twp transam plaza
TRANSCRIPT
Offering Memorandum
Two TransAm plazaOakbrook Terrace, IL
The information contained in the following offering memorandum is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Marcus & Millichap and it should not be made available to any other person or entity without the written consent of Marcus & Millichap. By taking possession of and reviewing the information contained herein the recipient agrees to hold and treat all such information in the strictest confidence. The recipient further agrees that recipient will not photocopy or duplicate any part of the offering memorandum. If you have no interest in the subject property at this time, please return this offering memorandum to Marcus & Millichap.
This offering memorandum has been prepared to provide summary, unverified financial and physical information to prospective purchasers, and to establish only a preliminary level of interest in the subject property. The information contained herein is not a substitute for a thorough due diligence investigation. 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, PCBs or asbestos, the compliance with local, state and federal regulations, the physical condition of the improvements thereon, or the financial condition or business prospects of any tenant, or any tenant’s plans or intentions to continue its occupancy of the subject property. The information contained in this offering memorandum has been obtained from sources we believe to be reliable; however, 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. Prospective buyers shall be responsible for their costs and expenses of investigating the subject property.
ALL PROPERTY SHOWINGS ARE BY APPOINTMENT ONLY. PLEASE CONTACT THE MARCUS & MILLICHAP AGENT FOR MORE DETAILS.
Confidentiality Agreement
exclusively listedExclusively listed by:
OFFICES NATIONWIDE
www.marcusmillichap.com
John R. Abuja, CCIM, SIOR, NAIOPVice President InvestmentsSenior Director, National Office and Industrial Properties GroupCHICAGO DOWNTOWN OFFICETel: (312) 327-5412Fax: (312) [email protected] License: IL: 471.007675
EXECUTIVE SUMMARYOffering Highlights . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 4Investment Overview . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 5Executive Summary of Terms and Bidding Procedures . . . . . . . . . . . 6
PROPERTY DESCRIPTIONRegional Map . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 8Local Map . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 9Aerial Photograph . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 10Property Details . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 12Interior Photos . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 13-18
FINANCIAL ANALYSIS Schedule of Prospective Cash Flow . . . . . . . . . . . . . . . . . . . . . 21-22
Expense Reimbursements . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 23-24Loan and Debt Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 25
Sources and Uses . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 26Assumptions . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 27-28Rent Roll . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 30-31
COMPETITIVE PROPERTY SETRecent Sales - Add-Value Comparables . . . . . . . . . . . . . . . . . . 34-35Recent Sales - Stabilized Comparables . . . . . . . . . . . . . . . . . . . 36-38Lease Comparables . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 40-41
MARKET OVERVIEWLocation Overview . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 45Oakbrook Terrace Market Overview . . . . . . . . . . . . . . . . . . . . 46-57Demographic Summary . . . . . . . . . . . . . . . . . . . . . . . . . . . . . . 59-61
Table of Contents
summaryE X E C U T I V E S U M M A R Y
EXECUTIVE SUMMARY
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. © 2012 Marcus & Millichap ACT ID U0000000
4
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAm Plaza
TWO TRANSAM PLAZA2 TransAm Plaza
Oakbrook Terrace, IL 60061
OFFERING SUMMARYPrice Subject to Offer
Current Occupancy 46%
Gross Leasable Area (GLA) 117,717 SF
Year Built 1983
Lot Size 5.72 Acres
VITAL DATANet Operating Income - Year 1 $390,728
Net Operating Income - Year 2 $718,959
Financing New
Major Employers Local Employees
Recycle America Alliance LLC 5,500
McDonalds 4,077
Coventry Health Care Workers 4,000
Trinity Hospital 4,000
McDonalds USA LLC 3,000
Hinsdale Hospital 2,470
Elmhurst Memorial Hospital 2,454
MAJOR EMPLOYERS DEMOGRAPHICS
1-Mile 3-Miles 5-Miles
2013 Population 9,765 89,250 261,837
2018 Population 10,022 90,179 264,054
2013 Households 3,985 36,183 99,916
2018 Households 4,186 37145 101,662
Median HH Income $63,185 $72,567 $77,740
Per Capita HH Income $37,929 $41,494 $43,691
Average HH Income $92,751 $101,895 $114,074
Major Employers Local Employees
Employco USA 2 Inc 2,000
Allied Domestic Forwarding LLC 1,938
Advocate Health Care Network 1,925
Ford 1,676
Highway Technologies Inc 1,564
MAJOR EMPLOYERS (CONTINUED)
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. © 2012 Marcus & Millichap ACT ID U0000000
5
EXECUTIVE SUMMARY
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAm Plaza
Investors should be excited to take advantage of this add-value opportunity in Metropolitan Chicago’s most dynamic suburban office market . This is truly an institutional-class building with promising upside potential in income and cash flow attainable through more focused attention to leasing and operations . Timing is ideal as the Oak Brook and Oakbrook Terrace submarkets are showing positive signs of increased tenant demand and gradually diminishing supply metrics .
Through a strategy of both increasing occupancy from the current 46 percent to the market average of near 87 percent, the leveraged internal rate of return is north of 21 percent . The low current occupancy is due to a confluence of poor timing from expiring leases and the historical downturn . Now that the market is improving, current ownership has decided to allow the next owner the opportunity to restabilize and realize the benefits inherent from doing so in the improving office market . The opportunity is being offered without a list price, and the sale will occur subject to an acceptable bid on or before the call-for-offers date of October 8th, 2014 .
Two TransAm Plaza was originally designed by Solomon, Cordwell, Buenz & Associates and was completed in 1983 . The building has undergone substantial renovations since 2001 which include HVAC, restroom and corridor upgrades, as well as the installation of a new roof . The building has 117,717 of rentable square feet . The building has a central full-height atrium, is accented with three full-service, glass, passenger elevators overlooking the atrium, and is fully sprinklered . This is a Class A/B asset in a Class A market .
Common area improvements include patterned terrazzo flooring on the first floor, a polished-marble elevator bank, and carpeting throughout the remainder of the tenant corridors . The elevator lobbies on floors one through four were remodeled in 2001 with new wall coverings and carpeting . Tenant restrooms have ceramic tile flooring, double sink (men’s)and triple sink (women’s) vanities . Tenant finishes vary, but generally include attractive finishes with carpeted floors, painted and vinyl covered walls, and acoustical drop ceilings with recessed lighting .
Two TransAm Plaza is located in the east/west corridor in the city of Oakbrook Terrace . Oakbrook Terrace is an upscale village in DuPage County in Illinois and the second most significant office submarket in the Chicago metropolitan MSA, second in size and stature only to the Chicago CBD itself . The village ranks among the wealthiest in Illinois and within the United States . Located 19 miles west of the Chicago Loop, Oakbrook
Terrace is served by a network of major federal, state, and county roads, including the Tri-State Tollway (Interstate 294), East-West Tollway (Interstate 88), and the Eisenhower Expressway (Interstate 290) . The village is home to the headquarters of several notable companies and organizations including McDonald’s, Ace Hardware, Blistex, Federal Signal, CenterPoint Properties, Sanford L .P ., and Lions Clubs International .
Investment Highlights■■ Five-Story Atrium with Interior Glass, Glass Elevator Cabs, Covered Drive-Up
Entry
■■ Value-Add Opportunity with Strong Upside Potential. By Increasing Occupancy and Sourcing the Market Rate Debt, buyers can anticipate achieving a 21% Leveraged Internal Rate of Return over a five year holding period.
■■ Available for purchase at a Substantial Discount to Replacement Cost. TransAm Plaza provides Potential Buyers the opportunity to acquire a High Quality Asset at a Substantial Discount Rate, which is estimated to exceed $175.00 per square foot!
■■ On-Site Property Management and Food Service
■■ Energy Star Label in 2010, Key Card Entry, Underground Mechanical Systems
■■ Ample Parking
Investment Overview
EXECUTIVE SUMMARY
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. © 2012 Marcus & Millichap ACT ID U0000000
6
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAm Plaza
Interest Offered
Leased fee interest in Two Trans Am Plaza, a 117,717-square foot office building located at Two TransAm Plaza, Oakbrook Terrace, IL, 60181 .
Terms of the Sale
Two TransAm Plaza is subject to offers on or before the call For offers date, which is Wednesday October 8th, 2014 . Historic operating documentation, third party reports, and Argus model can be found in the on-line document data portal and is pending signature of a confidentiality agreement .
Property Tours
Prospective purchasers are encouraged to visit the subject property prior to submitting offers . However, all property tours must be arranged with the listing agent, John R . Abuja, of Marcus & Millichap . Please do not contact the tenants, on-site management, or staff without prior approval .
Summary of Terms
Offering Procedure Timeline
TWO TRANSAM TIMELINE
Offer Price The property is being offered subject to an acceptable offer.
General Ownership will be selling the property in an “As-Is-Where-Is” condition.
Due Diligence Due Diligence period shall be thirty (30) days.
Closing Costs Seller will pay for County and State transfer taxes, a basic ALTA title insurance policy, an updated survey, and half of any escrow fees. Buyer will pay for any requested endorsements to the title policy and half of any escrow fees.
Real Estate Taxes Real Estate taxes will be prorated on an accrual basis with Seller responsibility for 2013 taxes payable 2014, and 2014 taxes through day of closing.
Offer Due Date Initial offer bid date will be on October 8th, 2014 with an expected closing by year end 2014.
descriptionP R O P E R T Y D E S C R I P T I O N
PROPERTY DESCRIPTION
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
8
LakeMichigan
LakeZurich
Bakers Lake
TowerLake
SlocumLake
CrystalLake
BangsLake
DiamondLake
Des PlainesRiver
Des PlainesRiver
CountrysideLake
FoxRiver
LakeCalumet
West BranchDu Page River
West BranchDu Page River
East BranchDu Page River
Du PageRiver
Du PageRiver
Du PageRiver
East BranchDu Page River
Des Plaines River
Caulumet Sag Channel
Sanit
ary a
nd Sh
ip Can
al
North Br Chicago River
Des PlainesRiver
DesPlainesRiver
North Br Chicago River
Calumet R
iver
LittleCalumet
RiverWolfLake
Des
Pla
ines
Riv
er
FoxRiver
FoxRiver
ChannelLake
LakeMarie
GrassLake Bluff
Lake
NippersinkLake
FoxLake
CedarLake
LongLake
WonderLake
PistakeeLake
MccullomLake
LoonLake
DeepLake
FourthLake
ThirdLake
RoundLake
Chicago O'HareInternational Airport
Chicago MidwayAirport
LansingMunicipal
Airport
JolietPark
DistrictAirport
Clow Airport
Du PageAirport
GlenviewNaval
Air Station
Fermi NationalAcceleratorLaboratory
NorthwesternUniversity
Chicago Historical Society
Lincoln Park Zoo
WrigleyField
ArgonneNational
Laboratory
Univ. of Chicago
UnitedCenter
ChicagoZoological
Park
WaukeganRegionalAirport
CampbellAirport
GaltAirport
Lake in theHills Airport
MARQUETTE PARK
HUMBOLDTPARK
GRANTPARK
BURNHAMPARK
JACKSONPARK
LINCOLNPARK
LOYOLAPARK
EvergreenPark
Oak Lawn
Orland Park
Frankfort
TinleyPark
Burbank
Summit
Riverdale
LockportPlainfield
Montgomery
Plano
Yorkville
Sandwch
Newark
Lisbon
Sugar Grove
Elburn
Lily Lake
Aurora
NorthAurora
Geneva
Batavia
St.Charles
WestChicago
Romeoville
Woodridge
WheatonWinfield
Warrenville Lisle
GlenEllyn
DownersGrove
BarringtonHills
LakeZurich
Cary
Algonquin
Carpentersville
Pingree Grove
Hampshire
Sycamore
Cortland
Genoa
Lake inthe Hills
IslandLake
PrairieGrove
Wauconda
LongGrove
LakeForest
HighlandPark
Winnetka
Wilmette
Buffalo Grove
Northbrook
GlenviewEvanston
Homewood
ChicagoHeights
CountryClubHills
Markham
LakeCatherine
AntiochWinthrop
Harbor
Zion
FoxLake
WadsworthOld MillCreek
BeachPark
Lake
LindenhurstFox LakeHills
VenetianGrandwood
Park
Round LakeBeach
LongLake
RoundLake
Round LakePark
GagesLake
Hainesville
GreenOaks
Libertyville LakeBluff
VernonHills
LakeBarrington
NorthBarrington
Richmond
SpringGrove
PistakeeHighlands
WonderLake
Lakemoor
BullValley
Woodstock
Harvard
Marenga
Huntley
Cicero
Naperville
Elgin
SouthElgin
Schaumburg
ArlingtonHeights
Mount Prospect
DesPlaines Skokie
Joliet
Mchenry
CrystalLake
Grayslake
Mundelein
Gurnee
NorthChicago
Waukegan
CHICAGO
WIL
L C
OK
END
AL
CO
LASA
LLE
CO
DEK
ALB
CO
WILL CO CO
OK
CO
DU PAGE CO
COOK CODU PAGE CO
COOK COKANE CO
LAKE COMC HENRY CO
ILLI
NO
ISIN
DIA
NA
WISCONSINILLINOIS
Washington BlvdSt Charles RdSt Charles Rd
North Ave
Geneva Rd
North Ave
Monroe StRandolf St
Grand AveChicago AveDivision St
Armitage Ave
North Ave
Grand Ave
Grand Ave
Fullerton AveDiversey AveBelmont Ave
Addison StIrving Park Rd
Milwaukee Ave
John F Kennedy Expwy
Elston Ave
Clybourn Ave
Montrose AveMontrose Ave
Lawrence AveLawrence Ave
Lincoln Ave
Clark St
Foster AveFoster AveFoster Ave
Bryn Marr AvePeterson Ave
Pratt Ave
W Devon Ave W Sheridan Rd
Touhy AveHoward StHoward St
Oakton StOakton St
Main StDempster St
Emerson StGolf Rd
Central
Lake Ave
Willow RdWillow Rd
Tower Rd
Lake Cook Rd
Skokie Hwy
Roosevelt Rd
Jackson Blvd
Roosevelt RdRoosevelt Rd
Roosevelt Rd
Butterfield Rd
22nd St22nd St Cermak Rd
Cermak Rd
26th Ave
31st Ave31st Ave
Ogden Ave
47th St47th St
Maple Ave
26th Ave
Pershing RdW Ogden Ave
W Ogden Ave
Pershing Rd
Archer Ave
Archer Ave
Adlai E Stevenson Expwy
47th St 47th St
51st St
31st St31st St
51st St
55th St Garfield Blvd55th St
59th St55th St 59th St
63rd St63rd St63rd St
67th St
71st St
71st St
79th St79th St79th St
83rd St
87th St
95th St
103rd St
106th St111th St
115th St
87th St87th St
95th St95th St
103rd St
111th St111th St
115th St
127th StBurr Oak AveMc Carthy Rd
Romeoville Rd
Lemo
nt Rd
143rd St143rd St
159th St
Caton Farm RdCaton Farm Rd Bruce St
167th St
Lincoln Hwy
Renwick Rd
Plainfield RdPlainfield Rd
147th St 150th St
159th St159th St 162nd St
Ridge Rd175th St
183rd St 183rd St
Joe Orr Rd
175th St
Vollmer Rd
Lincoln Hwy
Lincoln HwyLincoln Hwy
Glenwood Dyer Rd
130th St
Brainard Ave142nd St
Sibley BlvdSibley Blvd
76th St 76th St
Harle
m Av
e
East
Rive
r Rd
1st A
ve1s
t Ave
9th A
ve
17th
Ave
25th
Ave
25th
Ave
Wolf
Rd
Grand Ave
Wolf
Rd
Willo
w Sp
rings
Rd
Cook
- Du
Page
Rd
Tri-S
tate T
ollwa
y
104th
Ave
Gilbe
rtAv
e
York
Rd
Addis
on R
d
Glen
n Elly
n Rd
Bloo
ming
dale
Rd
Gary
Ave
Coun
ty Fa
rm R
d
Ingalt
on R
d
Mann
heim
St
Oak P
ark A
ve
Ridg
eland
Ave
Ridg
eland
Ave
Austi
n Ave
Austi
n Ave
Centr
al Av
e
Lara
mie A
ve
Cice
ro A
ve
Haml
in Av
ePu
laski
RdPu
laski
Rd
Pulas
ki Rd
Kostn
er A
ve
Kedz
ie Av
eKe
dzie
Ave
Kostn
er A
ve
Califo
rnia
Ave
Wes
tern A
veW
ester
n Ave
Wes
tern A
ve
Mc C
ormi
ck B
lvd
Craw
ford A
ve
Cice
ro A
ve
Harle
m Av
e
Pfing
sten A
ve
Land
wehr
Ave
Dame
n Ave
Ashla
nd A
ve
Kedz
ie Av
e
Harle
m Av
e
88th
Ave
Robe
rts R
d
Ridg
eland
Ave
Centr
al Av
eCe
ntral
Ave
State Rd
Cice
ro A
ve
Centr
al Av
e
Ridg
eland
Ave
Harle
m Av
e
96th
Ave
96th
Ave
Wolf
Rd
Wolf
Rd
Bell R
d
State
St
Cice
ro A
ve
Woo
d St
Indian
a Ave
Dixie
Hwy
Centr
al Av
e
Oak P
ark A
veHa
rlem
AveLa
Gra
nge R
d
Cice
ro A
ve
Craw
ford A
ve
Wes
tern A
ve
Halst
ed A
ve
Burh
am A
ve
Torre
nce A
veTo
rrenc
e Ave
Gove
rnor's
Hwy
Kedz
ie Av
e
Kedz
ie Av
e
Wes
tern A
veVin
cenn
es Av
e
Halst
ed A
ve
Wen
twor
th Av
eSt
ate S
tSt
ate S
t
Califo
rnia
Ave
Wes
tern A
ve
Dame
n Ave
Ashla
nd A
ve
Halst
ed S
tHa
lsted
St
State
St Mi
chiga
n Ave
Mich
igan A
veMi
chiga
n Ave
Dan R
yan E
xpwy
Dr M
artin
Luthe
r King
Jr D
r
Cotta
ge G
rove
Ave
Jeffe
ry Av
eSt
ony I
sland
Ave
Drex
el Bl
vd
Vince
nnes
Ave
Columbus
Ave
Lake Shore Dr
Maple Ave
Aurora AveGalena Rd
Ogden Ave 75th St
95th St
111th St
127th St 127th St
75th StHobson Rd
75th St
Lemo
nt Rd
Lemo
nt Rd
Main
StMa
in St
63rd St 63rd St
Plainfield Ave
Brigg
s St
Web
er R
dW
eber
Rd
Grov
e Rd
Grov
e Rd
Brigg
s St
Southwest Hwy
South
west
Hwy
Southwest Hwy Boughton Rd
State St
Butterfield Rd
Butterfield Rd
Lake St
Irving Park Rd
Thorndale Ave
Oakton St
Touhy Ave
Touhy Ave
Algonquin Rd
Landmeier Rd
Army Trail Rd
Army Trail Rd
Arlin
gton H
eight
s R d
Naperville Rd
Washington St
Nape
rville
Rd
Coun
ty Fa
rm R
d
Joliet Rd
Lincoln Hwy
Prairie Ave
Town Line Rd
Waukegan Rd
Lake Zurich Rd
Old McHenry Rd
Old McHenry Rd
Rand
Rd
Northwest Hwy
Northwest Hwy
Rand Rd
Dundee Rd Dundee Rd
Deerfield Rd
Milwaukee Ave
Arlin
gton H
eights
Rd
Lake Cook RdCounty Line RdCounty Line Rd
Algonquin Rd
Nerge RdWise Rd
Schaumburg RdSchaumburg Rd
Barri
ngton
Rd
Shoe Factory Rd
Higgins Rd
Higgins Rd
Dundee Rd Palatine RdPalatine Rd
Barri
ngton
RdRa
ndall
Rd
Rose
lle R
d
Meac
ham
Rd
Rose
lle R
d
Meac
ham
Rd
Elgin RdLake St
Golf RdGolf Rd
Golf Rd
Talcott Ave
Northwest Hwy
Milwaukee Ave
Milwaukee Ave
Dempster St
Glenview Rd
Central Rd
Wau
kega
n Rd
Fairfield Rd
Gilmer Rd
Gilmer Rd
Midlothian R
d Qu
entin
Rd
Quen
tin R
d
Archer A
ve
Lemont Rd
Archer Ave
Tri-State Tollway
Tri-S
tate T
ollwa
y
Northwest Tollway
Northwest Tollway
East-West Tollway
Saint
Mar
y's R
d
Lake
Ave
Deerpath Ave
Lake Zurich Rd
Wau
kega
n Rd
Skok
ie Hw
y
Sheridan Rd
Green Bay Rd
Des Plaines River Rd
Rand Rd
Hick
s Rd
Euclid Ave Euclid Ave
Central Rd
Kirchoff Rd
Dundee Rd
Algonquin Rd
Algonquin Rd
Higgins Rd
Sutto
n Rd
Jolie
t Rd Calumet Sag Rd
Caldwell Ave
Gross P
oint R
d
Niles
Cen
ter R
d
Desp
laine
s Ave
Winf
ield
Rd
Geneva Rd
Jewell Rd
Stearns Rd
South Chicago Ave
Dwight D Eisenhower Expwy
Green Bay Rd
Lake Shore Dr
Elgin O'H ar e Expwy
Plain
field
Nape
rville
Rd
Plainf
ield N
aperv
ille R
d
Des P
laine
s Ri
ver R
d
Dan R
yan E
xpwy
N Og
den A
ve
Edens Expwy
Maple Ave
14th St
Elmh
urst
RdEl
mhur
st Rd
Main
St
Ogden Ave
Jefferson StTroy Rd
Calumet Expwy
Lake Zurich Rd
Kingery Expwy
Mc Henry Rd
Sheridan Rd
Wolf's Crossing Rd
Nape
r Blvd
Rand
all R
d
Wilm
ot Rd
Wilm
ot Rd
Winn
Rd
N No
rth S
olon R
d
Gree
nwoo
d Rd
Tryon Grove RdE EastSolon Rd
Main Street Rd
Vanderkarr Rd
W Solon Rd
Sprin
g Gro
ve R
d
State
Par
k Rd
Johnsburg Rd
Howe Rd
Barnard Mill Rd
Solon
Rd
Won
der L
ake R
d
Ringwood
Rd
County Line Rd
Thom
pson
Rd
Mccullom Lake Rd
Hancock Dr
Won
der L
ake R
d
Chap
elHi
ll Rd
Lincoln Rd
S Fleming Rd
River Rd
Crystal
Lake
Rd
Mche
nry A
ve
Bull Valley Rd
Dowell
Rd
Oak R
idge R
d
Walk
up R
d
Nish Rd
Valle
y View
Rd
HillsideRd
Oak S
t
Crystal Lake AveBriarwood Rd
Virginia StPyott Rd Cary
Algon
quin
RdJames RRakow Rd
Ackman Rd
Lake
wood
Rd
Miller Rd
Brae
burn
Rd
Haeg
ers B
end R
d
Spring Creek Rd
Mead
owHi
ll Rd
Green Bay Rd
Lewi
s Ave
Lewi
s Ave
Bethlehem Ave
Craw
ford R
d
Deep
Lake
Rd
21st
Grass Lake Rd
Grass Lake RdKelly Rd 29th St
Petite Lake RdGrass Lake Dr
Delan
ey R
d
Sand Lake Rd
Stearns School Rd
Rollins Rd
Sunset Ave Golf Rd
Wils
on R
d
Oplai
ne R
d
Big Hollow Rd
Washington St
Fairfi
eld R
d
Washington St
Nippersink Ave
SullivanLake Rd
Rive
r Rd
Sheridan Rd
Alleghany Rd
Casey Rd 22nd St
W Peterson RdGilmer Rd
Atkinson Rd
Darrell Rd
Midlo
thian
Rd
Butte
rfield
Rd
Bonner Rd
Roberts Rd
Rive
rwoo
ds R
d
Indian Creek Rd Westleigh Rd
N Kelsey Rd
Everett RdOld Elm Rd
Miller Rd
Port Clinton Rd
Ridg
e Rd
Ela R
d Cuba Rd
Cuba Rd
Long Grove Rd
Long Grove Rd
Merri Oaks RdBusch Rd
Weil
and R
d
Clavey Rd
Country Club Rd
Case Rd
Kishwaukee Valley Rd
41
45
45
41
176
137
120120
131
137
131
120
47
23
23
134
173173173
173
132
132
176176
176
43
43
60
60
83
83
83
83
83
59
83
53
53
83
5858
43
58
43
19
59
22
31
31
31
31
62
25
25
2547
47
71
47
56
68
72
72
47
58 58
59
19
19
59
56
38
383864
64
64
59
753
53
7
7
7
50
43
50
43
1
1
43
50
50
43
83
88
8383
53
53
83
83
64 64
50
72
62
62
59
6868
22
21
21
41
34
34
34
52
30
30
6
52
52
45
6 66
30
3030
45
45
1220
1220
41
1220
30
30
30
20
20
20
20
41
14
14
14
14
45
1245
14 12
12
12
12
12
14
14
14
20
20
14
126
126
171
171
171
171
394
912
94
94
94
9090
90
90
55
55
55
80
80
80
88355
355
88
88
294
80294 80
94
294
9457
90
90
90/94
290
290
290
294
294
Regional Map
2 TransAm Plaza
PROPERTY DESCRIPTION
9
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
Local Map
2 TransAm Plaza
PROPERTY DESCRIPTION
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
10
PROPERTY DESCRIPTION
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
12
THE OFFERING
Property Two TransAm Plaza
Property Address 2 TransAm Plaza Drive
SITE DESCRIPTION
Gross Leasable Area 117,717
Ownership Fee-Simple
Year Built 1983
Number of Stories Five
Parking 454 Surface Spaces
Parking Ratio 4.11 per 1,00 sq ft
TOP
PARCELS
The property consist of 1 tax parcel
APN 06-21-401-008-0000
Acres 5.72
CONSTRUCTION
Foundation Reinforced Concrete
Construction Type Steel
Exterior Walls Double Pane glass and Polished Aluminum Frame
Parking Surface Asphalt, 4.11 per 1,000 sq ft ratio
MECHANICAL
HVAC Mitco Space Gain System
Fire Protection Fully Wet Sprinklered
Elevator Three
Plumbing Copper piping
Walls Drywall with paint or vinyl covering
Ceiling Acoustic Tile
ACCESS POINTS
Highway Access Minutes from I-88, 294 and 355
Property Details
analysisF I N A N C I A L A N A LY S I S
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
21
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
FINANCIAL ANALYSIS
Scheduled Prospective Cash Flow
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10NOV-2015 NOV-2016 NOV-2017 NOV-2018 NOV-2019 NOV-2020 NOV-2021 NOV-2022 NOV-2023 NOV-2024
Potential Gross Revenue Base Rental Revenue $2,161,679 $2,293,786 $2,332,418 $2,396,226 $2,483,165 $2,633,089 $2,779,062 $2,921,811 $3,025,324 $3,121,294
Absorption & Turnover Vacancy (894,546) (689,977) (297,967) (56,641) (217,774) (115,985) (240,406) (31,922) (42,504)
Base Rent Abatements (24,605) (17,449) (106,024) (27,536) (35,597) (156,001) (146,230) (181,341) (53,358) (63,757)
Scheduled Base Rental Revenue 1,242,528 1,586,360 1,928,427 2,312,049 2,447,568 2,259,314 2,516,847 2,500,064 2,940,044 3,015,033
Expense Reimbursement Revenue
Management Fees 1,129 1,834 2,737 4,175 6,020 6,055 5,751 4,704 5,016 6,414
Compensation 931 1,512 2,259 3,445 4,970 4,998 4,749 3,881 4,141 5,297
Supplies 75 127 188 286 410 411 388 319 343 432
Janitorial 2,899 4,706 7,027 10,723 15,464 15,548 14,775 12,082 12,880 16,481
Contract Services 2,381 3,867 5,773 8,809 12,702 12,773 12,136 9,924 10,580 13,538
Repairs/Maintenance 2,275 3,698 5,520 8,423 12,145 12,217 11,605 9,491 10,117 12,946
Electricity 2,512 4,083 6,093 9,297 13,407 13,484 12,809 10,476 11,170 14,291
Water/Sewer 686 1,114 1,660 2,534 3,658 3,674 3,492 2,856 3,045 3,896
Administrative 346 562 840 1,281 1,846 1,859 1,764 1,444 1,539 1,968
Insurance 141 232 346 527 756 760 723 592 629 808
Real Estate Taxes 3,194 5,188 7,744 11,822 17,045 17,141 16,285 13,320 14,203 18,167
Tax protest 156 252 378 576 830 834 795 650 692 886
Taxes- Licensing & Fees 3 7 7 12 26 22 19 13 18 27
Total Reimbursement Revenue 16,728 27,182 40,572 61,910 89,279 89,776 85,291 69,752 74,373 95,151 Storage 4,560 4,697 4,838 4,983 5,132 5,286 5,445 5,608 5,776 5,950 Parking 48,000 49,440 50,923 Special Assessments 11,604 11,952 12,311 12,680 13,060 13,452 13,856 14,271 14,700 15,141 Total Potential Gross Revenue 1,323,420 1,679,631 2,037,071 2,391,622 2,555,039 2,367,828 2,621,439 2,589,695 3,034,893 3,131,275
General Vacancy (126,979) (191,628) (89,322) (198,089) (195,529)Effective Gross Revenue 1,323,420 1,679,631 2,037,071 2,264,643 2,363,411 2,367,828 2,532,117 2,589,695 2,836,804 2,935,746
Operating Expenses Management Fees 62,895 64,782 66,725 68,727 70,789 72,913 75,100 77,353 79,674 82,064
Compensation 51,912 53,469 55,073 56,726 58,427 60,180 61,986 63,845 65,761 67,733
Supplies 4,264 4,392 4,524 4,659 4,799 4,943 5,091 5,244 5,402 5,564
Janitorial 161,542 166,388 171,380 176,521 181,817 187,271 192,890 198,676 204,637 210,776
Contract Services 132,707 136,688 140,789 145,013 149,363 153,844 158,459 163,213 168,109 173,153
Repairs/Maintenance 126,894 130,701 134,622 138,660 142,820 147,105 151,518 156,064 160,746 165,568 Electricity 140,079 144,281 148,610 153,068 157,660 162,390 167,262 172,280 177,448 182,771 Water/Sewer 38,184 39,330 40,509 41,725 42,976 44,266 45,594 46,962 48,370 49,821
Administrative 19,297 19,876 20,472 21,086 21,719 22,371 23,042 23,733 24,445 25,178
Insurance 7,911 8,148 8,393 8,645 8,904 9,171 9,446 9,730 10,021 10,322
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
22
FINANCIAL ANALYSIS
Scheduled Prospective Cash Flow
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10NOV-2015 NOV-2016 NOV-2017 NOV-2018 NOV-2019 NOV-2020 NOV-2021 NOV-2022 NOV-2023 NOV-2024
Operating Expenses (continued)
Real Estate Taxes 178,082 183,424 188,927 194,595 200,433 206,446 212,639 219,018 225,589 232,357
Tax protest 8,685 8,946 9,214 9,490 9,775 10,068 10,370 10,681 11,002 11,332
Taxes- Licensing & Fees 240 247 255 262 270 278 287 295 304 313
Total Operating Expenses 932,692 960,672 989,493 1,019,177 1,049,752 1,081,246 1,113,684 1,147,094 1,181,508 1,216,952
Net Operating Income 390,728 718,959 1,047,578 1,245,466 1,313,659 1,286,582 1,418,433 1,442,601 1,655,296 1,718,794
Debt Service
Interest Payments 264,955 258,688 252,150 245,329 238,211 230,786 223,038 214,955 206,522
Principal Payments 144,599 150,866 157,404 164,225 171,343 178,768 186,516 194,599 203,032
Total Debt Service 409,554 409,554 409,554 409,554 409,554 409,554 409,554 409,554 409,554
Leasing & Capital Costs
Tenant Improvements 563,250 443,901 1,293,003 183,526 474,577 404,000 1,223,590 110,407 185,339
Leasing Commissions 196,640 155,030 323,331 63,133 163,254 138,977 321,206 37,980 63,757
Total Leasing & Capital Costs 759,890 598,931 1,616,334 246,659 637,831 542,977 1,544,796 148,387 249,096
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
23
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
FINANCIAL ANALYSIS
Expense Reimbursements
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10FOR THE YEARS ENDING NOV-2015 NOV-2016 NOV-2017 NOV-2018 NOV-2019 NOV-2020 NOV-2021 NOV-2022 NOV-2023 NOV-2024
Reimbursable Expenses Management Fees $62,895 $64,782 $66,725 $68,727 $70,789 $72,913 $75,100 $77,353 $79,674 $82,064
Compensation 51,912 53,469 55,073 56,726 58,427 60,180 61,986 63,845 65,761 67,733
Supplies 4,264 4,392 4,524 4,659 4,799 4,943 5,091 5,244 5,402 5,564
Janitorial 161,542 166,388 171,380 176,521 181,817 187,271 192,890 198,676 204,637 210,776 Contract Services 132,707 136,688 140,789 145,013 149,363 153,844 158,459 163,213 168,109 173,153
Repairs/Maintenance 126,894 130,701 134,622 138,660 142,820 147,105 151,518 156,064 160,746 165,568
Electricity 140,079 144,281 148,610 153,068 157,660 162,390 167,262 172,280 177,448 182,771
Water/Sewer 38,184 39,330 40,509 41,725 42,976 44,266 45,594 46,962 48,370 49,821
Administrative 19,297 19,876 20,472 21,086 21,719 22,371 23,042 23,733 24,445 25,178
Insurance 7,911 8,148 8,393 8,645 8,904 9,171 9,446 9,730 10,021 10,322
Real Estate Taxes 178,082 183,424 188,927 194,595 200,433 206,446 212,639 219,018 225,589 232,357
Tax protest 8,685 8,946 9,214 9,490 9,775 10,068 10,370 10,681 11,002 11,332
Taxes- Licensing & Fees 240 247 255 262 270 278 287 295 304 313
Total Reimbursable Expenses $932,692 $960,672 $989,493 $1,019,177 $1,049,752 $1,081,246 $1,113,684 $1,147,094 $1,181,508 $1,216,952
Calendar Year Reimbursable Operating Expenses used for Reimbursement Calculations
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10FOR THE YEARS ENDING DEC-2014 DEC-2015 DEC-2016 DEC-2017 DEC-2018 DEC-2019 DEC-2020 DEC-2021 DEC-2022 DEC-2023
Reimbursable Expenses Management Fees $61,216 $63,052 $64,944 $66,892 $68,899 $70,966 $73,095 $75,288 $77,546 $79,873 Compensation 50,526 52,042 53,603 55,211 56,867 58,573 60,331 62,141 64,005 65,925 Supplies 4,150 4,275 4,403 4,535 4,671 4,811 4,956 5,104 5,257 5,415 Janitorial 157,229 161,946 166,804 171,808 176,963 182,271 187,740 193,372 199,173 205,148 Contract Services 129,164 133,039 137,030 141,141 145,375 149,736 154,228 158,855 163,621 168,530
Repairs/Maintenance 123,506 127,211 131,028 134,958 139,007 143,177 147,473 151,897 156,454 161,147 Electricity 136,339 140,429 144,642 148,981 153,451 158,054 162,796 167,680 172,710 177,892 Water/Sewer 37,165 38,279 39,428 40,611 41,829 43,084 44,376 45,708 47,079 48,491 Administrative 18,782 19,345 19,926 20,523 21,139 21,773 22,426 23,099 23,792 24,506 Insurance 7,700 7,931 8,169 8,414 8,666 8,926 9,194 9,470 9,754 10,046 Real Estate Taxes 173,327 178,527 183,883 189,400 195,081 200,934 206,962 213,171 219,566 226,153 Tax protest 8,453 8,707 8,968 9,237 9,514 9,799 10,093 10,396 10,708 11,029 Taxes- Licensing & Fees 234 241 248 255 263 271 279 287 296 305 Total Reimbursable Expenses $907,791 $935,024 $963,076 $991,966 $1,021,725 $1,052,375 $1,083,949 $1,116,468 $1,149,961 $1,184,460
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
24
FINANCIAL ANALYSIS
Expense Reimbursements
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10FOR THE YEARS ENDING NOV-2015 NOV-2016 NOV-2017 NOV-2018 NOV-2019 NOV-2020 NOV-2021 NOV-2022 NOV-2023 NOV-2024
Resulting Fiscal Year Property Expense Reimbursement RevenueReimbursable Expenses
Management Fees $1,129 $1,834 $2,737 $4,175 $6,020 $6,055 $5,751 $4,704 $5,016 $6,414
Compensation 931 1,512 2,259 3,445 4,970 4,998 4,749 3,881 4,141 5,297
Supplies 75 127 188 286 410 411 388 319 343 432
Janitorial 2,899 4,706 7,027 10,723 15,464 15,548 14,775 12,082 12,880 16,481 Contract Services 2,381 3,867 5,773 8,809 12,702 12,773 12,136 9,924 10,580 13,538
Repairs/Maintenance 2,275 3,698 5,520 8,423 12,145 12,217 11,605 9,491 10,117 12,946
Electricity 2,512 4,083 6,093 9,297 13,407 13,484 12,809 10,476 11,170 14,291
Water/Sewer 686 1,114 1,660 2,534 3,658 3,674 3,492 2,856 3,045 3,896
Administrative 346 562 840 1,281 1,846 1,859 1,764 1,444 1,539 1,968
Insurance 141 232 346 527 756 760 723 592 629 808
Real Estate Taxes 3,194 5,188 7,744 11,822 17,045 17,141 16,285 13,320 14,203 18,167
Tax protest 156 252 378 576 830 834 795 650 692 886
Taxes- Licensing & Fees 3 7 7 12 26 22 19 13 18 27
Total Reimbursable Expenses $16,728 $27,182 $40,572 $61,910 $89,279 $89,776 $85,291 $69,752 $74,373 $95,151
Percentage of Reimbursable Expenses Collected as Expense Reimbursement
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9 YEAR 10FOR THE YEARS ENDING NOV-2015 NOV-2016 NOV-2017 NOV-2018 NOV-2019 NOV-2020 NOV-2021 NOV-2022 NOV-2023 NOV-2024
Reimbursable Expenses Management Fees 1.80% 2.83% 4.10% 6.07% 8.50% 8.30% 7.66% 6.08% 6.30% 7.82%
Compensation 1.79% 2.83% 4.10% 6.07% 8.51% 8.31% 7.66% 6.08% 6.30% 7.82%
Supplies 1.76% 2.89% 4.16% 6.14% 8.54% 8.31% 7.62% 6.08% 6.35% 7.76%
Janitorial 1.79% 2.83% 4.10% 6.07% 8.51% 8.30% 7.66% 6.08% 6.29% 7.82% Contract Services 1.79% 2.83% 4.10% 6.07% 8.50% 8.30% 7.66% 6.08% 6.29% 7.82%
Repairs/Maintenance 1.79% 2.83% 4.10% 6.07% 8.50% 8.30% 7.66% 6.08% 6.29% 7.82%
Electricity 1.79% 2.83% 4.10% 6.07% 8.50% 8.30% 7.66% 6.08% 6.29% 7.82%
Water/Sewer 1.80% 2.83% 4.10% 6.07% 8.51% 8.30% 7.66% 6.08% 6.30% 7.82%
Administrative 1.79% 2.83% 4.10% 6.08% 8.50% 8.31% 7.66% 6.08% 6.30% 7.82%
Insurance 1.78% 2.85% 4.12% 6.10% 8.49% 8.29% 7.65% 6.08% 6.28% 7.83%
Real Estate Taxes 1.79% 2.83% 4.10% 6.08% 8.50% 8.30% 7.66% 6.08% 6.30% 7.82%
Tax protest 1.80% 2.82% 4.10% 6.07% 8.49% 8.28% 7.67% 6.09% 6.29% 7.82%
Taxes- Licensing & Fees 1.25% 2.83% 2.75% 4.58% 9.63% 7.91% 6.62% 4.41% 5.92% 8.63%
Total Reimbursable Expenses 1.79% 2.83% 4.10% 6.07% 8.50% 8.30% 7.66% 6.08% 6.29% 7.82%
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
25
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
FINANCIAL ANALYSIS
Individual Loan and Debt Service Summary
Loan No. 1 – New Debt
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9FOR THE YEARS ENDING NOV-2015 NOV-2016 NOV-2017 NOV-2018 NOV-2019 NOV-2020 NOV-2021 NOV-2022 NOV-2023
Minimum Debt Service Interest Payments $264,955 $258,688 $252,150 $245,329 $238,211 $230,786 $223,038 $214,955 $206,522
Principal Payments 144,599 150,866 157,404 164,225 171,343 178,768 186,516 194,599 203,032
Total Minimum Debt Service 409,554 409,554 409,554 409,554 409,554 409,554 409,554 409,554 409,554
Reductions & Retirement
Principal Balloon or Call 4,748,649
Total Reductions & Retirement 4,748,649
Total Cash Flow Paid To Lender $409,554 $409,554 $409,554 $409,554 $409,554 $409,554 $409,554 $409,554 $5,158,203
Principal Balance Summary
Beginning Principal Balance $6,300,000 $6,155,401 $6,004,535 $5,847,131 $5,682,906 $5,511,563 $5,332,795 $5,146,280 $4,951,681
Periodic Principal Reductions (144,599) (150,866) (157,404) (164,225) (171,343) (178,768) (186,516) (194,599) (203,032)
Principal Balloon Payments (4,748,649)
Ending Principal Balance $6,155,401 $6,004,535 $5,847,131 $5,682,906 $5,511,563 $5,332,795 $5,146,279 $4,951,681
Interest Rates
Interest Rate on Principal 4.25% 4.25% 4.25% 4.25% 4.25% 4.25% 4.25% 4.25% 4.25%
Cash Flow Coverage Ratios
Cash to Total Interest Charged 147.47% 277.93% 415.46% 507.67% 551.47% 557.48% 635.96% 671.12% 801.51%Cash to Minimum Debt Service 95.40% 175.55% 255.79% 304.10% 320.75% 314.14% 346.34% 352.24% 404.17%
Loan To Value Ratios
Loan to Purchase Price 70.00% 68.39% 66.72% 64.97% 63.14% 61.24% 59.25% 57.18% 55.02% Loan to Capitalized Value 124.96% 66.35% 44.42% 36.38% 33.53% 33.20% 29.14% 27.65% 23.18% Loan to Lowest Present Value 73.67% 71.98% 70.22% 68.38% 66.46% 64.45% 62.36% 60.18% 57.91%
Loan to Highest Present Value 54.09% 52.85% 51.56% 50.20% 48.79% 47.32% 45.79% 44.19% 42.52%
Lenders Yields (IRR)
Base Yield to Maturity 4.25%
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
26
FINANCIAL ANALYSIS
Sources and Uses
YEAR 1 YEAR 2 YEAR 3 YEAR 4 YEAR 5 YEAR 6 YEAR 7 YEAR 8 YEAR 9FOR THE YEARS ENDING NOV-2015 NOV-2016 NOV-2017 NOV-2018 NOV-2019 NOV-2020 NOV-2021 NOV-2022 NOV-2023
Sources Of Capital Net Operating Gains $390,728 $718,959 $1,047,578 $1,245,466 $1,313,659 $1,286,582 $1,418,433 $1,442,601 $1,655,296
Debt Funding Proceeds 6,300,000
Initial Equity Contribution 2,700,000 Net Proceeds from Sale 22,177,987
Defined Sources Of Capital 9,390,728 718,959 1,047,578 1,245,466 1,313,659 1,286,582 1,418,433 1,442,601 23,833,283
Required Equity Contributions 778,716 289,526 978,310 511,749
Total Sources Of Capital $10,169,444 $1,008,485 $2,025,888 $1,245,466 $1,313,659 $1,286,582 $1,418,433 $1,954,350 $23,833,283
Uses Of Capital
Property Purchase Price $9,000,000 Total Debt Service 409,554 409,554 409,554 409,554 409,554 409,554 409,554 409,554 409,554
Tenant Improvements 563,250 443,901 1,293,003 183,526 474,577 404,000 1,223,590 110,407
Leasing Commissions 196,640 155,030 323,331 63,133 163,254 138,977 321,206 37,980
Retirement & Penalties 4,748,649
Defined Uses Of Capital 10,169,444 1,008,485 2,025,888 656,213 409,554 1,047,385 952,531 1,954,350 5,306,590
Cash Flow Distributions 589,253 904,105 239,197 465,902 18,526,693
Total Uses Of Capital $10,169,444 $1,008,485 $2,025,888 $1,245,466 $1,313,659 $1,286,582 $1,418,433 $1,954,350 $23,833,283
Unleveraged Cash On Cash Return Cash to Purchase Price -4.10% 1.33% -6.32% 11.10% 14.60% 7.21% 9.73% -1.14% 16.74%
NOI to Book Value 4.00% 6.94% 8.75% 10.19% 10.75% 10.00% 10.58% 9.65% 10.97%Cash to Purchase Price & Costs -4.10% 1.33% -6.32% 11.10% 14.60% 7.21% 9.73% -1.14% 16.74%
Leveraged Cash On Cash Return -28.84% -10.72% -36.23% 21.82% 33.49% 8.86% 17.26% -18.95% 40.64%
Cash to Initial Equity
Unleveraged Annual IRR 13.33%Leveraged Annual IRR 20.80%
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
27
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
FINANCIAL ANALYSIS
Assumptions
Property Timing
Property Operating Parameters
Start of Analysis December 2014
End of Analysis November 2023
Analysis Period Nine Years
MARKET RENTS
Square Feet Per Year $18.50
Lease Type Base Years
GROWTH RATES:
New Rents $18.50 per Sq Ft
Year 1 $18.50 per Sq Ft
Year 2 $19.50 per Sq Ft
Year 3 $20.50 per Sq Ft
Year 4 3% Annual Increases
Operating Expenses 3.00%
Real Estate Taxes 3.00%
OPERATING EXPENSES (YEAR 1):
Real Estate Taxes $178,082
Insurance $7,911
CAM 683,804
Management Fee $62,895
Total Operating Expenses $932,692
Amount Reimbursed by Tenants $16,948
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
28
FINANCIAL ANALYSIS
Assumptions
MARKET LEASING ASSUMPTIONS NEW TENANTS RENEWAL TENANTS
Renewal Probability 75% 75%
Market Rent (SF/YR) $18.50 per square foot $18.50 per square foot
Downtime 6 months 6 months
Tenant Improvements $25.00 per square foot $12.50 per square foot
Leasing Commissions $8.75 per square foot $4.25 per square foot
Rent Escalation 50 cents per year 50 cents per year
Lease Term 5 years 5 years
Lease Type Base Stop Base Stop
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
30
FINANCIAL ANALYSIS
Rent Roll - Confidentiality Agreement
This will serve to confirm our agreement concerning cer-tain material, data and information (herein “Evaluation Material”) which we will make available to you for study in connection with a possible purchase.
We are prepared to furnish you with the Evaluation Material in connection with discussions and negotiations concerning a possible transaction involving the Property only on the condition that you treat such Evaluation Material confidentially as detailed below and confirm cer-tain representations to us. Therefore, as a prerequisite to us furnishing to you the Evaluation Material, you hereby represent and agree as follows:
1. The Evaluation Material furnished to you will be used by you solely for the evaluating a possible transaction exclusively for your own account as a principal in this transaction. Therefore, you agree to keep all Evaluation Material strictly confidential; provided, however, that any such Evaluation Material may be disclosed to your direc-tors, officers, employees, lawyers, accountants and lenders (“Representatives”) who need to know such information for the purpose of assisting you with your possible purchase of the Property. Such Representatives shall be informed by you of the confidential nature of such information, shall be directed by you to treat such information with strict confidence and shall agree to be bound by the provisions of this agreement. You are liable for any Representatives breach of this agreement.
You will not, and will cause your Representatives to not, copy or duplicate the Evaluation Material (except that you may copy Evaluation Material for your Representatives). You will return, and will cause your Representatives to re-turn, the Evaluation Material to us promptly if you decide not to go forward with discussions or if return is requested by us. You agree that we have no adequate remedy at law if you violate any terms of this agreement. In such event, we will have the right, in addition to any other right we may have, to seek injunctive relief to restrain any breach or threatened breach by you or your Representatives of this agreement.
Although we have endeavored, for your convenience, to include in the Evaluation Material information which we
believe to be relevant for the purpose of helping you in your evaluation of the Property for possible purchase, you understand and acknowledge that we make and have made no representation or warranty to you as to the accuracy or completeness of the Evaluation Material and have made no attempt to verify the data contained therein. You agree that we will not have any liability to you as a result of your use of the Evaluation Material and it is understood that you are expected to perform your own studies and are re-sponsible for such diligence investigations and inspections of the Property, including investigation of any environ-mental conditions, as you deem necessary of desirable and as permitted by agreement with us.
2. Your obligations to keep the Evaluation Material confi-dential shall not include information that: (i) is or becomes publicly available other than as a result of acts by you or your Representatives in breach of this agreement; or (ii) your counsel’s advise must be disclosed pursuant to a sub-poena or other court order, but only to the extent specified in such subpoena or court order; provided prior to comply-ing with any such order you shall give written notice to us that such demand has been made upon you and to the extent not legally prohibited you shall provide us with an opportunity to contest any such direction or order. 3. That Seller expressly reserves the right, at their sole discretion, to withdraw property from the market, modify seller’s marketing plan or to reject any and all expressions of interest or offers to purchase the Property and/or to terminate discussions with any entity at any time with or without notice. Seller has no legal commitment or obli-gation to any entity reviewing the Evaluation Material or making any offer to purchase unless and until a written purchase and sales agreement has been executed and all obligations thereunder satisfied or waived.
4. Broker shall assist in presenting any offer to acquire such property and in negotiating the terms of any such acquisi-tion. Buyer understands that Agent may have presented the subject property to multiple buyers. Broker shall not, however, have authority to bind you to any contract or agreement. Additionally, Broker shall not be responsible for performing any due diligence or other investigation
of any property, or for providing professional advice with respect to any legal, tax, engineering, construction or haz-ardous materials issues. Except for information regarding your personal financial condition and the negotiations of the terms of a purchase agreement between you and Seller, you agree that the relationship with the Broker is at arm’s length and is neither confidential nor fiduciary in nature. Both you and Broker agree not to take any action which would deny the other the benefits of this Agreement.
5. It is expressly understood that any contact with any ten-ants of the subject property; or with property management is prohibited. Property showings are by appointment only. This agreement expresses the entire agreement of the par-ties and supersedes any and all previous agreements between the parties with regard to the subject matter hereof. There are no other understandings, oral or written, which in any way alter or enlarge its terms, and there are no warranties or representations of any nature whatsoever, either expressed or implied, except as set forth herein. Any future modification of this Agreement will be effective only if it is in writing and signed by the party to be charged.
ACCEPTED AND AGREED to this ___ Day of _____________, 2014
________________________________________(Signature of Principal)
By: ______________________ Title:___________Company:__________________________________Address:____________________________________City: __________________ State: ___ Zip:_______Phone: ______________ Fax:____________________Email: _____________________________________
__________________________________________(Signature of Broker)By: John R. Abuja Title: Vice President InvestmentsCompany: Marcus & MillichapAddress: 333 West Wacker Drive, Suite #100City: Chicago State: IL Zip: 60606Phone: 312.327.5412 (direct) Fax: 312.327.5410Email: [email protected]
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
31
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
FINANCIAL ANALYSIS
Rent Roll
Rent Roll, Stacking Plan and Floor Plans Available Upon Submission of Executed Confidentiality Agreement
competitiveC O M P E T I T I V E P R O P E R T Y S E T
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
34
COMPETITIVE PROPERTY SET
1 2000 Clearwater Drive 2000 Clearwater Drive, Oak Brook, IL, 60523
COMMENTS:
2 1717 Park Street 1717 Park Street, Naperville, IL, 60563
COMMENTS:
Recent Sales - Unstabilized Assets
Two TransAm Plaza (Subject Property) 2 TransAm Plaza Drive, Oak Brook Terrace, IL 60181
COMMENTS: Subject Property
Sales Price: Undisclosed
Percent Down: 30%
Gross Leasable Area (GLA): 117,717
Occupancy: 46%
Year Built: 1983
Close of Escrow: 1/30/2012
Sales Price: $10,000,000
Percent Down: n/a
Cap Rate: Vacant
Price/SF: $50.44
Gross Leasable Area (GLA): 198,250
Occupancy: 0%
Year Built: 1971
Close of Escrow: 1/16/2014
Sales Price: $5,722,500
Percent Down: 30%
Cap Rate: 10.9%
Price/SF: 50.19
Gross Leasable Area (GLA): 114,016
Occupancy: 70%
Year Built: 1986
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
35
Two TransAm Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
COMPETITIVE PROPERTY SET
3 Woodland Corporate Tower - Woodlake Corporate Park 1333 Butterfield Road, Downers Grove, IL, 60515
COMMENTS:
Recent Sales - Unstabilized Assets
Close of Escrow: 8/17/2012
Sales Price: $11,500,000
Percent Down: 100%
Cap Rate: 8.5%
Price/SF: $62.63
Gross Leasable Area (GLA): 183,619
Occupancy: 39%
Year Built: 1984
4 711 Jorie Boulevard 711 Jorie Boulevard, Oak Brook, IL, 60523
COMMENTS: Class B building. Seller vacated 50% of the building at closing.
Sales Price: $12,225,000
Percent Down: n/a
Cap Rate: Undisclosed
Price/SF: $61.08
Gross Leasable Area (GLA): 200,162
Sales Occupancy: 96%
Year Built: 1980
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
36
COMPETITIVE PROPERTY SET
1 Corporate Lakes IV 2275 Cabot Drive, Lisle, IL, 605
COMMENTS: Class A Construction
2 750 Commons Drive 750 Commons Drive, Aurora, IL, 60504
COMMENTS: Net leased to Westell through September 2017
Recent Sales - Stabilized Assets
Two TransAm Plaza (Subject Property) 2 TransAm Plaza Drive, Oak Brook Terrace, IL 60181
COMMENTS: Subject Property
Sales Price: Subject to Bid
Percent Down: 30%
Gross Leasable Area (GLA): 117,717
Occupancy: 46%
Year Built: 1983
Sales Price: $17,700,000
Percent Down: n/a
Cap Rate: 7.9%
Price/SF: $187.55
Gross Leasable Area (GLA): 94,375
Occupancy: 100%
Year Built: 1996
Sales Price: $14,900,000
Percent Down: n/a
Cap Rate: 14.0%
Price/SF: $140.69
Gross Leasable Area (GLA): 112,665
Occupancy: 100%
Year Built: 1996
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
37
Two TransAm Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
COMPETITIVE PROPERTY SET
3 Allstate Building 9022 Heritage Parkway, Woodridge, IL, 60517
COMMENTS: 16,330 Square Feet available for sublease at $16.00 per square foot (gross)
4
Recent Sales Map - Stabilized Assets
Sales Price: $13,358,000
Percent Down: n/a
Cap Rate: 7.2%
Price/SF: $141.76
Gross Leasable Area (GLA): 94,233
Occupancy: 100%
Year Built: 2002
1818 Swift Drive 1818 Swift Drive, Oak Brook, IL, 60523
COMMENTS: Class B building
Sales Price: $7,856,000
Percent Down: n/a
Cap Rate: User Sale
Price/SF: $91.45
Gross Leasable Area (GLA): 86,000
Occupancy: 100%
Year Built: 1974
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
38
COMPETITIVE PROPERTY SET
5 300-310 Windsor Drive 300-310 Windsor Drive, Oak Brook, IL, 60523
COMMENTS: Buyer was the major tenant of the building
6 Westings Corporate Center 2056 Westings Center, Naperville, IL, 60563
COMMENTS: Arms-length investment sale
Recent Sales Map - Stabilized Assets
Sales Price: $10,250,000
Percent Down: n/a
Cap Rate: User Sale
Price/SF: $104.93
Gross Leasable Area (GLA): 97,686
Occupancy: 100%
Year Built: 1969
Sales Price: $27,250,000
Percent Down: n/a
Cap Rate: 9.6%
Price/SF: $154.28
Gross Leasable Area (GLA): 176.631
Occupancy: 95%
Year Built: 154.28
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
39
Two TransAm Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
COMPETITIVE PROPERTY SET
4
5
1
Rent Comparables
2 TransAm Plaza (Subject)
1 Oakbrook Office Center
2 600 Enterprise Drive
3 915 Harger
4 Oak Creek Center
5 Oakmont Corporate Center I
Rent Comparables
2 TransAm Plaza
23
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
40
COMPETITIVE PROPERTY SET
Two TransAm Plaza (Subject Property) 2 TransAm Plaza Drive, Oak Brook Terrace, IL 60181
COMMENTS: Subject Property
1 Oak Brook Office Center 2805 Butterfield Road, Oak Brook, IL 60523
2 600 Enterprise Drive 600 Enterprise Drive, Oak Brook, IL 60523
Rent Comparables
Date Surveyed: 9/5/2014
Occupancy: 46%
Rent/SF: $18.50
Gross Leasable Area (GLA): 117,717
Available SF: 55,493
Year Built: 1983
Lot Size: Will fill this out
Lease Type: Modified Gross
Date Surveyed: 9/5/2014
Occupancy: 95%
Rent/SF: $20.00
Gross Leasable Area (GLA): 49,417
Available SF: 2,256
Year Built: 1980
Lease Type: Modified Gross
Date Surveyed: 9/5/2014
Occupancy: 91%
Rent/SF: $20.00
Gross Leasable Area (GLA): 38,457
Available SF: 3,571
Year Built: 1970
Lease Type: Modified Gross
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
41
Two TransAm Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
COMPETITIVE PROPERTY SET
3 915 Harger 915 Harger, Oak Brook, IL 60523
4 Oak Creek Center 1000-1070 Oak Creek Drive, Lombard, IL 60148
5 Oakmont Corporate Center I 900 Oakmont Lane, Westmont, IL 60559
Rent Comparables
Date Surveyed: 9/5/2014
Occupancy: 64%
Rent/SF: $20.00
Gross Leasable Area (GLA): 70,497
Available SF: 26,255
Year Built: 1973/1994
Lease Type: Modified Gross
Date Surveyed: 9/5/2014
Occupancy: 42%
Rent/SF: $18.75
Gross Leasable Area (GLA): 40,000
Available SF: 24,000
Year Built: 1998
Lease Type: Modified Gross
Date Surveyed: 9/5/2014
Occupancy: 42%
Rent/SF: $18.50
Gross Leasable Area (GLA): 74,279
Available SF: 18,498
Year Built: 1985
Lease Type: Modified Gross
overviewM A R K E T O V E R V I E W
MARKET OVERVIEW
45
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
Oakbrook Terrace Overview
Oakbrook Terrace, Illinois is located in central DuPage County approximately 17 miles west of Chicago . For the business community, it boasts easy access to four major interstate highways, (I-55, I-88, I-290, I-294 and I-355), providing convenient access to downtown Chicago, O’Hare International and Midway Airports, and to the sur-rounding region .
Prestigious residential areas, sophisticated shopping, and a distinctive commercial district make this location one of the most desirable in the country . Oakbrook Terrace is the home to over 4,000,000 square feet of Office Development . Oakbrook Terrace is one of the premier addresses for corporations and families within the Chicago metropolitan area . The corporate headquarters for several high-profile corporations such as McDonald’s, Ace Hardware, Federal Signal Corporation, Blistex, Lions Club International, and the Radiology Society of North America take residence in Oakbrook Terrace . The city is also the location for The Chicago Automobile Trade Association, the largest Automobile Trade Association in America and the thirty-one story Oakbrook Terrace Tower, the tallest office building west of downtown Chicago to the Rocky Mountains . Residents benefit from having world-class medical care and some of the best schools in Illinois nearby .
MARKET OVERVIEW
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
46
MARKET OVERVIEW
47
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Forest Square
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. © 2013 Marcus & Millichap ACT ID U0670048
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. © 2013 Marcus & Millichap ACT ID U0670048
Chicago
LakeMichigan
LakeCalumet
Sanit
ary an
d Ship
LittleCalumet
River
Chicago O'HareInternational Airport
Chicago Meigs Field
Chicago MidwayAirport
LansingMunicipal
Airport
JolietPark
DistrictAirport
Clow Airport
GlenviewNaval
Air Station
Pal-WaukeeAirport
Fermi NationalAcceleratorLaboratory
Fort SheridanUSMR
DycheStadium
Chicago Historical Society
Navy Pier
Lincoln Park Zoo
WrigleyField
ArgonneNational
Laboratory
Univ. ofChicago
Chicago Stadium
HawthorneRace Course
Brook�eldZoo
CampbellAirport
GaltAirport
Lake in theHills Airport
MARQUETTEPARK
HUMBOLDTPARK
GRANTPARK
BURNHAMPARK
JACKSONPARK
LINCOLNPARK
EvergreenPark
Oak Lawn
Orland Park
Frankfort
TinleyPark
Burbank
Summit
Riverdale
LockportPlainfield
Montgomery
NorthAurora
Geneva
St.Charles
WestChicago
Romeoville
Woodridge
WheatonWinfield
Warrenville Lisle
GlenEllyn
DownersGrove
Algonquin
Lake inthe Hills
IslandLake
PrairieGrove
Wauconda LakeForest
HighlandPark
Winnetka
Wilmette
Buffalo Grove
Northbrook
GlenviewEvanston
ChicagoHeights
CountryClubHills
Markham
RoundLake
Round LakePark
GagesLake
Hainesville
GreenOaksLibertyville Lake
Bluff
VernonHills
WonderLake
Lakemoor
BullValley
Cicero
Naperville
SouthElgin
Schaumburg
ArlingtonHeights
Mount ProspectDes
Plaines Skokie
Joliet
Mchenry
CrystalLake
Grayslake
Mundelein
NorthChicago
CHICAGO
WILL CO
CO
OK
CO
DU PAGE CO
COOK CODU PAGE CO
KANE CO
MC HENRY CO
ILLI
NO
IS
IND
IAN
A
94
94
9090
90
55
55
55
80
80
80
88355
88
294
80294 80
94
294
9457
90
90
90/94
290
290
290
294
294
Forest SquARE
Market Highlights
Third Largest Metropolitan Area in the Nation
■■ The Chicago metro population trails only New York City and Los Angeles in size .
Wealth of Intellectual Capital
■■ The number of corporate headquarters in Chicago is second only to New York City .
Large, Diverse Employment Base
■■ Chicago’s workforce of more than 4 .3 million individuals is employed in an array of industries .
GeographyThe greater Chicagoland area, bounded to the east by Lake Michigan, expands over a 5,000-square- mile region in northeastern Illinois . The city of Chicago is generally flat, with the Chicago and Calumet rivers running through the municipality . North of the city are steep bluffs and ravines traversing along Lake Michigan . Along the lake south of the city and into Indiana are sand dunes . The greatest growth in the Chicago metro over the past 20 years occurred in the western region . This area, with its flat terrain and fertile soil, has historically been dominated by agricultural uses . Year after year, developers continue to acquire farmland and convert it to commercial and residential uses .
MARKET OVERVIEW
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
48
MARKET OVERVIEWE
XE
CU
TIV
ES
UM
MA
RY
PR
OP
ER
TY
DE
SC
RIP
TIO
NFI
NA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Forest Square
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. © 2013 Marcus & Millichap ACT ID U0670048
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. © 2013 Marcus & Millichap ACT ID U0670048
48
Chicago
MetroThe Chicago metro encompasses a 13-county region with more than 300 incorporated municipalities and a population of more than 9 .5 million . While the CBD provides amenities common in large cities, the suburbs offer family-oriented neighborhoods . As a result, more than 40 percent of Illinois residents live in the suburbs of Chicago .
InfrastructureChicago’s transportation and technology infrastructures rank among the largest and most efficient in the world . These systems connect the region to global markets . An extensive interstate and highway network helps make the area a leading intermodal distribution point . Most major rail freight carriers pass through the city, with some connecting to the Port of Chicago . Several Amtrak passenger routes originate from Union Station located in the downtown area .
Metra provides commuter-rail service throughout the area, and the Chicago Transit Authority operates the bus network and the Chicago L, the elevated light rail . PACE is the suburban bus system .
The region has three international airports - O’Hare, one of the world’s busiest airports; Midway; and Gary/Chicago - as well as seven smaller general aviation facilities, that provide air service .
AIRPORT
■■ O’Hare International Airport
■■ Midway International Airport
■■ Gary/Chicago International Airport
MAJOR ROADWAYS
■■ Interstates 43, 55, 57, 80, 88, 90, 94, 190, 290, 294 and 355
RAIL
■■ Freight - BNSF, Union Pacific, CSX, Norfolk Southern
■■ Passenger - Amtrak, Metra
■■ Commuter - Chicago L
CITY IS:
■■ 86 miles from Milwaukee
■■ 238 miles from Detroit
■■ 409 miles from Minneapolis
■■ 790 miles from New York City
LARGEST COUNTIES: CITYChicago 2,717,100
Aurora 200,700
Joliet 148,300
Naperville 143,000
Elgin 109,700
Kenosha 100,100
2011 Estimate Sources: Marcus & Millichap Research Services, AGS
MARKET OVERVIEW
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WTwo TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
50
MARKET OVERVIEW
49
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Forest Square
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. © 2013 Marcus & Millichap ACT ID U0670048
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. © 2013 Marcus & Millichap ACT ID U0670048
EconomyThe Chicago metro’s economy is one of the largest in the nation, and is growing 1 .8 percent per year . Although its economy bowed under pressures of the recession, GMP and retail sales are rising again as local conditions improve, though lag the national rate .
The region’s greatest strength lies in its diversification, which helps the area weather downturns in specific industries as other sectors counterbalance their impact .
Chicago’s centralized location, educated work force and relatively affordable cost of living, compared to the coasts, attract many businesses . Today, 29 Fortune 500 companies are headquartered in the metro in industries ranging from finance to manufacturing .
Chicago maintains a large concentration of financial companies, given its status as the headquarters of the seventh district of the Federal Reserve, the Chicago Board of Trade and the Chicago Mercantile Exchange .
The city also is a major global convention destination, as McCormick Place is one of the largest meeting facilities in the world, attracting a variety of trade shows and exhibitions .
Chicago has a bright, long-term outlook underpinned by its exports, streamlined manufacturing operations and growing high-tech sector .
Chicago
MARKET OVERVIEW
51
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
MARKET OVERVIEW
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
W
Forest Square
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. © 2013 Marcus & Millichap ACT ID U0670048
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. © 2013 Marcus & Millichap ACT ID U0670048
50
technology and biotech components of the region’s economy .
The greatest driver of diversification, however, is a surge in the local business services sector . Throughout the 1990s, Chicago was one of the nation’s leaders in business-services job growth . The professional and business services sector now comprises 17 percent of total metro employment and will expand by 2 percent annually through the next five years .
Chicago has long been a trade and transportation center of the Midwest . It contains three international airports, major port facilities with access to the Great Lakes, a large rail hub, and a network of roadways, all of which make transportation of goods economical . Trade, transportation and utilities is the largest job sector, with 20 percent of the work force . Growth of 1 .2 percent annually is projected over the next five years .
LaborChicago boasts a nearly 4 .5 million person work force that is considered one of the most diverse and well-trained of any U .S . city . A vast array of highly ranked educational institutions will provide a constant pool of talented employees to the local work force . The labor pool will increase at an annual rate of 1 .8 percent over the next five years with the addition of more than 400,000 jobs . Over the past 30 years, Chicago successfully decreased its reliance on manufacturing; traditional manufacturers accounted for nearly 30 percent of the work force in 1970 but account for only 10 percent today . The movement from traditional manufacturing toward high-tech industries bolstered the
Chicago
CHANGE IN EMPLOYMENT MAP
MARKET OVERVIEW
53
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
MARKET OVERVIEW
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
W
Forest Square
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. © 2013 Marcus & Millichap ACT ID U0670048
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. © 2013 Marcus & Millichap ACT ID U0670048
52
EmployersChicago’s deep labor pool, intellectual capabilities, access to capital markets, and mature infrastructure have attracted and retained some of the most revered corporations in the world . Chicago serves as the headquarters for 29 Fortune 500 companies .
The trade, transportation and utilities sector is the largest employer in Chicago, with United Continental Holdings, Exelon and Walgreens all based locally .
Chicago’s financial services segment is buoyed by a large commercial banking industry that contains more than 300 banks, including the headquarters of several large financial institutions . The presence of the Chicago Mercantile Exchange, Chicago Board of Trade, Chicago Stock Exchange and Chicago Board Options Exchange underscores the city’s financial stature .
While major corporations abound, Chicago’s entrepreneurial and small-company community accounts for most of its economic makeup . Chicago is home to one of the nation’s largest biotech incubators and several scientific institutions . The metro’s technical infrastructure, access to venture capital, and presence of major firms such as Motorola and Abbott Labs provide fertile ground for this rapidly expanding industry .
City
EMPLOYMENT PIE CHART
Abbott Labs
Advocate Healthcare
Walmart
Motorola Inc.
United Continental Holdings,
Inc.
Allstate Corp.
Walgreens
Target
J.P. Morgan Chase & Co.
AT&T
MAJOR EMPLOYERS
MARKET OVERVIEW
55
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
MARKET OVERVIEW
53
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Forest Square
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. © 2013 Marcus & Millichap ACT ID U0670048
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. © 2013 Marcus & Millichap ACT ID U0670048
DemographicsMore than 9 .5 million people live in the Chicago area, making it the third most populous metropolitan area in the country . Like many other Midwestern and Northeastern metros, the ongoing population shift from north to south continues to challenge the metro . As a result, population growth over the next five years in Chicago will lag the national average . Looking ahead, increased job creation will attract new residents to the region, boosting population . Over the past decade, the western suburbs recorded the largest population gains, particularly in Aurora, Naperville and Joliet . Renewed urbanism is playing a major role in growth within the city of Chicago, as young professionals and empty-nesters return to the urban core . An influx of young workers and an exodus of retirees have lowered the median age in the metro to less than the national rate .
Job opportunities attract and retain highly educated people in the area . More than 33 percent of residents over the age of 25 have attained at least a bachelor’s degree, compared with less than 28 percent nationwide . In addition, 13 percent have gone on to receive a graduate or professional degree . Top-ranked institutions, such as the University of Chicago, Northwestern University, Loyola University and DePaul, will continue to supply a skilled labor pool .
City
MARKET OVERVIEW
57
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
MARKET OVERVIEW
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FIN
AN
CIA
LA
NA
LYS
ISC
OM
PAR
AB
LES
MA
RK
ET
OV
ER
VIE
WForest Square
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. © 2013 Marcus & Millichap ACT ID U0670048
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. © 2013 Marcus & Millichap ACT ID U0670048
54
The educated work force has pushed up the median household income in the region to about $62,000 per year, with an average annual rise of more than 2 percent projected through the next five years . High incomes have afforded 59 percent of residents to own their homes .
Quality of LifeChicago, dubbed the “Second City,” has something to offer to every one of its residents and visitors, whether it is legendary blues and jazz music, cultural and educational venues, professional sports, dining, entertainment, shopping, or recreational amenities .
Chicago’s relative affordability is largely due to its lower home prices . The median home price of $180,000 is significantly less than prices in other cities of its size and is below that of many smaller cities, including Seattle and Denver .
Cultural activities and venues underpin the city’s cosmopolitan lifestyle . Chicago is home to 70 museums, including the world-class Field Museum, Shedd Aquarium, Art Institute of Chicago and Adler Planetarium . The theater scene rivals the world’s best, with many troupes, dance companies, symphony orchestras, and music venues are abundant .
With Chicago’s four-season climate, the outdoor enthusiast can still enjoy an abundance of activities year round . Chicago’s amenities include numerous beaches along its 29-mile shoreline, the nation’s largest harbor system, and an elaborate lakefront and neighborhood park system perfect for jogging and biking .
Chicago
MARKET OVERVIEW
59
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
Demographic Summary
Income 1-Mile 5-Miles 10-Miles$ 0 - $ 14,999 7.1% 6.4% 6.0%$ 15,000 - $24,999 7.8% 8.2% 7.4%$ 25,000 - $34,999 10.7% 7.6% 7.4%$ 35,000 - $49,999 14.4% 10.7% 10.3%$ 50,000 - $74,999 21.0% 18.8% 17.2%$ 75,000 - $99,999 10.4% 14.4% 13.8%$100,000 - $124,999 12.4% 12.2% 11.9%$125,000 - $149,999 6.0% 7.5% 7.7%$150,000 - $200,000 3.1% 6.3% 7.5%$200,000 to $249,999 2.4% 2.7% 3.8%$250,000 + 4.8% 5.2% 7.0%2013 Median HH Income $63,185 $72,567 $77,7402013 Per Capita Income $37,929 $41,494 $43,6912013 Average HH Income $92,751 $101,895 $114,074
Population 1-Mile 3-Miles 5-Miles2000 Population 9,875 89,599 258,2332010 Population 9,504 87,562 257,8232013 Population 9,764 89,250 261,8372018 Population 10,022 90,179 264,054
Households 1-Mile 5-Miles 10-Miles2000 Households 3,673 34,373 97,1232010 Households 3,883 35,443 98,2132013 Households 3,985 36,183 99,9162018 Households 4,186 37,145 101,6622013 Average HH Size 2.38 2.44 2.592013 Daytime Population 15,510 108,243 205,1552000 Median Housing Value $168,848 $169,400 $198,9092000 Owner Occupied Housing Units 68.65% 73.69% 76.30%2000 Renter Occupied Housing Units 28.97% 22.48% 20.85%2000 Vacant 4.62% 3.51% 3.16%2013 Owner Occupied Housing Units 60.96% 71.74% 75.43%2013 Renter Occupied Housing Units 39.04% 28.26% 24.57%2013 Vacant 9.14% 5.59% 4.82%2018 Owner Occupied Housing Units 60.35% 70.92% 74.92%2018 Renter Occupied Housing Units 39.65% 29.08% 25.08%2018 Vacant 9.78% 6.00% 5.13%
MARKET OVERVIEW
61
EX
EC
UT
IVE
SU
MM
AR
YP
RO
PE
RT
YD
ES
CR
IPT
ION
FINA
NC
IAL
AN
ALY
SIS
CO
MPA
RA
BLE
SM
AR
KE
TO
VE
RV
IEW
Two TransAM Plaza
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. © 2012 Marcus & Millichap ACT ID U0000000
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. © 2012 Marcus & Millichap ACT ID U0000000
Demographic Summary
PopulationIn 2013, the population in your selected geography was 261,837 . The population has changed by 1 .39% since 2000 . It is estimated that the population in your area will be 264,054 five years from now, which represents a change of 0 .84% from the current year . The current population is 48 .4% male and 51 .5% female . The median age of the population in your area is 40 .9, compare this to the U .S . average which is 37 . The population density in your area is 3,404 .26 people per square mile .
Households There are currently 99,916 households in your selected geography . The number of households has changed by 2 .87% since 2000 . It is estimated that the number of households in your area will be 101,662 five years from now, which represents a change of 1 .74% from the current year . The average household size in your area is 2 .58 persons .
Income $53,535 . The median household income for your area has changed by 17 .28% since 2000 . It is estimated that the median household income in your area will be $93,477 five years from now, which represents a change of 20 .24% from the current year . The current year per capita income in your area is $43,691, compare this to the U .S . average, which is $28,888 . The current year average household income in your area is $114,074, compare this to the U .S . average which is $75,373 .
Race and Ethnicity The current year racial makeup of your selected area is as follows: 82 .28% White, 5 .00% African American, 0 .18% Native American and 7 .34% Asian/Pacific Islander . Compare these to U .S . averages which are: 72 .20% White, 12 .65% African American, 0 .96% Native American and 5 .01% Asian/Pacific Islander . People of Hispanic origin are counted independently of race . People of Hispanic origin make up 10 .01% of the current year population in your selected area . Compare this to the U .S . average of 16 .55% .
Housing The median housing value in your area was $198,909 in 2000, compare this to the U .S . average of $110,781 for the same year . In 2000, there were 76,507 owner occupied housing units in your area and there were 20,908 renter occupied housing units in your area . The median rent at the time was $741 .
Employment In 2013, there are 205,155 employees in your selected area, this is also known as the daytime population . The 2000 Census revealed that 76 .1% of employees are employed in white-collar occupations in this geography, and 23 .8% are employed in blue-collar occupations . In 2013, unemployment in this area is 4 .26% . In 2000, the median time traveled to work was 24 .3 minutes .
Geography: --- 5 Miles
Demographic data © 2010 by Experian/Applied Geographic Solutions.
exclusively listedExclusively listed by:
OFFICES NATIONWIDE
www.marcusmillichap.com
John R. Abuja, CCIM, SIOR, NAIOPVice President InvestmentsSenior Director, National Office and Industrial Properties GroupCHICAGO DOWNTOWN OFFICETel: (312) 327-5412Fax: (312) [email protected] License: IL: 471.007675