texas roadhouse - issenbergbritti.comissenbergbritti.com/.../pdf/texas-roadhouse-florida... ·...

Texas Roadhouse33090 South Dixie Highway, Florida City, FL 33034

Offering MeMOranduM

REPRESENTATIVE PHOTO

NEW CONSTRUCTION

https://youtu.be/v1iNzHUhLrk

CON F I DE N T I A L I T Y A N D DI S C L A I M E R

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

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

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

NON-ENDORSEMENT NOTICE

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

N E T L E A S E DI S C L A I M E R

Marcus & Millichap hereby advises all prospective purchasers of Net Leased property as follows:

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

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

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

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

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

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

ExCLuSIvELY LISTED

ExCLuS IvELy L ISTEd By:

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

RONALD ISSENBERG vice President Investments Senior director, National Retail GroupMIAMI OFFICEOffice: (786) [email protected]

Table of Contents

ExECuTIvE SuMMARy........................................................7 FINANCIAL ANALySIS......................................................... 9-10

PROPERTy dESCRIPTION...................................................11-14 dEMOGRAPHIC ANALySIS..................................................15-16

Texas Roadhouse, Florida City, FL

ExECuTIvE SuMMARY

7

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. © 2014 Marcus & Millichap

INvESTMENT OvERvIEwMarcus & Millichap is pleased to present a rare opportunity to acquire a 15-

Year Corporately Guaranteed NNN Ground Lease with Texas Roadhouse. There

are 10 Percent scheduled increases in rent every Five Years in the initial term,

as well as the option periods. This site is located on US1/South Dixie Highway

just 42 Miles south of Downtown Miami in Florida City. With accessibility from

US-1 and the Florida Turnpike to the east, the immediate area is home to

national retailers Home Depot, BJ’s Wholesale Club, Best Buy, Mattress Firm,

Panda Express, AutoZone, Bank of America, Chase, Payless Shoe Source, and

Krispy Kreme, among others.

Texas Roadhouse, Inc. (Texas Roadhouse), incorporated in 2004, is a full-

service, casual dining restaurant chain. The Company offers an assortment

of specially seasoned and aged steaks hand-cut daily on the premises, and

cooked to order over open gas-fired grills. In addition to steaks, it also offers its

guests a selection of ribs, fish, seafood, chicken, pork chops, pulled pork, and

vegetable plates, and an assortment of hamburgers, salads and sandwiches. Its

entrees include two made-from-scratch side items, and it offers all its guests

a free unlimited supply of roasted in-shell peanuts and made-from-scratch

yeast rolls. As of December 27, 2011, it leased 173 properties and owned

121 properties. As of 2015 the chain operates 450 restaurants in 49 states.

Investment Highlights■■ New 15-Year Absolute Triple-Net (NNN) Corporate Ground Lease

■■ Brand New Construction

■■ Rare Corporate Guarantee (Texas Roadhouse, Inc.)

■■ 2014 Corporate Sales Exceeded $1.58 Billion

■■ Florida - No State Income Tax

■■ Traffic Counts Exceed 38,000 Plus Vehicles Per Day




PRICING AND FINANCIAL ANALYSIS

8


The Company’s wholly owned subsidiaries include Texas Roadhouse Holdings LLC (Holdings), Texas Roadhouse Development Corporation

(TRDC), Texas Roadhouse Management Corp (Management Corp.) and Aspen Creek, LLC (Aspen Creek). The Company and its wholly

owned subsidiaries operate restaurants under the names Texas Roadhouse and Aspen Creek. Holdings also provides supervisory and

administrative services for certain other license and franchise restaurants. TRDC sells franchise rights and collects the franchise royalties

and fees. Management Corp. provides management services to Holdings, TRDC and certain other license and franchise restaurants.

Texas Roadhouse restaurants offer a variety of menu items that are designed to appeal to a range of consumer tastes. It offers an

assortment of specially seasoned and aged steaks, including 6, 8, 11 and 16 ounce Sirloins; 10, 12, 16 and 20 ounce Rib-eyes; 6 and

8 ounce Filets; Prime Rib, and T-Bones. The Company also offers its guests a selection of fish, seafood, chicken, pork chops, ribs, pulled

pork and vegetable plates, and an assortment of hamburgers, salads and sandwiches. Entree prices include made-from-scratch yeast

rolls and include the choice of two of the made-from-scratch sides: baked potato, sweet potato, steak fries, mashed potatoes, house

or Caesar salad, green beans, chili, seasoned rice, baked beans, corn, and steamed vegetables. Its menu allows guests to customize

their meals by ordering steaks that are smothered either in cheese, onions, gravy or mushrooms and baked potatoes loaded with sour

cream, cheese, bacon, and butter. Other menu items include specialty appetizers, such as the Cactus Blossom and Chicken Critters

(chicken tenders). The Company also provide a 12 & Under menu for children that includes sirloin steak, rib basket, Lil ‘Dillo Sirloin

Bites, Jr. Chicken Critters, mini-cheeseburgers, hot dog and macaroni & cheese, all served with one side item and a beverage. Most

of its restaurants feature a full bar that offers a selection of draft and bottled beer. It serves a selection of brands of liquor and wine,

as well as margaritas. Texas Roadhouse restaurants are focused to appeal to segments of the population, children, families, couples,

adults, and business persons.

Tenant Research


PRICING AND FINANCIAL ANALYSIS

9

RENT INCREASES MoNThLY RENT ANNuAL RENT

years 1-5 $10,000.00 $120,000.00

years 6-10 $11,000.00 $132,000.00

years 11-15 $12,100.00 $145,200.00

Option 1 $13,310.00 $159,720.00

Option 2 $14,641.00 $175,692.00

Base Rent ($33.75/SF) $120,000

Net Operating Income $120,000

Total Anual Return $120,000

ANNUALIZED OPERATING DATAList Price $2,400,000

Cap Rate 5.00%

Lot Size 1.813 Acres

Rentable Square Feet 7,163 SF

Price/SF (GLA) $335.06

year Built 2016

Type of Ownership Leased Fee / Ground Lease

TExaS ROadhOUSE 33090 South Dixie Highway, Florida City, FL 33034

PROPERTY RENT DATA


10This information has been secured from sources we believe to be reliable, but we make no representations or warranties, expressed or implied, as to the accuracy of the information. References to square footage or age are approximate. Buyer must verify the information and bears all risk for any inaccuracies. Any projections, opinions, assumptions or estimates used herein are for example purposes only and do not represent the current or future performance of the property. Marcus & Millichap Real Estate Investment Services is a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2014 Marcus & Millichap

TENANT LEASE ABSTRACTTENANT OVERVIEw

Tenant Trade Name Texas Roadhouse

Tenant Corporate Store

Ownership Public

Guarantor Corporate Guarantee

Lease Type Absolute Net

Lease Term 15 years

Lease Commencement date 2016

Rent Commencement date On or Before August 17, 2016

Expiration date of Base Term 2031

Roof & Structure Maintenance Tenant Responsible

Increases 10% Every Five years

Options Two (Five year) Options

Term Remaining on Lease 15 years

Property Type Net Leased Restaurant - Other

PRICING AND FINANCIAL ANALYSIS Texas Roadhouse, Florida City, FL

Stock Symbol TXRH

Board NASDAQ

HQ Louisville, KY

Number of Locations 455


Regional Map

PROPERTY DESCRIPTION Texas Roadhouse, Florida City, FL

Aerial



Parcel Map





Site Plan



Parcel Survey


Demographic Details

DEMOGRAPHIC ANALYSIS Texas Roadhouse, Florida City, FL

INcOmE 2-mILE 4-mILES 6-mILES

$0 - $ 14,999 26.6% 22.1% 21.5%

$15,000 - $24,999 17.0% 14.4% 14.5%

$25,000 - $34,999 16.0% 13.7% 13.3%

$35,000 - $49,999 14.8% 15.1% 14.3%

$50,000 - $74,999 13.6% 15.8% 16.6%

$75,000 - $99,999 5.8% 8.2% 8.6%

$100,000 - $124,999 3.2% 4.7% 5.1%

$125,000 - $149,999 1.2% 2.4% 2.7%

$150,000 - $200,000 1.1% 2.1% 2.1%

$200,000 to $249,999 0.3% 0.5% 0.6%

$250,000 + 0.6% 0.9% 0.9%

2014 Median HH Income $28,512 $34,875 $35,700

2014 Per Capita Income $12,729 $15,586 $15,624

2014 Average HH Income $40,691 $50,459 $51,402

HOUSEHOLDS 2-mILE 4-mILES 6-mILES

2000 Households 10,606 20,375 25,494

2010 Households 15,884 30,125 38,396

2014 Households 17,126 32,723 41,879

2019 Households 19,263 36,894 47,247

2014 Average HH Size 3.17 3.24 3.27

2014 daytime Population 11,896 21,286 27,558

2000 Owner Occupied Housing units 32.38% 46.16% 47.46%

2000 Renter Occupied Housing units 56.54% 45.28% 42.65%

2000 vacant 11.08% 8.56% 9.88%



2014 vacant 11.16% 10.53% 10.35%



2019 vacant 12.20% 11.63% 11.31%

POPULATION 2-mILE 4-mILES 6-mILES

2000 Population 35,156 68,169 87,057

2010 Population 51,621 99,244 128,196

2014 Population 55,402 107,311 139,265

2019 Population 62,106 120,685 156,870

16

DEMOGRAPHIC DATA © 2012 BY ExPERIAN.

17

DEMOGRAPHIC ANALYSIS

Demographic Summary



Race and Ethnicity The current year racial makeup of your selected area is as follows: 66.88% White, 21.44% Black, 0.12% Native American and 1.25% Asian/Pacific Islander. Compare these to Entire US averages which are: 71.60% White, 12.70% Black, 0.18% Native American and 5.02% Asian/Pacific Islander.

People of Hispanic origin are counted independently of race. People of Hispanic origin make up 59.47% of the current year population in your selected area. Compare this to the Entire US average of 17.13%.

Housing In 2000, there were 13,428 owner occupied housing units in your area and there were 12,066 renter occupied housing units in your area. The median rent at the time was $451. Employment

In 2014, there are 27,558 employees in your selected area, this is also known as the daytime population. The 2000 Census revealed that 44.24% of employees are employed in white-collar occupations in this geography, and 55.25% are employed in blue-collar occupations. In 2014, unemployment in this area is 8.90%. In 2000, the average time traveled to work was 35.5 minutes.

PopulationIn 2014, the population in your selected geography is 139,264. The population has changed by 59.96% since 2000. It is estimated that the population in your area will be 156,869 five years from now, which represents a change of 12.64% from the current year. The current population is 50.04% male and 49.95% female. The median age of the population in your area is 30.4, compare this to the Entire US average which is 37.3. The population density in your area is 1,233.31 people per square mile.

Households There are currently 41,878 households in your selected geography. The number of households has changed by 64.26% since 2000. It is estimated that the number of households in your area will be 47,246 five years from now, which represents a change of 12.81% from the current year. The average household size in your area is 3.27 persons.

IncomeIn 2014, the median household income for your selected geography is $35,700, compare this to the Entire US average which is currently $51,972. The median household income for your area has changed by 21.51% since 2000. It is estimated that the median household income in your area will be $41,753 five years from now, which represents a change of 16.95% from the current year. The current year per capita income in your area is $15,624, compare this to the Entire US average, which is $28,599. The current year average household income in your area is $51,401, compare this to the Entire US average which is $74,533.

Geography: 6 Miles

18

The Florida Keys are a string of tropical islands stretching about 120 miles off the state’s southern tip, between the Atlantic Ocean and Gulf of Mexi-co. A major tourist destination, visitors are drawn to keys leisure lifestyle,


MARkET OvERvIEw

About Florida City, Florida


Florida City is locatedi 42 miles South of Downtown Miami

along the gate way to the Florida Keys, The Everglades National

Park and Biscayne National Park. Each Year, several million

tourists travel along uS 1 to reach these destinations. Traffic

counts exceed 38,000 Plus vehicles per day or approximately

14 million per year.

Commerce in Florida city is integrated for daily traffic of tourists,

locals and commercial vehicles. Immediate surrounding retail

includes Best Buy, Super Walmart, BJ Wholesale Club, home

Depot and the Florida Keys outlet Mall. This mall features

tenants such as Calvin Klein, Nike, Tommy hilfiger, Crocs and

Guess which all serve the local residents and the entire Florida

Keys chain of islands’ residents.

sources: http://www2.dot.state.fl.us/floridatrafficonline/viewer.html

19

ADDITIONAL DETAILS





ADDITIONAL DETAILS

20




ADDITIONAL DETAILS

21



ExCLuSIvELY LISTED

ExCLUS IvELY L ISTED BY:

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

RONALD ISSENBERG vice President Investments Senior director, National Retail GroupMIAMI OFFICEOffice: (786) [email protected]

texas roadhouse - issenbergbritti.comissenbergbritti.com/.../pdf/texas-roadhouse-florida... ·...

Documents