Representative photo

BUFFALO WILD WINGS- Absolute NNN 1130 West Shawnee Street • Muskogee, OK 74401 NON- ENDORSEMENT AND DISCLAIMER NOTICE

Confidentiality and Disclaimer 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 a service mark of Marcus & Millichap Real Estate Investment Services, Inc. © 2018 Marcus & Millichap. All rights reserved.

Non-Endorsement Notice 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.

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

BUFFALO WILD WINGS Muskogee, OK ACT ID Z0160358

2 NET LEASED DISCLAIMER

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.

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.

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.

3 BUFFALO WILD WINGS

TABLE OF CONTENTS

SECTION INVESTMENT OVERVIEW 01 Executive Summary Property Overview FINANCIAL ANALYSIS 02 Investment Summary Tenant Profile and Building Photos MARKET OVERVIEW 03 Location Overview Market Overview Regional and Local Map Demographics

4 BUFFALO WILD WINGS

INVESTMENT OVERVIEW

Representative photo

5 BUFFALO WILD WINGS

OFFERINGOFFERING SUMMARYSUMMARY EXECUTIVE SUMMARY

OFFERING SUMMARY Price $3,150,000 Net Operating Income $224,400 MAJOR EMPLOYERS Capitalization Rate – Current 7.12% # OF EMPLOYEES Price / SF $525.00 EMPLOYER * Rent / SF $37.40 Eastar Health System 1,003 Lease Type Absolute Net Muskogee Regional Office 671 Gross Leasable Area 6,000 SF Muskogee V A Medical Center 627 Year Built / Renovated 2011 Dal-Tile Corporation 600 Lot Size 1.4 acre(s) Acme Engineering and Mfg Corp 430 Cvm Inc 339 FINANCING Volunteers of America 319 Loan Amount $2,047,500 UPS 316 Loan Type Financed - New Loan V&S Schuler Tubular Pdts LLC 280 Loan to Value 65.00% Creek Nation Casino 250 Down Payment 35% / $1,102,500 Tubular Corporation of America 250 Interest Rate / Amortization 5.12% / 25 Years Vallouret 250 Annual Loan Payment $145,357 Net Cash Flow After Debt Service 7.17% / $79,043 Cash on Cash Return 7.17% DEMOGRAPHICS Total Return 10.93% / $120,532

1-Miles 3-Miles 5-Miles 2017 Estimate Pop 2,377 25,189 39,841 2010 Census Pop 2,368 25,550 40,326 2017 Estimate HH 870 9,704 15,824 2010 Census HH 871 9,935 16,169 Median HH Income $22,825 $31,980 $38,458 Per Capita Income $14,931 $19,154 $21,915 Average HH Income $40,807 $48,413 $54,224

* # of Employees based on 5 mile radius Actual photo Actual photo

#6 BUFFALO WILD WINGS

OFFERING SUMMARY PROPERTY OVERVIEW

Marcus & Millichap is pleased to offer for sale Buffalo Wild Wings in Muskogee, Oklahoma. This property is 100 percent leased to Muskogee Wings, LLC (franchisee) d/b/a Buffalo Wild Wings with 12 years remaining on the initial 19-year lease term. The lease includes two, five-year renewal options with generous 10 percent rent escalations throughout the initial term and the option periods.

The property is located adjacent to Walmart Supercenter and River City Plaza Shopping Center, a 135,264 square-foot retail center anchored by Best Buy and Ross. It is located on the primary retail corridor in Muskogee and is just one hour south and east of Tulsa, Oklahoma, an MSA with population of 981,005. Actual photo

INVESTMENT HIGHLIGHTS

• 12 years remaining on lease with two, five- year • Primary Retail Shopping Hub in Muskogee, Oklahoma renewal options • Location offers excellent visibility, over 32,000 • 10 percent rental increases during base term and Vehicles per Day renewal options • Tenant has already begun building and branding • Lease guaranteed by Muskogee Wings, LLC upgrades scheduled for completion in 2019. • Absolute NNN Lease with zero landlord • Located within a block of Walmart, Ross, Ulta responsibilities Beauty, TJ Max, Rue 21 and Petco

7 BUFFALO WILD WINGS

FINANCIAL ANALYSIS

Representative photo

8 BUFFALO WILD WINGS

OFFERINGOFFERING SUMMARYSUMMARY INVESTMENT SUMMARY

Actual photo

#9 BUFFALO WILD WINGS

TENANT PROFILES Buffalo Wild Wings General Information Tenant Name Muskogee Wings LLC, dba Buffalo Wild Wings Website www.buffalowildwings.com Headquartered , MN Rentable Square Feet 6,000 SF Percentage of RBA 100.00% Lease Commencement 8/2/2011 Lease Expiration 12/1/2030 # of Buffalo Wild Wings Locations 1238 +

Buffalo Wild Wings was founded in 1982 in Columbus, is one of the most widely known national sports bars in America. BWW is best known for Buffalo-style chicken wings along with over a dozen sauces, as well as complement of other items such as chicken tenders and legs. The chain’s menu also features appetizers, burgers, tacos, salads, along with beer, wine and other beverages. The restaurants feature an open layout with a bar area and patio seating flanked by over 50 televisions and media screens. Starting in 2016, they began the rollout of a new layout that gives guests the feeling of being in a sports stadium to enhance the guest experience.

The popular American casual dining restaurant had 1,238 locations (625 directly owned by the company, and 612 franchised locations) in 50 states. The company is headquartered in Minneapolis, Minnesota. The principals of Muskogee Wings, LLC successfully operate 5 locations in the greater Oklahoma City and Tulsa markets.

In February 2018, Arby’s Restaurant Group Inc . completed a $2.9 billion acquisition of Buffalo Wild Wings Inc . and renamed itself Inc . It operates more than 1,700 restaurants and franchises more than 2,900 units as Arby’s, Buffalo Wild Wings, and R Taco. Annual sales of the three brands exceeded $7.6 billion in 2017. Inspire’s biggest shareholder is , an investment firm that also has controlling stakes in chains such as Auntie Anne’s, Carl’s Jr ., Cinnabon, Hardees, Jimmy John’s, Naf Naf Grill, Schlotzsky’s and .

1012 BUFFALO WILD WINGS

AERIAL PHOTO

11 BUFFALO WILD WINGS

PROPERTY PHOTO

12 BUFFALO WILD WINGS

PROPERTY PHOTO

13 BUFFALO WILD WINGS

MARKET OVERVIEW

Representative photo

14 BUFFALOPROPERTY WILDNAME WINGS

PRICINGPRICING ANDANDLOCATIONLOCATION VALUATIONVALUATIONTENANT OVERVIEW OVERVIEWSUMMARY MATRIXMATRIX

1130 W Shawnee St, Muskogee, OK 74401

CLOSE PROXIMITY TO:

15# BUFFALO WILD WINGS

MARKET OVERVIEW TULSA OVERVIEW

Known as the Oil Capital of the World after oil was discovered in the region in 1901, the Tulsa metro contains a population of nearly 1 million METRO HIGHLIGHTS residents. The metro is composed of Tulsa, Osage, Okmulgee, Rogers, Wagoner, Creek and Pawnee counties in northeastern Oklahoma, an ADVANTAGEOUS LOCATION area commonly referred to as Green Country for its vegetation, hilly The metro’s location in the U.S provides interstate access to many major terrain and numerous lakes. The city of Tulsa is the most populous in the markets, along with rail, air and port connections.

metro with 408,700 people, followed by Broken Arrow with nearly JOB GROWTH 110,000 citizens. Roughly 17,300 additional jobs are expected during the next five years. Nearly 60 Fortune 500 companies have offices in the metro.

AFFORDABLE COST OF LIVING Tulsa home prices are more affordable than other South Central cities in the U.S., allowing 66 percent of residents to own a home.

ECONOMY

. For many years, petroleum production dominated the economy, which has now diversified to include telecommunications, structural metals manufacturing, air transportation and aerospace manufacturing. . Tulsa is headquarters to three Fortune 500 companies: Oneok Inc., NGL Energy Partners and Williams Cos. Other major companies include QuikTrip; IC of Oklahoma LLC, one of the largest school bus manufacturers; Verizon; and Public Service of Oklahoma, the local utility. . The Tulsa Port of Catoosa in Rogers County is the state’s largest port and connects barge traffic on the Arkansas and Verdigris rivers to ports around the world via the Mississippi River.

DEMOGRAPHICS

2017 2017 2017 2017 MEDIAN POPULATION: HOUSEHOLDS: MEDIAN AGE: HOUSEHOLD INCOME: 999K 390K 36.9 $51,100 Growth Growth U.S. Median: U.S. Median: 2017-2022*: 2017-2022*: 3.4% 4.7% 37.8 $56,300

* Forecast Sources: Marcus & Millichap Research Services; BLS; Bureau of Economic Analysis; Experian; Fortune; Moody’s Analytics; U.S. Census Bureau

1 BUFFALOPROPERTY WILD NAME WINGS

PRICINGPRICING ANDANDLOCATION VALUATIONVALUATIONTENANTMARKETINGDEMOGRAPHICS OVERVIEWSUMMARY MATRIXMATRIX TEAM

CREATED ON DECEMBER 20, 2018

1 Miles 3 Miles 5 Miles POPULATION 2022 Projection 2,395 24,602 39,521 2017 Estimate 2,377 25,189 39,841 2010 Census 2,368 25,550 40,326 2000 Census 2,876 26,357 40,202

INCOME Average $40,807 $48,413 $54,224 Median $22,825 $31,980 $38,458 Per Capita $14,931 $19,154 $21,915

HOUSEHOLDS 2022 Projection 888 9,573 15,874 2017 Estimate 870 9,704 15,824 2010 Census 871 9,935 16,169 2000 Census 1,055 10,608 16,242

HOUSING 2017 $78,368 $74,500 $88,924

EMPLOYMENT 2017 Daytime 7,181 39,211 54,626 Population 2017 9.38% 7.24% 5.86% Unemployment 2017 Median Time 19 18 18 Traveled

RACE & ETHNICITY White 27.77% 49.92% 55.17% Native American 0.00% 0.02% 0.05% African American 48.20% 20.26% 15.32% Asian/Pacific 0.86% 0.88% 1.09% Islander

Source: © 2015 Experian

17# BUFFALO WILD WINGS

ACQUISITION FINANCING

MARCUS & MILLICHAP CAPITAL CORPORATION WHY MMCC?

CAPABILITIES Optimum financing solutions to enhance value MMCC—our fully integrated, dedicated financing arm—is committed to providing superior capital market expertise, precisely managed execution, and unparalleled access to capital sources providing the most competitive rates and Our ability to enhance terms. buyer pool by expanding finance options We leverage our prominent capital market relationships with commercial banks, life insurance companies, CMBS, private and public debt/equity funds, Fannie Mae, Freddie Mac and HUD to provide our clients with the greatest range of Our ability to enhance financing options. seller control Through buyer Our dedicated, knowledgeable experts understand the challenges of financing • qualification support and work tirelessly to resolve all potential issues to the benefit of our clients. • Our ability to manage buyers finance expectations • Ability to monitor and manage buyer/lender progress, insuring timely, predictable closings • By relying on a world class Closed 1,707 National platform $5.63 billion Access to set of debt/equity sources debt and equity operating total national more capital financings within the firm’s volume in 2017 sources than and presenting a tightly in 2017 brokerage any other firm underwritten credit file offices in the industry

18