SALE-LEASEBACK PORTFOLIO OFFERING MEMORANDUM
Andrew Bogardus Chuck Klein [email protected] [email protected] +1 415 677 0421 | CA LIC #00913825 +1 858 546 5473 | CA LIC #01522766
Christopher Sheldon Chris Denda [email protected] [email protected] +1 415 677 0441 | CA LIC #01806345 +1 416 587 9910 | CAN LIC #951924 TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
DISCLAIMER
The information contained in this marketing brochure (“Materials”) The information contained in the Materials has been obtained is proprietary and confidential. It is intended to be reviewed only by Agent from sources believed to be reliable; however, no by the person or entity receiving the Materials from Cushman & representation or warranty is made regarding the accuracy or Wakefield (“Agent”). The Materials are intended to be used for the completeness of the Materials. Agent makes no representation sole purpose of preliminary evaluation of the subject property/ or warranty regarding the Property, including but not limited to properties (“Property”) for potential purchase. income, expenses, or financial performance (past, present, or future); size, square footage, condition, or quality of the land and The Materials have been prepared to provide unverified summary improvements; presence or absence of contaminating substances financial, property, and market information to a prospective (PCB’s, asbestos, mold, etc.); compliance with laws and regulations purchaser to enable it to establish a preliminary level of interest (local, state, and federal); or, financial condition or business in potential purchase of the Property. The Materials are not to be prospects of any tenant (tenants’ intentions regarding continued considered fact. The information contained in the Materials is not a occupancy, payment of rent, etc). A prospective purchaser must substitute for thorough investigation of the financial, physical, and independently investigate and verify all of the information set forth market conditions relating to the Property. in the Materials. A prospective purchaser is solely responsible for any and all costs and expenses incurred in reviewing the Materials and/or investigating and evaluating the Property.
By receiving the Materials you are agreeing to the Confidentiality and Disclaimer set forth herein.
SALE LEASEBACK PORTFOLIO | i | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
TABLE OF CONTENTS
DISCLAIMER i
OVERVIEW 1
HIGHLIGHTS 2
TENANT PROFILES 3
PORTFOLIO SUMMARY 5
INDIVIDUAL PROPERTIES 6
SALE LEASEBACK PORTFOLIO | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
OVERVIEW Cushman & Wakefield, as exclusive agent for the Seller, is pleased Darden holds an investment grade credit rating of BBB with to oer a Sale Leaseback of the fee simple interest in the land Standard & Poor’s in 2018 and had fiscal year 2018 revenue in excess and buildings in a portfolio of 11 properties. The parent company, of $8 Billion. Darden Restaurants, Inc., operates brands that include the subject The portfolio consists of seasoned locations in Illinois (3), Michigan Bahama Breeze, LongHorn Steakhouse and Olive Garden as well as (1), Texas (3), Ohio (1), Georgia (1), Kansas (1) and Louisiana (1). The Cheddar’s Scratch Kitchen, Yard House, The Capital Grille, Seasons properties will be leased on an absolute net basis and each will be 52 and Eddie V’s. leased back by the respective brand-aligned entity. The initial lease term will commence upon close of escrow.
LEASE • BAHAMA BREEZE - BAHAMA BREEZE HOLDINGS, LLC • LONGHORN STEAKHOUSE - RARE HOSPITALITY INTERNATIONAL, INC. TENANT ENTITY: • OLIVE GARDEN – GMRI, INC. • OLIVE GARDEN – OLIVE GARDEN HOLDINGS, LLC
LEASE TYPE: ABSOLUTE NET, LAND & BUILDING
10 YEAR PRIMARY TERM - LONGHORN HUMBLE, TX & LONGHORN KATY, TX LEASE TERM: 5 YEAR PRIMARY TERM - ALL OTHER PROPERTIES
RENT INCREASES: 1.50% ANNUALLY
PROPERTIES PRICING
NET OPERATING INCOME: TOTAL BUILDING AREA: SF
PRICE:
TOTAL LAND AREA: SF ( AC) AVERAGE CAP RATE:
SALE LEASEBACK PORTFOLIO | | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
HIGHLIGHTS
Portfolio of 11 Single Tenant Properties in High Profile Locations Approximately 89,822 square feet of improvements and over 18 acres of prime land Properties are located in strong markets within Illinois (3), Michigan (1), Texas (3), Ohio (1), Georgia (1), Kansas (1) and Louisiana (1). All properties benefit from highly visible locations with strong trac counts, favorable demographics and substantial complimentary trac generators.
Seasoned Occupancy & Healthy Economic Fundamentals Tenants have operating history at these locations for between 1.5 to 17 years Rent to sales ratios are very healthy (historical sales available) Rents are estimated to be well within, or below, market rental rates Annual rent increases provide for a growing income stream and a hedge against inflation Land & Building lease structure allows for investor depreciation
Freestanding Buildings on Absolute Net Leases True triple net lease structure with no Landlord obligations for repairs or maintenance Passive ownership of exceptionally well maintained freestanding restaurant properties
Brand-Aligned Corporate Leases
Each property will be leased back by the corresponding brand-aligned corporate entity All entities are owned by Darden Restaurants, Inc. (2018 S&P Rating BBB and 2018 revenue in excess of $8 Billion)
SALE LEASEBACK PORTFOLIO | | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
TENANT PROFILES
Darden Restaurants, Inc. is a restaurant company featuring a portfolio of dierentiated brands that include Olive Garden, LongHorn Steakhouse, Cheddar’s Scratch Kitchen, Yard House, The Capital Grille, Seasons 52, Bahama Breeze and Eddie V’s. Darden holds an investment-grade credit rating of BBB with Standard & Poor’s with a Stable outlook. In fiscal 2018, Darden served nearly 390 million meals.
DARDEN RESTAURANTS, INC. (NYSE: DRI)
2018 REVENUE: $8.08 BILLION
2018 NET INCOME: $596 MILLION
# OF LOCATIONS: 1,746+
# OF EMPLOYEEES: 180,000+
For additional information, see https://www.darden.com.
SALE LEASEBACK PORTFOLIO | | NET LEASE INVESTMENT SERVICES NEXT PAGE TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
TENANT PROFILES
Bahama Breeze (Bahama Breeze Holdings, LLC) Olive Garden Bahama Breeze is an internally-developed full-service Olive Garden is an internally-developed brand and restaurant brand operating primarily in the eastern is the largest full-service dining Italian restaurant United States that oers guests the feeling of a Caribbean escape, with food, operator in the United States. Olive Garden oers a variety of Italian foods drinks and atmosphere found in the islands. The menu features distinctive, featuring fresh ingredients presented simply with a focus on flavor and Caribbean-inspired fresh seafood, chicken and steaks as well as handcrafted quality, and a broad selection of imported Italian wines. In 1982, Olive Garden tropical cocktails. In 1996, Bahama Breeze opened its first restaurant in opened its first restaurant in Orlando, Florida. www.olivegarden.com Orlando, Florida. www.bahamabreeze.com # OF LOCATIONS: 856 # OF LOCATIONS: 39 GMRI, Inc. Longhorn Steakhouse GMRI is a wholly-owned subsidiary of Darden. It was incorporated on LongHorn Steakhouse is a full-service steakhouse March 27, 1968, under the name Red Lobster Inns of America, Inc., but restaurant with locations primarily in the eastern has changed its name three times. As of Darden’s fiscal year ended May United States, operating in an atmosphere inspired by the American West. 27, 2018, GMRI, Inc. owned and operated Darden’s 1,746 company-owned LongHorn Steakhouse opened its first restaurant in 1981 and we acquired restaurants in the United States and Canada, either directly or through LongHorn Steakhouse in October 2007 as part of the RARE Hospitality subsidiaries. International, Inc. (RARE) acquisition. LongHorn Steakhouse restaurants feature a variety of menu items including signature fresh steaks and chicken, as well as salmon, shrimp, ribs, pork chops, burgers and prime rib. www.longhornsteakhouse.com
# OF LOCATIONS: 504
RARE Hospitality International, Inc. RARE is a wholly-owned subsidiary of Darden that operates the LongHorn Steakhouse and The Capital Grille restaurants. RARE has other direct and indirect subsidiaries that operate certain restaurants and were formed primarily for purposes of complying with state liquor licensing laws, for management of overhead and other corporate expenses.
SALE LEASEBACK PORTFOLIO | | NET LEASE INVESTMENT SERVICES NEXT PAGE TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
6 TENANT CITY, STATE
Bahama Breeze Schaumburg, IL
Bahama Breeze Troy, MI 7 Longhorn Humble, TX Steakhouse 9 Longhorn Katy, TX Steakhouse
Longhorn Austin, TX Steakhouse
Olive Garden Melrose Park, IL
Olive Garden Cincinnati, OH
Olive Garden Waycross, GA
Olive Garden Hutchinson, KS 8 Olive Garden Peru, IL 5 3 4 Olive Garden Covington, LA
SALE LEASEBACK PORTFOLIO | | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
PROPERTIES
LEASE TENANT BUILDING LAND SIZE RENEWAL CAP ADDRESS CITY, STATE TERM NOI PRICE (LINKED TO OM) (SQ. FT.) (AC) OPTIONS RATE (YRS)
1 Bahama Breeze 406 E Golf Rd Schaumburg, IL 12,237 2.18 5 4-5yr $140,000 5.60% $2,500,000
2 Bahama Breeze 539 E Big Beaver Rd Troy, MI 10,800 2.00 5 4-5yr $159,000 5.60% $2,839,286
3 Longhorn Steakhouse 20127 US-59 Humble, TX 6,720 1.14 10 5-5yr $111,000 6.00% $1,850,000
4 Longhorn Steakhouse 20636 Katy FWY Katy, TX 6,425 2.00 10 5-5yr $134,000 5.75% $2,330,435
5 Longhorn Steakhouse 4809 US-290 E Austin, TX 6,242 2.32 5 6-5yr $131,000 5.85% $2,239,316
6 Olive Garden 1315 W North Ave Melrose Park, IL 7,659 0.81 5 6-5yr $127,000 6.20% $2,048,387
7 Olive Garden 3290 Vandercar Way Cincinnati, OH 7,737 1.12 5 7-5yr $172,000 6.20% $2,774,194
8 Olive Garden 2497 Memorial Dr Waycross, GA 9,261 2.07 5 6-5yr $100,000 6.45% $1,550,388
9 Olive Garden 1700 E 17th Ave Hutchinson, KS 7,660 1.78 5 6-5yr $100,000 6.70% $1,492,537
10 Olive Garden 5223 State Route 251 Peru, IL 7,537 1.54 5 6-5yr $106,000 6.70% $1,582,090
11 Olive Garden 5001 Pinnacle PKWY Covington, LA 7,577 1.71 5 6-5yr $100,000 6.65% $1,503,759
Total $1,380,000 5.98% $22,710,391
All offers must be submitted on the Seller’s form of Letter of Intent -LINK TO LOI FORM
PREVIOUS PAGE SALE LEASEBACK PORTFOLIO | 6 | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
Bahama Breeze - Schaumburg, IL PROPERTY OVERVIEW The subject property is located on East Golf Road, approximately 1 mile south of Interstate 90 (157,000+ cars per day). The village of Schaumburg is just 30 miles northwest of Chicago, 11 miles northwest of O’Hare International Airport, and has a population of approximately 75,000. Schaumburg is home to more businesses in Illinois than any other community outside of Chicago. • Positioned in the “Golden Corridor”, the area along I-90 that generates an enormous economic benefit for surrounding communities due to its numerous oce parks, corporate headquarters, entertainment, and shopping destinations. • Located 1.5 miles west of Woodfield Mall, a 2.15 million square foot shopping mall anchored by Nordstrom, Macy’s, Lord & Taylor, JCPenney, and Sears. • Within 2 miles of 2 major high schools (James B. Conant & Homan Estates) and Roosevelt University, Schaumburg campus with a combined 6,685 students).
VIEW IN GOOGLE MAPS PROPERTY SUMMARY
Address: ¤¥¦ E Golf Rd§ Schaumburg§ IL
Building Size: ¨©§©ª«¬ SF CONVENTION E STATE PKWY CENTER
PKWY Land Size: ©¯¨°¬ AC TATE E S Year Opened: ©¥¥©
.
D R
REMING N RD. TO D REMINGTO N RD. O
O
W LEASE SUMMARY S S
A RD. MEACHAM N B NOI: ²¨¤¥§¥¥¥ E GOLF RD. Lease Term: ³ years E GGOLFOLF RD.RD. E GOLF RD.
DEMOGRAPHICS
2018 SUMMARY MILES 5 MILES 10 MILES
.
D
R Population: ´¥§©©¦ ©³¦§ª¦¦ ´¥«§¨©© E 2
V
O
R
Average Household Income: ²¨¥¥§´³ª ²¨¥ª§©°´ ²¨¥©§°°¨ G
NATIONAL NATIONAL PKWY
M
U L ODFIELD RD. 2 P E WO N TRAFFIC E Golf Rd ¤ª§¨¥¥ VPD
Interstate 72 ³©§«¥¥ VPD N MEACHAM RD. Interstate 90 ¨³«§¥¥¥ VPD
SALE LEASEBACK PORTFOLIO | | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
Bahama Breeze - Troy, MI PROPERTY OVERVIEW The subject property is located on East Big Beaver Road, Troy’s main east-west retail corridor (36,000+ cars per day), and ¼ mile north of Interstate 75 (103,000+ cars per day). Troy is located in Detroit’s northern suburbs with a population of 80,980, making it the largest city in Oakland County. Troy has become a business and shopping destination in the Metro Detroit area, with numerous oce centers and the upscale Somerset Collection mall.
• Somerset Collection Mall is a 1.4 million square foot super-regional luxury shopping mall anchored by Nordstrom, Macy’s, Neiman Marcus and Saks Fifth Avenue, and is located 2 miles west of Bahama Breeze.
VIEW IN GOOGLE MAPS
IENI D LIVERNO DR. LIVERNOIS RD. WN CENTER PROPERTY SUMMARY TO
C I V I C
Address: ³ª´ E Big Beaver Rd§ Troy§ MI C E
N
T
E
Building Size: ¨¥§°¥¥¬ SF R
D R Land Size: ©¯¥¥¬ AC . Year Opened: ©¥¥¨
LEASE SUMMARY
NOI: ²¨³´§¥¥¥ Lease Term: ³ years W BIG BEAVER RD. E BIG BEAVER RD. E BIG BEAVER RD.
SR. IS RD. DEMOGRAPHICS 2018 SUMMARY MILES 5 MILES 10 MILES Population: °«§¥´´ ©¦¦§©¥« ¨§¥¨°§¤«¦ LIVERNOIS RD. Average Household Income: ²´¦§«ª« ²¨¥ª§¤³« ²°«§°ª«
TRAFFIC N
E Beaver Rd ª¦§¨«³ VPD Interstate 75 ¨¥ª§°¥¥ VPD KIRTS BLVD.
SALE LEASEBACK PORTFOLIO | | NET LEASE INVESTMENT SERVICES TABLE OF TENANT PORTFOLIO INDIVIDUAL CONTENTS OVERVIEW HIGHLIGHTS PROFILES SUMMARY PROPERTIES
Longhorn Steakhouse - Humble, TX PROPERTY OVERVIEW The subject property is located on Highway 59 (133,000+ cars per day) as an outparcel to Deerbrook Mall, 4 miles northeast of George Bush Intercontinental Airport (40 million passengers in 2017) and 19 miles north of Downtown Houston. Commercial activity has boomed in Humble in recent years and it is now considered the commercial, economic and social hub for Northeast Harris County.
• Outparcel to Deerbrook Mall, a 1.2 million square foot super-regional mall at the intersection of Interstate 69 and FTM 1960 anchored by Dillard’s, JCPenney, Macy’s, and AMC Theaters.
• Townsen Landing Village: A brand new 750-acre, multi-use development just north of Deerbrook Mall, comprised of ~70 acres of retail (new Costco just opened), more than 100 acres of single-family residential, 226 acres of light industrial, and ~50 acres of oce and multi-family residential space.
PROPERTY SUMMARY • 1 mile north of Memorial Herman Northeast Hospital, a 255-bed hospital facility employing more than 200 physicians, and 4 miles northeast of George Bush Address: ©¥¨©« US-³´§ Humble§ TX Intercontinental Airport, one of the Houston area’s major international airports that Building Size: ¦§«©¥¬ SF served over 40 million passengers in 2017. Land Size: ¨¯¨¤¬ AC VIEW IN GOOGLE MAPS TOWNSEN BLVD. Year Opened: ©¥¨ª
.
E
V
A
N
O LEASE SUMMARY T S
U
O
H