offering memorandum walgreens - loopnet...both walgreen co. and walgreens boots alliance, inc are...

719 S. State Rd 19, Palatka, Fl 32177

Walgreens Master lease – Very Strong Sales and Very low RentOffering memOrandum

actual Photo

Walgreens

This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2014 Marcus & Millichap ZaB0390179

2

EXECUTIVE SUMMARY

■ Attractive Assumable Debt With Low Down Payment – Must be Assumed

■ Investment Grade Credit | Corporate Guaranteed by Walgreens Co.

■ Attractive Rent to Sales Ratio | 2.25% Rent-to-Sales Ratio

■ Strong Retail Corridor | Over 2.4M Square Feet of Retail within 2-Mile Radius of Subject Property

■ Across the Street from Palatka Marketplace | 77,756 Square Foot Center Anchored by Winn Dixie and Across the Street from a Walmart Supercenter

■ Half Mile from Town & Country Shopping Center | 193,258 Square Foot Center Anchored By Publix, Bealls Outlet and Planet Fitness

■ Limited Downside Risk | Master Leased Space to Aspen Dental Limits Risk to Walgreens

■ Growth Market | Palatka’s Population is Expected to Grow 5% Over the Next Five Years

■ Market Driver | Georgia Pacific 1.2M Square Foot Facility | $400M Facility Upgrade in 2019

■ Drive Thru Pharmacy

■ Florida is a No Income Tax State

Investment HIgHlIgHtsInvestment OvervIewMarcus & Millichap is pleased to present for sale this Walgreens located at 719 South State Road 19, Palatka in Florida. Palatka is a city in Putnam County and unlike many cities in the state, Palatka has a large manufacturing sector, employing 17.2 percent of the city’s total civilian workforce. Georgia Pacific is the single largest private employer in the city with 1,470 employees at its pulp, paper and plywood operations. Georgia Pacific recently completed a $400 million investment to this location in 2019 and added 80 full-time jobs with the potential to invest another $100 million in the future.

The subject property consists of 13,905 square feet and is situated on a large 1.69-acre-parcel of land with one full service, pharmacy drive-thru window. This Walgreens is strategically located at the signalized intersection of State Road 19 and Crill Avenue with a combined traffic count exceeding 35,600 vehicles per day. The property is positioned directly in front of Palatka High School with over 1,200 students and across from St. Johns River State College with over 10,900 students.

There are more than nine years remaining on the recently extended net lease with seven additional five-year options. This is an ideal passive investment opportunity with zero landlord responsibilities being offered at five and three quarters percent capitalization rate. Walgreens recently subleased part of its space to Aspen Dental, minimizing downside risk at the end of the lease.

Walgreens is the largest drug retailing chain in the United Stated and has over 8,100 locations in the U.S.A. Walgreens is publicly traded on the New York Stock Exchange (WBA) with a market capitalization in excess of $90 billion. Both Walgreen Co. and Walgreens Boots Alliance, Inc are investment grade rated each with a Standard & Poor’s rating of BBB.

Aspen Dental Management, Inc. is a corporation offering “complete dental care solutions”, providing general and cosmetic dentistry and denture care for families and seniors in more than 33 U.S. States with over 700 locations.


3

PRICING AND FINANCIAL ANALYSIS

Walgreens 719 S. State Road 19, Palatka, FloRida 32177

PRoPeRty detailS Financial oVeRVieW

Lot Size 73,616 SF (1.69 Acres)

Rentable Square Feet 13,905 SF

Price/SF $208.55

Year Built 1999

List Price $2,900,000Down Payment 100% / $2,900,000

Cap Rate 5.75%

Type of Ownership Fee Simple

Rent incReaSeS Monthly Rent annual Rent

07/31/1999 - 07/30/2029 (CURRENT) $13,917 $167,000

07/31/2029 - 07/30/2034 (OPTION 1) $13,917 $167,000

07/31/2034 - 07/30/2039 (OPTION 2) $13,917 $167,000

07/31/2039 - 07/30/2044 (OPTION 3) $13,917 $167,000

07/31/2044 - 07/30/2049 (OPTION 4) $13,917 $167,000

07/31/2049 - 07/30/2054 (OPTION 5) $13,917 $167,000

07/31/2054 - 07/30/2059 (OPTION 6) $13,917 $167,000

07/31/2059 - 07/30/2064 (OPTION 7) $13,917 $167,000

Base Rent ($12.01 /SF) $167,000

net operating income $167,000.00

total annual RetuRn CAP 5.75% $167,000

PRoPeRty Rent data

the oFFeRing

Walgreens

leaSe aBStRact

Tenant Trade Name Walgreens

Tenant Corporate Store

Ownership Public

Guarantor Corporate Guarantee

Lease Type NNN

Lease Term 30 Years

Lease Commencement Date 07/31/1999

Rent Commencement Date 07/31/1999

Expiration Date of Base Term 07/30/2029

Increases Percentage Rent

Options Seven Five-Year Options

Term Remaining on Lease 9+ Years

Property Type Net Leased Drug Store

Landlord Responsibility Roof & Structure

Right of First Refusal Yes2018 Walgreens Sales $2,464,137.33

Excludes 3rd Party Prescriptions(On Average Account for 67% Of Sales)


4

PRICING AND FINANCIAL ANALYSIS

assumable Financing information

Original Loan Amount (07/06/2019) $1,675,000

Current Loan Amount as of 04/06/2019 $1,659,667

Down Payment Required $1,240,333

Interest Rate 4.95%

Amortization Schedule 30 years

Balance at Maturity (07/06/2029) $1,383,344

Net Operating Income $167,000

Annual Debt Service $123,279

Cash Flow After Debt Service $43,721

cash on cash Return 3.52%

Principal Reduction $25,770

Reserve Accounts** $15,991

Total Return(Including Principal Reduction and Reserve Account)

$85,482

Cash on Cash Return(Including Principal Reduction and Reserve Account)

6.89%

Assumption Fee $16,596.67

* Acquisition at List Price** Reserve Accounts Uses: Tenant Improvements, CapEx Needs, Lease Rollover

5This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2014 Marcus & Millichap ZaB0390179

5

ST. JOHNS RIVER STATE COLLEGESTUDENT ENROLLED: 4,777

PALATKA FIRE DEPARTMENT

PALATKA HIGH SCHOOLSTUDENT ENROLLED: 1,218

MELLON EEMENTARY SCHOOLSTUDENT ENROLLED: 313

PUTNAM EDGE HIGH SCHOOLSTUDENT ENROLLED: 111

ROBERT JENKINS MIDDLE SCHOOLSTUDENT ENROLLED: 507

FIRST COAST TECHNICAL INSTITUTESTUDENT ENROLLED: 559

CL OVERTURF JR. 6TH GRADE CENTERSTUDENT ENROLLED: 384

PUTNAM SCHOOLSSTUDENT ENROLLED: 280

MOSELEY ELEMENTARY SCHOOLSTUDENT ENROLLED: 544

ELEANOR H MILLER SCHOOLSTUDENT ENROLLED: 124

SUBJECT PROPERTY

PALATKA-KAY LARKIN AIRPORT

PALATKA FIRE DEPARTMENT

HANK BRYAN PARK

RAVINE GARDENS STATE PARK & PALATKA GOLF COURSE

PALATKA MEMORIAL GARDENS

SATE ROAD 19

CRILL AVE.CRILL AVE.

ST. JOHN’S AVEST. JOHN’S AVE

REID ST

16,900 Daily

22,000 Daily

18,4

00 D

aily

(201

8)

iThis information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2014 Marcus & Millichap ZAA0390886

i

LOCAL STREET AERIALRESEARCH local StReet aeRialRESEARCH


6

SitePlan aeRialRESEARCH


7

PRoPeRty PhotoSRESEARCH

RESEARCH aBout


aBout WalgReenSThe It would be impossible to tell the story of Walgreens drugstores without telling the story of Charles R Walgreen, Sr the man who started it all. Walgreen’s drugstore was located in Barrett’s Hotel at Cottage Grove and Bowen Avenue on Chicago’s South Side. By every account, Walgreen succeeded brilliantly, simply by practicing what he preached and instituting what he felt were clearly needed innovations. New, bright lights were installed to create a cheerful, warm ambiance in the store. Each customer was personally greeted by Walgreen or his colleague, Arthur C Thorsen. Aisles were widened, creating a spacious, airy, welcoming feeling - a far cry from the cramped interiors of other drugstores. Generations of customers and employees hold fond memories of trips to the Walgreens soda fountain and prescriptions filled by the friendly local pharmacist. Most of all, they remember Walgreens, a welcome, dependable presence in countless neighborhoods across the country for more than 100 years. It is the Historical Foundation’s aim to build an understanding of early Walgreen’s store culture and to help educate the public about the role Walgreens played in the history of retail pharmacy. Walgreens is America’s leading provider of the most convenient access to consumer goods and services, and pharmacy, health and wellness services. Walgreens stores provide patients with all of their prescription needs in one place without sacrificing the safety, service or convenience of their nearby neighborhood drugstore.

Name Walgreens

Ownership Public

Stock Symbol WBa

Credit Rating S&P: BBB

Sales Volume $131.54 Billion (2018)

Equity $26.01 Billion (2018)

Net Income $5.02 Billion (2018)

Assets $68.12 Billion (2018)

Board nySe

Tenant corporate Store

HQ deerfield, il

Number of Locations 9,560+

Number of Employees 244,000 (2018)

Web Site www.walgreens.com

FOUNDED IN 1901

PoPulation PRoFileDEMOGRAPHICS

1 Miles 3 Miles 5 MilesPOPULATION

2023 Projection 3,085 18,805 23,0232018 Estimate 3,004 18,590 22,7862010 Census 2,999 19,061 23,3182000 Census 2,672 18,251 22,624

INCOMEAverage $52,287 $46,909 $49,523Median $28,009 $28,817 $31,573Per Capita $21,487 $17,857 $19,094

HOUSEHOLDS2023 Projection 1,229 7,030 8,7752018 Estimate 1,177 6,864 8,5762010 Census 1,201 7,187 8,9552000 Census 1,090 6,959 8,727

HOUSING2018 $111,107 $102,329 $107,334

EMPLOYMENT2018 Daytime Population 5,901 23,130 25,092

2018 Unemployment 8.47% 7.91% 7.07%2018 Median Time Traveled 19 21 23

RACE & ETHNICITYWhite 61.88% 57.30% 62.12%Native American 0.09% 0.08% 0.08%African American 33.56% 38.44% 33.61%Asian/Pacific Islander 0.81% 0.72% 0.68%


DEMOGRAPHICS

Race and ethnicity The current year racial makeup of your selected area is as follows: 62.12% White, 33.61% Black, 0.08% Native American and 0.68% Asian/Pacific Islander. Compare these to US averages which are: 70.20% White, 12.89% Black, 0.19% Native American and 5.59% Asian/Pacific Islander. People of Hispanic origin are counted independently of race. People of Hispanic origin make up 4.58% of the current year population in your selected area. Compare this to the US average of 18.01%.

housing The median housing value in your area was $107,334 in 2019, compare this to the US average of $201,842. In 2000, there were 6,118 owner occupied housing units in your area and there were 2,609 renter occupied housing units in your area. The median rent at the time was $315.

employment In 2019, there are 13,023 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed that 51.02% of employees are employed in white-collar occupations in this geography, and 49.21% are employed in blue-collar occupations. In 2019, unemployment in this area is 7.07%. In 2000, the average time traveled to work was 23.00 minutes.

populationIn 2019, the population in your selected geography is 22,786. The population has changed by 0.72% since 2000. It is estimated that the population in your area will be 23,023.00 five years from now, which represents a change of 1.04% from the current year. The current population is 47.48% male and 52.52% female. The median age of the population in your area is 39.44, compare this to the US average which is 37.95. The population density in your area is 290.35 people per square mile.

households There are currently 8,576 households in your selected geography. The number of households has changed by -1.73% since 2000. It is estimated that the number of households in your area will be 8,775 five years from now, which represents a change of 2.32% from the current year. The average household size in your area is 2.59 persons.

incomeIn 2019, the median household income for your selected geography is $31,573, compare this to the US average which is currently $58,754. The median household income for your area has changed by 15.30% since 2000. It is estimated that the median household income in your area will be $38,421 five years from now, which represents a change of 21.69% from the current year. The current year per capita income in your area is $19,094, compare this to the US average, which is $32,356. The current year average household income in your area is $49,523, compare this to the US average which is $84,609.

GeoGrAPHy: 5 mile


By accepting this Marketing Brochure you agree to release Marcus & Millichap Real Estate Investment Services and hold it harmless from any kind of claim, cost, expense, or liability arising out of your investigation and/or purchase of this net leased property.

Marcus & Millichap hereby advises all prospective purchasers of Net Leased property as follows: The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable. However, Marcus & Millichap has not and will not verify any of this information, nor has Marcus & Millichap conducted any investigation regarding these matters. Marcus & Millichap makes no guarantee, warranty or representation whatsoever about the accuracy or completeness of any information provided.

By accepting this Marketing Brochure you agree to release Marcus & Millichap Real Estate Investment Services and hold it harmless from any kind of claim, cost, expense, or liability arising out of your investigation and/or purchase of this net leased property.

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

Any projections, opinions, assumptions or estimates used in this Marketing Brochure are for example only and do not represent the current or future performance of this property. The value of a net leased property to you depends on factors that should be evaluated by you and your tax, financial and legal advisors.

Buyer and Buyer’s tax, financial, legal, and construction advisors should conduct a careful, independent investigation of any net leased property to determine to your satisfaction with the suitability of the property for your needs.

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

NET LEASE DISCLAIMER

CONFIDENTIALITY AND DISCLAIMERThe information contained in the following Marketing Brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap and should not be made available to any other person or entity without the written consent of Marcus & Millichap. This Marketing Brochure has been prepared to provide summary, unverified information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. Marcus & Millichap has not made any investigation, and makes no warranty or representation, with respect to the income or expenses for the subject property, the future projected financial performance of the property, the size and square footage of the property and improvements, the presence or absence of contaminating substances, PCB’s or asbestos, the compliance with State and Federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this Marketing Brochure has been obtained from sources we believe to be reliable; however, Marcus & Millichap has not verified, and will not verify, any of the information contained herein, nor has Marcus & Millichap conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided. All potential buyers must take appropriate measures to verify all of the information set forth herein.

Marcus & Millichap is not affiliated with, sponsored by, or endorsed by any commercial tenant or lessee identified in this marketing package. The presence of any corporation’s logo or name is not intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation of Marcus & Millichap, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of Marcus & Millichap, and is solely included for the purpose of providing tenant lessee information about this listing to prospective customers.

Marcus & Millichap Real Estate Investment Services, Inc. (“M&M”) is not affiliated with, sponsored by, or endorsed by any commercial tenant or lessee identified in this marketing package. The presence of any corporation’s logo or name is not intended to indicate or imply affiliation with, or sponsorship or endorsement by, said corporation of M&M, its affiliates or subsidiaries, or any agent, product, service, or commercial listing of M&M, and is solely included for the purpose of providing tenant lessee information about this listing to prospective customers.

NON-ENDORSEMENT NOTICE

ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONSULT YOUR MARCUS & MILLICHAP AGENT FOR MORE DETAILS.

exclusively listedExclusivEly listEd by:

OFFICES NATIONWIDEwww.marcusmillichap.com

GABRIEL BRITTI Senior Vice President Investments Senior Director, National Retail GroupMIAMI OFFICEOffice: (786) [email protected]

RONNIE ISSENBERG Senior Vice President Investments Senior Director, National Retail GroupMIAMI OFFICEOffice: (786) [email protected]

KEVIN O’HANLON Associate InvestmentsBOSTON OFFICEOffice: (617) [email protected]

offering memorandum walgreens - loopnet...both walgreen co. and walgreens boots alliance, inc are...

Documents