
5%
Web
site
ww
w.d
olla
rtre
e.co
m
Hea
dq
uart
ers
Che
sap
eake
, VA
Num
ber
of
Loca
tio
ns14
,30
0+
Leas
e S
tart
Dat
eA
ugus
t-16
Leas
e E
xpir
atio
n D
ate
Aug
ust-
26
Ter
m R
emai
ning
on
Leas
e8
Yea
rs
Ann
ual R
ent
$10
4,5
18
Op
tio
ns t
o R
enew
One
, 5-Y
ear
Incr
ease
s10
% E
very
5 Y
ears
Gua
rant
or
Co
rpo
rate
Gua
rant
ee
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Tena
nt O
verv
iew
- R
etro
Fit
ness
Foun
ded
by E
ric C
asab
uri
in 2
002,
New
Jer
sey-
base
d Re
tro
Fitn
ess
bega
n fra
nchi
sing
in 2
006.
Ret
ro F
itnes
s gym
s fea
ture
car
dio
equi
pmen
t,
circ
uit t
rain
ing
equi
pmen
t, m
ovie
thea
ters
that
pla
y ‘8
0’s
film
s, w
eigh
ts,
pers
onal
tra
inin
g, t
anni
ng, g
roup
fitn
ess,
a Re
tro
Blen
ds s
moo
thie
bar
,
supp
lem
ents
, and
chi
ropr
actic
serv
ices
.
TE
NA
NT
OV
ER
VIE
W
Ten
ant
Tra
de
Nam
eR
etro
Fit
ness
Gro
ss L
easa
ble
Are
a (G
LA)
14,3
15 S
F
% o
f T
ota
l GLA
26.7
4%
Web
site
ww
w.r
etro
fitn
ess.
com
Hea
dq
uart
ers
Co
lts
Nec
k, N
J
Num
ber
of
Loca
tio
ns15
0+
Leas
e S
tart
Dat
eJu
ne-1
1
Leas
e E
xpir
atio
n D
ate
June
-21
Ter
m R
emai
ning
on
Leas
e3
Yea
rs
Ann
ual R
ent
$34
9,8
59
Op
tio
ns t
o R
enew
Tw
o, 5
-Yea
r
Incr
ease
sN
one
Rem
aini
ng in
Bas
e T
erm
, 16
.5%
in E
ach
Op
tio
n
Gua
rant
or
Per
sona
l Gua
rant
ee
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
11
Pro
per
ty P
hoto
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Cas
h Fl
ow A
ssum
pti
ons
Pro
per
ty T
imin
gM
arke
t L
easi
ng A
ssum
pti
on
sD
ebt
Ass
ump
tio
ns
Sta
rt o
f A
nal
ysis
9/1
/20
18~2
,00
0 S
FO
rig
inal
Lo
anE
nd
of
An
alys
is8
/31/
2028
75%
Mo
nth
0A
naly
sis
Per
iod
10 Y
ears
$25
.00
$9
,425
,00
0
10 Y
ears
65%
Op
erat
ing
Ass
ump
tio
ns
6 M
on
ths
4.9
5%
Rev
enue
Ass
ump
tio
ns3%
An
nu
ally
30 Y
rs.
Mar
ket
Ren
t G
row
th2.
50%
Ren
ewal
Pro
bab
ility
Mar
ket
Ren
t
Lea
se T
erm
Do
wnt
ime
Incr
ease
s
TI
10 Y
rs.
New
$25
.00
0.5
0%
Ren
ewal
$0
.00
$6
03
,69
4
Exp
ense
Ass
ump
tio
nsL
C
Mo
nth
of
Fin
anci
ng
Lo
an A
mo
unt
LTV
Inte
rest
Rat
e
Am
ort
izat
ion
Ter
m
Ter
m
Ori
gin
atio
n F
ee
An
nu
al D
ebt
Ser
vice
DS
CR
1.55x
2.50
%N
ew6
.00
%
2.50
%R
enew
al3.
00
%V
ital
Dat
a
Exp
ense
Gro
wth
Rat
e
Rea
l Est
ate
Tax
Gro
wth
Rat
e
Yea
r 1
Op
. Exp
. (ex
cl. t
axes
, ins
. & m
gm
t)$
1.92
Leas
e T
ype
Net
+10
% A
dm
inU
nlev
ered
$11
.34
IRR
8.6
6%
$0
.30
4,0
00
-6,0
00
SF
CF
Mu
ltip
le1.9
2x
Rea
l Est
ate
Tax
es
Insu
ranc
e
Man
agem
ent
$0
.63
75%
Pro
fit
$13
,46
5,10
8
To
tal Y
ear
1 O
per
atin
g E
xpen
se$
14.2
0$
22.0
0Le
vere
d
10 Y
ears
IRR
13.18
%
Dis
po
siti
on
Ass
ump
tio
ns
9 M
on
ths
CF
Mu
ltip
le2.
74x
10 Y
rs.
5% E
very
5 Y
ears
Pro
fit
$9
,151,1
34
$1,2
40
,28
2
Ren
ewal
Pro
bab
ility
Mar
ket
Ren
t
Lea
se T
erm
Do
wnt
ime
Incr
ease
s
TI
7.0
0%
New
$15
.00
1.00
%R
enew
al$
0.0
0
LC
$17
,718
,314
New
6.0
0%
Ho
ld P
erio
d
Fo
rwar
d Y
ear
NO
I
Res
idua
l Cap
Rat
e
Tra
nsa
ctio
n C
ost
s
Gro
ss R
esid
ual
Val
ue
Net
Res
idua
l Val
ue$
17,5
41,1
31
Ren
ewal
3.0
0%
Leas
e T
ype
Net
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
13
10-Y
ear
Cas
h Fl
owY
ear
0Y
ear
1Y
ear
2Y
ear
3Y
ear
4Y
ear
5Y
ear
6Y
ear
7Y
ear
8Y
ear
9Y
ear
10Y
ear
End
ing
Jul-
18Ju
l-19
Jul-
20Ju
l-21
Jul-
22Ju
l-23
Jul-
24Ju
l-25
Jul-
26Ju
l-27
Jul-
28P
ote
ntia
l Gro
ss R
even
ue$
1,16
1,75
8$
1,18
1,474
$1,1
92,
55
3$
1,25
6,5
97
$1,2
75,6
33$
1,30
7,5
94
$1,3
34,6
01
$1,3
52,
677
$1,4
31,4
46
$1,4
56
,159
Bas
e R
enta
l Rev
enue
Ab
sorp
tio
n &
Tur
nove
r V
acan
cy($
9,9
06
)Sc
hed
uled
Bas
e R
enta
l Rev
enue
$1,1
61,
758
$1,1
81,4
74$1
,19
2,55
3$1
,256
,59
7$1
,275
,633
$1,3
07,
594
$1,3
34,6
01
$1,3
42,
771
$1,4
31,4
46
$1,4
56,1
59$
512,
332
$53
2,8
48
$55
3,76
9$
576
,121
$59
8,4
06
$6
19,2
68
$6
40
,54
8$
656
,229
$6
85,
46
7$
703,
950
Exp
ense
Rei
mb
urse
men
t R
even
ue P
arki
ng L
ot
Eas
emen
t$
23,4
00
$23
,98
5$
24,5
85
$25
,199
$25
,829
$26
,475
$27
,137
$27
,815
$28
,511
$29
,223
Tota
l Rei
mb
urse
men
t &
Oth
er In
com
e$5
35,7
32$5
56,8
33$5
78,3
54$6
01,
320
$624
,235
$64
5,74
3$6
67,
685
$684
,04
4$7
13,9
78$7
33,1
73To
tal P
ote
ntia
l Gro
ss R
even
ue$1
,69
7,4
90
$1,7
38,3
07
$1,7
70,9
07
$1,8
57,9
17$1
,89
9,8
68
$1,9
53,3
37$2
,00
2,28
6$2
,026
,815
$2,1
45,
424
$2,1
89,3
32
Eff
ecti
ve G
ross
Rev
enue
$1,6
97,
49
0$1
,738
,30
7$1
,770
,90
7$1
,857
,917
$1,8
99
,86
8$1
,953
,337
$2,0
02,
286
$2,0
26,8
15$2
,14
5,4
24$2
,189
,332
Op
erat
ing
Exp
ense
s$
7,53
8$
7,72
7$
7,9
20$
8,11
8$
8,3
21$
8,5
29$
8,7
42
$8
,96
1$
9,18
5$
9,4
15$
4,6
69
$4
,78
5$
4,9
05
$5,
028
$5,
153
$5,
282
$5,
414
$5,
550
$5,
68
8$
5,8
31$
234
$23
9$
245
$25
1$
258
$26
4$
271
$27
8$
285
$29
2$
798
$8
18$
838
$8
59$
88
0$
90
2$
925
$9
48
$9
72$
99
6$
14,7
95
$15
,165
$15
,54
4$
15,9
32$
16,3
31$
16,7
39$
17,15
7$
17,5
86
$18
,026
$18
,477
$2,
161
$2,
215
$2,
270
$2,
327
$2,
385
$2,
44
5$
2,50
6$
2,56
8$
2,6
33$
2,6
99
$4
,00
0$
4,10
0$
4,2
02
$4
,30
8$
4,4
15$
4,5
26$
4,6
39$
4,7
55$
4,8
74$
4,9
95
$4
,04
6$
4,14
7$
4,2
51
$4
,35
7$
4,4
66
$4
,578
$4
,69
2$
4,8
10$
4,9
30$
5,0
53
$14
0$
143
$14
7$
151
$15
5$
158
$16
2$
166
$17
1$
175
$4
94
$50
7$
520
$53
3$
546
$55
9$
573
$58
8$
60
2$
618
$18
,184
$18
,638
$19
,104
$19
,58
2$
20,0
72$
20,5
73$
21,0
88
$21
,615
$22
,155
$22
,70
9$
815
$8
35$
856
$8
77$
89
9$
922
$9
45
$9
68
$9
93
$1,0
17$
18,7
50$
19,2
19$
19,6
99
$20
,192
$20
,69
6$
21,2
14$
21,7
44
$22
,28
8$
22,8
45
$23
,416
$16
3$
167
$17
1$
175
$18
0$
184
$18
9$
194
$19
9$
203
$33
,950
$34
,76
6$
35,4
18$
37,15
8$
37,9
97
$39
,06
7$
40
,04
6$
40
,536
$4
2,9
08
$4
3,78
7$
16,6
95
$17
,113
$17
,54
0$
17,9
79$
18,4
28$
18,8
89
$19
,36
1$
19,8
45
$20
,34
1$
20,8
50$
3,28
8$
3,37
0$
3,4
55$
3,54
1$
3,6
30$
3,72
0$
3,8
13$
3,9
09
$4
,00
6$
4,10
7$
4,6
63
$4
,78
0$
4,8
99
$5,
022
$5,
147
$5,
276
$5,
40
8$
5,54
3$
5,6
82
$5,
824
$1,4
97
$1,5
34$
1,573
$1,6
12$
1,652
$1,6
94
$1,7
36$
1,779
$1,8
24$
1,870
$16
,190
$16
,59
5$
17,0
10$
17,4
35$
17,8
71$
18,3
17$
18,7
75$
19,2
45
$19
,726
$20
,219
Ele
c. R
&M
Fir
e S
afet
y &
Mai
nten
ance
Gen
eral
R&
M H
VA
C L
and
scap
e/G
roun
ds
R&
M M
isc.
R&
M P
arki
ng L
ot
R&
M R
oo
f R
&M
Plu
mb
ing
R&
M S
ign
R&
M L
ot
Sw
eep
ing
Pes
t C
ont
rol
Sno
w R
emo
val
Tra
sh R
emo
val
MG
MT
Ele
ctri
city
Gas
Wat
er S
W D
ump
ster
Exp
ense
Ins
uran
ce R
eal E
stat
e T
axes
$6
07,
157
$6
22,3
35$
637
,89
4$
653
,84
1$
670
,187
$6
86
,94
2$
704
,115
$72
1,718
$73
9,7
61
$75
8,2
55To
tal O
per
atin
g E
xpen
ses
$760
,227
$779
,19
8$7
98,4
61
$819
,278
$839
,669
$86
0,7
80$8
82,3
01
$90
3,85
0$9
27,8
06
$950
,80
8N
et O
per
atin
g In
com
e$9
37,2
63
$959
,10
9$9
72,4
46
$1,0
38,6
39$1
,06
0,1
99
$1,0
92,
557
$1,1
19,9
85$1
,122
,965
$1,2
17,6
18$1
,238
,524
Leas
ing
& C
apit
al C
ost
s$
14,8
59$
25,5
51 T
enan
t Im
pro
vem
ents
Lea
sing
Co
mm
issi
ons
Res
erve
s$
13,3
82
$13
,716
$14
,059
$14
,410
$14
,771
$15
,140
$15
,518
$15
,90
6$
16,3
04
$16
,712
Tota
l Lea
sing
& C
apit
al C
ost
s$1
3,38
2$1
3,71
6$1
4,0
59$1
4,4
10$1
4,7
71$1
5,14
0$1
5,51
8$5
6,3
16$1
6,3
04
$16
,712
Tota
l Cas
h Fl
ow$9
23,8
81$9
45,
393
$958
,387
$1,0
24,2
29$1
,04
5,4
28$1
,077
,417
$1,1
04
,46
7$1
,06
6,6
49
$1,2
01,
314
$1,2
21,8
12($
14,5
00
,00
0)
($14
5,0
00
)P
urch
ase
Pri
ceC
losi
ng C
ost
s/Le
gal
Fee
sT
rans
fer
Tax
Net
Sal
e P
roce
eds
$17
,54
1,131
Cas
h Fl
ow B
efo
re D
ebt
Serv
ice
($14
,64
5,0
00
)$9
23,8
81$9
45,
393
$958
,387
$1,0
24,2
29$1
,04
5,4
28$1
,077
,417
$1,1
04
,46
7$1
,06
6,6
49
$1,2
01,
314
$18,
762,
94
3U
nlev
ered
CF
Yie
ld6
.40
%6
.55%
6.6
4%
7.0
9%
7.24
%7.
46
%7.
65%
7.6
7%8
.31%
8.4
6%
8.6
6%
Unl
ever
ed IR
RU
nlev
ered
CF
Mul
tip
le1.
92x
Leve
rag
e Ex
pen
ses
Ori
gin
atio
n F
ee($
47,
125)
Tota
l Lev
erag
e Ex
pen
ses
($4
7,12
5)D
ebt
Serv
ice
- O
rig
inal
Lo
anIn
tere
st P
aym
ents
$4
63,
383
$4
56,2
77$
44
8,8
12$
44
0,9
69
$4
32,7
29$
424
,072
$4
14,9
76$
40
5,4
20$
395,
379
$38
4,8
31P
rinc
ipal
Pay
men
ts$
140
,311
$14
7,4
16$
154
,88
1$
162,
724
$17
0,9
65
$17
9,6
22$
188
,718
$19
8,2
74$
208
,314
$21
8,8
63
Tota
l Deb
t Se
rvic
e &
Lev
erag
e Ex
pen
se($
47,
125)
($6
03,
69
4)
($6
03,
69
4)
($6
03,
69
4)
($6
03,
69
4)
($6
03,
69
4)
($6
03,
69
4)
($6
03,
69
4)
($6
03,
69
4)
($6
03,
694
)($
60
3,6
94)
Cas
h Fl
ow A
fter
Deb
t Se
rvic
e($
5,26
7,12
5)$3
20,1
87$3
41,
699
$354
,693
$420
,535
$44
1,73
4$4
73,7
23$5
00
,773
$46
2,9
55$5
97,
620
$10
,50
4,3
39($
4,6
05,
239
)($
4,2
50,5
46
)($
3,8
30,0
10)
($3,
388
,276
)($
2,9
14,5
53)
($2,
413
,78
0)
($1,9
50,8
25)
($1,3
53,2
05)
$9,15
1,134
6.4
9%
6.7
3%7.
98
%8
.39
%8
.99
%9
.51%
8.7
9%
11.3
5%19
9.4
3%C
umul
ativ
e C
ash
Flo
wLe
vere
d C
ash
Flo
w Y
ield
NO
I/To
tal D
ebt
Ser
vice
($5,
267,
125)
($4
,94
6,9
38)
6.0
8%
1.55x
1.59
x1.6
1x1.7
2x1.7
6x
1.81x
1.86
x1.8
6x
2.0
2x2.
05x
13.1
8%Le
vere
d IR
RLe
vere
d C
F M
ulti
ple
2.74
x
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Maj
or
Loca
l Ret
aile
rs
*Bo
rder
s ar
e ap
pro
xim
ate
and
to
be
use
d f
or
refe
ren
ce p
urp
ose
s o
nly
.
WA
NTA
GH
STA
TE
PK
WY
71,
800
VP
D
NE
WB
RID
GE
RO
AD
23
,70
0 V
PD
HE
MP
STE
AD
B
ETH
PAG
E T
UR
NP
IKE
51
,20
0 V
PD
SU
BJE
CT P
RO
PE
RT
Y
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
15
Pro
per
ty P
hoto
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Pro
per
ty P
hoto
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
17
Pro
per
ty P
hoto
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Reg
iona
l Map
SU
BJE
CT P
RO
PE
RT
Y
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
17
Loca
l Map
SUBJEC
TE
ISE
NH
OW
ER
PA
RK
ISE
NH
OWW
ER
PA
RG
OLF
CO
UR
SESO
FT B
ALL
NA
SSA
U M
ALL
HO
FSTR
AU
NIV
ER
SITY
RO
OSE
VE
LTFI
ELD
2,24
4,5
81 S
FT
WA
LMA
RT
NA
SSA
U U
NIV
ER
SITY
ME
DIC
AL
CE
NTE
R
THE
CH
EE
SCA
KE
FA
CTO
RY
DA
VE
& B
UST
ER
SC
OST
CO
THE
SO
UR
CE
MA
LL
SU
BJE
CT P
RO
PE
RT
Y
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc
Loca
tio
n O
verv
iew
Dem
og
rap
hic
Sum
mar
yD
ista
nce
1 M
ile3
Mile
5 M
ile24
,815
185,
381
506
,39
524
,46
318
3,21
850
1,021
$11
6,9
21$
123,
071
$12
4,6
36$
92,
376
$9
8,3
61
$9
6,8
65
2017
Po
pul
atio
n20
22 P
op
ulat
ion
2017
Ave
rag
e H
ous
eho
ld In
com
e20
17 M
edia
n H
ous
eho
ld In
com
e20
17 P
er C
apit
a In
com
e$
37,9
31$
39,5
12$
39,6
35
Maj
or
Ret
aile
rsC
hase
Ban
kS
top
& S
hop
TD
Ban
kW
alg
reen
sW
alm
art
Tra
ffic
Co
unts
Stre
et N
ame
VP
D51
,20
071
,80
0H
emp
stea
d T
urnp
ike
Wan
tag
h P
arkw
ayN
ewb
rid
ge
Ro
ad23
,70
0
-
Thi
s in
form
atio
n ha
s b
een
secu
red
fro
m s
our
ces
we
bel
ieve
to
be
relia
ble
, but
we
mak
e no
rep
rese
ntat
ions
or
war
rant
ies,
exp
ress
ed o
r im
plie
d, a
s to
the
acc
urac
y o
f th
e in
form
atio
n. R
efer
ence
s to
sq
uare
fo
ota
ge
or
age
are
app
roxi
mat
e. B
uyer
mus
t ve
rify
the
info
rmat
ion
and
bea
rs a
ll ri
sk f
or
any
inac
cura
cies
. Any
pro
ject
ions
, op
inio
ns, a
ssum
pti
ons
or
esti
mat
es u
sed
her
ein
are
for
exam
ple
pur
po
ses
onl
y an
d d
o n
ot
rep
rese
nt t
he c
urre
nt o
r fu
ture
per
form
ance
of
the
pro
per
ty. M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces
is a
ser
vice
mar
k o
f M
arcu
s &
Mill
icha
p R
eal E
stat
e In
vest
men
t S
ervi
ces,
Inc.
©
EA
ST
ME
AD
OW
CO
MM
ON
S |
2575
HE
MP
ST
EA
D T
UR
NP
IKE
| E
AS
T M
EA
DO
W, N
Y 11
554
19
Dem
og
rap
hic
Sum
mar
yPO
PULA
TIO
NIn
201
, th
e po
pula
tion
in y
our
sele
cted
geo
grap
hy i
s 50
6,39
5.
The
popu
latio
n ha
s ch
ange
d by
2.5
7% s
ince
200
0. I
t is
est
imat
ed
that
the
pop
ulat
ion
in y
our
area
will
be
501,
021
five
year
s fr
om
now
, w
hich
rep
rese
nts
a ch
ange
of
-1.0
6% f
rom
the
cur
rent
yea
r.
The
curr
ent
popu
latio
n is
48.
73%
mal
e an
d 51
.27%
fem
ale.
The
med
ian
age
of t
he p
opul
atio
n in
you
r ar
ea is
39.
6, c
ompa
re t
his
to
the
Entir
e U
S av
erag
e w
hich
is 3
7.7.
The
pop
ulat
ion
dens
ity in
you
r
area
is 6
,436
.97
peop
le p
er s
quar
e m
ile.
HO
USE
HO
LDS
Ther
e ar
e cu
rren
tly 1
60,0
64 h
ouse
hold
s in
you
r sel
ecte
d ge
ogra
phy.
The
num
ber o
f hou
seho
lds
has
chan
ged
by 2
.65%
sin
ce 2
000.
It is
est
imat
ed
that
the
num
ber
of h
ouse
hold
s in
you
r ar
ea w
ill b
e 16
1,65
2 fiv
e ye
ars
from
now
, whi
ch re
pres
ents
a c
hang
e of
0.9
9% fr
om th
e cu
rren
t yea
r. Th
e
aver
age
hous
ehol
d si
ze in
you
r are
a is
3.0
5 pe
rson
s.
INCO
ME
In 2
01,
the
med
ian
hous
ehol
d in
com
e fo
r yo
ur s
elec
ted
geog
raph
y
is $
96,8
65,
com
pare
thi
s
