Offering Memorandum

BRANDNEW NEW 20 YEARCONSTRUCTION NNN LEASE

CLICK HERE NEW PROTOTYPE / UPGRADED CONSTRUCTION FOR DRONE FOOTAGE Taco Bell 3225 SW Third Street Lee’s Summit, MO 64081 Representative Photo INVESTMENT ADVISORS

Lead Advisor Jeff Christian Managing Director | First Street, Inc. Office: (707) 938-9600 x102 Lic. 01461046 jchristian@firststreetco.com

Ryan Morita Vice President | First Street, Inc. Office: (707) 217-2243 Lic. 01909453 ryan@firststreetco.com

Max DiCarlo Director of Real Estate & Development Midwest | First Street Development Office: (816 ) 807-7934 max@firststreetdev.com

First Street, Inc. Corporate Office 465 First Street West, 2nd Floor Sonoma, CA 95476 Main: (707) 938-9600 Fax: (707) 938-9616

Debt & Structured Finance Andrew Mekjavich Vice President | Newmark Realty Capital Office: (415) 985-1811 Lic. 01926750 [email protected]

Representative Photo

02 FUTURE DEVELOPMENT PARCEL

TABLE OF CONTENTS

04 Investment Summary 05 Location and Demographics 06 Aerial Maps

Build-To-Suit Development 08 Area Map 09 Drawing & Site Plan

03 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

INVESTMENT SUMMARY PROPERTY OVERVIEW FINANCIAL OVERVIEW

Property Name: Taco Bell | Lee’s Summit List Price: $2,780,730

Address: 3225 SW Third Street, Lee’s Summit, MO 64081 Annual Rent (Initial): $139,036

Map Link: Click Here Cap Rate (Year-1): 5.00%

Year Built (Remodeled): 2019 (Under Construction) Blended Annual Income Over Life of Lease $184,860

Building GLA: 2,000 SF Return on Blended Yield 6.65% Lot Size: 23,225 SF LEASE OVERVIEW RENT SCHEDULE

Tenant: Royal City Bell, LLC (dba Taco Bell) Years Annual Rent Return

Guarantor: Royal City Bell, LLC (+/- 55 Unit Operator) 1-5 $139,036 5.00%

Lease Type: Absolute NNN 6-10 $150,159 5.40%

Lease Commencement (Est.): December 19, 2018 11-15 $162,142 5.83%

Rent commencement date (est.): July 1, 2019 16-20 $175,146 6.30%

Lease Term: 20 Years 21-25 (Option 1) $189,158 6.80%

Extension Options: (4) 5-Year 26-30 (Option 2) $204,490 7.35%

Rental Escalations: 8% Every 5 Years 31-35 (Option 3) $220,633 7.93% TENANT OVERVIEW 36-40 (Option 4) $238,284 8.57% Tenant: Royal City Bell, LLC INVESTMENT HIGHLIGHTS Kansas City, MO Headquarters: Pad site of New Longview Development : A recently constructed mixed use project including single family homes, apartments, senior living, memory RCB (lease guarantor) operates approx. 55 locations throughout the Kansas care, retail, office, and a brand new B&B movie theatre. and , within the Kansas City MSA. RCB is an independently Area Amenities: NWC of 3rd & View High – Fred Arbanas golf course – operated entity affiliated with Diversified Restaurant Group – one of the approximately 60,000 rounds per year. SWC of 3rd and View High – Metropolitan Community College – Longview Campus – approximately largest Taco Bell Franchisees in the Country with over 200 units. 5,000 students. Less than .25 miles from Longview Lake. Very High Growth Area: Significant amount of single-family and Representative multi-family development projects either underway or completed.

04 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

LEE’S SUMMIT | MISSOURI KANSAS CITY MSA (pop. 459,787)

Kansas City is the largest city in the U.S. state of Missouri. According to the U.S. Census Bureau, the city had an estimated population of 488,943 in 2017, making it the 37th most-populous city in the United States. It is the central city of the Kansas City metropolitan area, which straddles the Kansas–Missouri state line. Since the beginning of the 21st century, Kansas City has undergone extensive redevelopment, with over $6 billion in improvements to the downtown area

From 2007 to 2017, downtown residential population in Kansas City quadrupled and continues to grow. The downtown area has grown from almost 4,000 residents in the early 2000s to nearly 30,000 as of 2017. Kansas City's downtown ranks as the 6th-fastest growing downtown in America with the population expected to grow by over 40% by 2022.

Area Highlights Include: - Just 27 minutes to downtown Kansas City - Short 1 hour flight to St. Louis to the East - 55 minutes from the University of Kansas (home to over 28,000 students) - 16 miles from - 3 miles from Summit Woods Crossing/ Shopping Center

Lee’s Summit offered the promise of a better life as the city enjoys growth in a variety of Founded in 1865, Lee’s Summit offered settlers the promise of a industries including advanced technology, data center, medical services and advanced manufacturing. Although business and industry is moving at a rapid pace in Lee’s Summit. better life. It’s a tradition that continues as the city enjoys growth.

DEMOGRAPHICS OVERVIEW DISTANCE FROM PROPERTY

2018 Summary 1 Mile 3 Miles 5 Miles DOWNTOWN KC INTERNATIONAL UNIVERSITY OF KANSAS Population: 36,830 156,144 267,715 KANSAS CITY AIRPORT 50 Miles 19 Miles 39 Miles Total Households: 12,612 53,104 89,343

Total Consumer Spending (000’s): $428,042 $1,948,356 $3,319,970

Median Household Income: $102,031 $114,106 $114,697

Average Household Income: $125,502 $139,377 $138,849

05 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

LEE’S SUMMIT SUB-MARKET RETAIL LANDSCAPE

Interstate 470

Summit Fair 51 SENIOR LIVING VILLAS Under Contract

310 LUXURY APARTMENTS Sold & Under Construction

VILLAGE AT VIEW HIGH 35 Acre Mixed-Use Site Highway 350

WINTERSET COMMUNITIES Six Growing Communities Winterset Park - 520 Homes Winterset Garden - 57 Homes FRED ARBANAS Winterset Summit - 45 Homes GOLF COURSE Winterset Valley - 205+ Homes Winterset Woods - 86 Homes Winterset Falls - 100+ Homes (2021)

Subject Property Southwest 3rd Street

KESSLER RIDGE BRIDLEWOOD AT LONGVIEW 110 Single Family Homes 360 Home Community UNDER DEVELOPMENT 200 Unit Apartment Community 06 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

3RD STREET SOUTHWEST WINTERSET VALLEY VILLAGE AT VIEW HIGH 250+ Home Developing Community FRED ARBANAS GOLF COURSE 25 Acre Mixed-Use Site

Southwest 3rd Street

ST. LOUIS (19 MILES) Subject Property

Southwest Longview Boulevard

UNDER DEVELOPMENT 200 Unit Apartment Community

BRIDLEWOOD AT LONGVIEW 360 Home Community

NEW LONGVIEW APARTMENTS

THE RESIDENCES AT NEW LONGVIEW APARTMENTS KESSLER RIDGE 110 Single Family Homes

Southwest Longview Road

LONGVIEW FARM ELEMENTARY

07 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

KANSAS CITY AREA

Liberty

Gladstone

North Kansas City

Kansas City Independence Bonner Springs

Raytown Blue Springs

Lawrence De Soto Overland Park Unity Village Eudora Lee’s Summit

Olathe Subject Property

08 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

BUILT-TO-SUIT DEVELOPMENT

09 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

BUILT-TO-SUIT DEVELOPMENT

10 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

BUILT-TO-SUIT DEVELOPMENT

3RD STREET SW KESSLER DRIVE

11 Taco Bell | 3225 SW 3rd St, Lee's Summit, MO 64081

NON-DISCLOSURE AND CONFIDENTIAL OFFERING

The information above has been obtained from sources believed reliable. While we do not doubt its accuracy we have not verified it and make no guarantee, warranty or representation about it. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property. The value of this transaction to you depends on tax and other factors which should be evaluated by your tax, financial, and legal advisors. You and your advisors should conduct a careful, independent investigation of the property to determine to your satisfaction the suitability of the property for your needs.

12 INVESTMENT ADVISORS

Lead Advisor Jeff Christian Managing Director | First Street, Inc. Office: (707) 938-9600 x102 Lic. 01461046 jchristian@firststreetco.com

Ryan Morita Vice President | First Street, Inc. Office: (707) 217-2243 Lic. 01909453 ryan@firststreetco.com

Max DiCarlo Director of Real Estate & Development Midwest | First Street Development Office: (816 ) 807-7934 max@firststreetdev.com

First Street, Inc. Corporate Office 465 First Street West, 2nd Floor Sonoma, CA 95476 Main: (707) 938-9600 Fax: (707) 938-9616

Debt & Structured Finance Andrew Mekjavich Vice President | Newmark Realty Capital Office: (415) 985-1811 Lic. 01926750 [email protected]

Representative Photo

23