Shari's Troutdale

Page 1

commercialintegritynw.com SHARI'S TROUTDALE (PORTLAND, OR MSA) BRAND NEW 15 YEAR ABSOLUTE NET LEASE RESTAURANT IN TROUTDALE, OR NEXT TO I-84 JUSTIN POOR Principal Advisor 503.218.4380 justin.poor@cinw.com OR 200705229 | WA 109251 BRAD MACOMBER Senior Advisor 503.218.4380 brad.macomber@cinw.com OR 200908061 | WA 95748

The information contained in this marketing brochure is proprietary and strictly confidential. It is intended to be reviewed only by the party receiving it from Commercial Integrity, NW and should not be made available to any other persons or entities without written consent of Commercial Integrity, NW.The information contained herein has been prepared to provide summary, unverified financial and physical information to prospective purchasers to establish a preliminary level of interest in the Subject Property.

THE INFORMATION CONTAINED HEREIN SHALL NOT BE A SUBSTITUTE FOR A THOROUGH DUE DILIGENCE INVESTIGATION.

Commercial Integrity, NW has not made any investigation, and makes no warranty or representation with respect to the income or expense for the Subject Property, the future projected financial performance of the Subject Property, the size or square footage 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 financial condition or business prospects of any tenant, or any tenant’s plan or intentions to continue to occupy the Subject Property. The information contained herein has been obtained from sources we believe to be reliable; however, Commercial Integrity, NW has not verified and will not verify, any of the information contained herein, nor has Commercial Integrity, NW conducted any investigation regarding these matters and makes no warranty or representation whatsoever regarding the accuracy or completeness of the information provided.All potential purchasers must take appropriate measures to verify all of the information set forth herein.

LEGAL DISCLAIMER
CONTENT 7 THE SYNOPSIS 8 FINANCIAL SYNOPSIS 9 PROPERTY SYNOPSIS 10 TENANT PROFILE 11 LEASE ABSTRACT 13 THE NUMBERS 14 RENT ROLL 15 LIST PRICE 17 THE DETAILS 18 BUILDING PROFILE 19 AERIAL MAP 20 AREA OVERVIEW 21 DEMOGRAPHICS
AERIAL MAP 84 COLUMBIA RIVER GORGE 84 I-84 102,789+ VPD 4 SHARI'S- TROUTDALE
HIGH VOLUME TRAFFIC EXPOSURE AERIAL MAP COLUMBIA RIVER PORTLAND HIGH BARRIER TO ENTRY MARKET 16.8 MILES TO DOWNTOWN PORTLAND 9.1 MILES TO COLUMBIA GORGE SHARI'S- TROUTDALE 5
6 SHARI'S- TROUTDALE SHARI'S HAS OPERATED THIS LOCATION FOR 30+ YEARS WITH 15 YEARS REMAINING ON A TRUE NNN
SHARI'S TROUTDALE | PORTLAND, OR MSA THE SYNOPSIS $2,934,000 | 41,014 SF LAND
$2,934,000 6.00% CAP SHARI'S 557 NW PHOENIX DRIVE, TROUTDALE, OR 97060 Building . . . 3,931 SF Land . . . 41,014 SF Acres . . . 0.94 AC Built . . . 1994 # of Parcels . . . 1 Parking . . . Approx. 57 Stalls Term Remaining . . . 15+ Years Lease Type . . . NNN Options . . . 2x5 Population (5-Mile) . . . 166,708 8 SHARI'S- TROUTDALE FINANCIAL SYNOPSIS

• Shari's Is a 3,931 SF Single-Tenant Absolute Triple Net Lease Investment Opportunity in the City of Troutdale, Oregon.

• Shari's Property Was Originally Built in 1994 and Sits on a Large 0.94-acre Parcel. Situated A Block From Columbia Gorge Outlets .

• Shari's Is an Established Tenant Within the Community and is Nestled Comfortably Between Some of the Area's Best Retailers Retailers Including McDonald's, Starbuck's, popeye's, Subway, Arby's, Levi's, GAP, Adida's, Coach, and Pendelton.

• The largest employers within a 1 mile radius of the subject property are Amazon & FedEx in their new Troutdale facilities.

• Tenant plans to upgrade facility with at least $50,000 in improvements within the next year.

• Troutdale is a Community With Vibrant Outdoor Focus. The Gateway to the Gorge Which is Draws a Steady Traffic from the 102,789 VPD+ Traveling Along Interstate 84.

• Excellent Neighborhood for Retail, With $4.6B Annual Consumer Spending in the Surrounding 5 Mile Radius.

SHARI'S- TROUTDALE 9 PROPERTY SYNOPSIS

TENANT PROFILE

SHARI'S

Founded in 1978, Shari's is the largest family-style brand in the Pacific Northwest. We’re famous for our fresh Northwest comfort food, welcoming service, and grand selection of award-winning pies!

2018 REBRAND

On November 10, 2018, Shari’s re-opened its doors at its Halsey Crossing location with a complete brand refresh. This is the first in a series of restaurant renovations that will become the next generation of Shari’s in 2019. Led by CEO Sam Borgese, it is part of the Beaverton, Oregon based chain’s revitalization plan. In an effort to take the 40-year-old family-dining chain to be more relevant to today’s consumers, Borgese and his team developed Shari’s 2.0, a reimagined restaurant design and enhanced menu item.

Now guests will experience a new open interior design that complements the upgraded heritage architecture and new Shari’s signage. In addition, the kitchen redesign created higher efficiency in food preparation and improved speed of service by 40%. The team also designed a separate area exclusively dedicated to delivery orders to reduce guest confusion while improving guest service.

The biggest unveiling was the menu redesign. Older slowselling menu items were replaced with exciting new Northwest Fresh entrees, including a new line of savory pies, melts, and open-faced sandwiches. Shari’s is known for its “comfort food” and as Borgese put it “Going into savory pies was natural” for them.

10 SHARI'S- TROUTDALE

Real Estate Taxes

Insurance

Utilities

Tenant R&M

Expense CAP

SHARI'S- TROUTDALE 11 LEASE ABSTRACT
In addition to base rent, Tenant shall pay 100% of all real property taxes and assessments levied, assessed or imposed during the Term upon the Property.
In addition to base rent, Tenant shall pay 100% of all costs of insurance required by Landlord. Tenant shall procure and maintain Fire and Public Liability Insurance.
Tenant is soley responsible for provision and payment of all water and sewer facilities, gas and electrical services including heat and light, garbage collection, recycling, all other facilities and utility services used by Tenant.
Tenant is soley responsible for provision and payment of all repairs and replacement including structural and nonstructural, ordinary and extraordinary, necessary to maintain the building.
Administrative charge not to exceed 10% of operating expenses & direct admin costs. Tenant Shari's Lease NNN March 4, 1991- October 21, 2036 Rent increase by 3% Annually LEASED AREA Building 3,931 SF Land 41,014 SF (0.94 AC) Exclusive Use For Restaurant Estopple Certificate 15 days $164,430.00 CURRENT ANNUAL RENT $11,599.68 + TI REIMBURSMENT PROPERTY Shari's Of Troutdale 557 NW Phoenix Drive, Troutdale, OR 97060 *TI Allowance Recapture ends 2027
3% ANNUAL INCREASES PROVIDES A HEDGE AGAINST TODAY’S INFLATIONARY ENVIRONMENT 12 SHARI'S - TROUTDALE
SHARI'S TROUTDALE | PORTLAND, OR MSA THE NUMBERS VALUATION

CURRENT TERM: RENT ESCALATION SCHEDULE

DATE BASE MONTHLY BASE ANNUAL PSF

10/21/21-10/20/22 $13,303.40 $159,640.80 $40.61

10/21/22-10/20/23 $13,702.50 $164,430.02 $41.83

10/21/23-10/20/24 $14,113.57 $169,362.92 $43.08

10/21/24-1020/25 $14,536.98 $174,443.81 $44.38

10/21/25-10/20/26 $14,973.09 $179,667.13 $45.71

10/21/21-10/20/27 $15,422.29 $185,067.44 $47.08

10/21/21-10/20/28 $15,884.96 $190,619.46 $48.49

10/21/21-10/20/29 $16,361.50 $196,338.05 $49.95

10/21/21-10/20/30 $16,852.35 $202,228.19 $51.44

10/21/21-10/20/31 $17,357.92 $208,295.03 $52.99

10/21/21-10/20/32 $17,878.66 $214,543.89 $54.58

10/21/21-10/20/33 $18,415.02 $220,980.20 $56.21

10/21/21-10/20/34 $18,967.47 $227,609.61 $57.90

10/21/21-10/20/35 $19,536.49 $234,437.90 $59.64

PRICING MODEL

INCOME DATA

CURRENT PSF

Gross Rental Income $176,029.68 $43.56

Total Income $176,029.68 $43.56

Vacancy ($0) (0.00%)

Effective Gross Income $176,029.68 $43.56

EXPENSES

CURRENT PSF

Net

$176,029.68 $43.56

RENT ROLL | INTELLIGENT
Reserves (-) -Total Operating Expenses ($0) ($0)
Operating Income
List Price $2,934,000.00 CAP Rate Per Lease 6.00% Price PSF Building $758 This information has been secured by the listing agent and we make no representations or warranties, expressed or implied, as to the accuracy of the information. Buyer bears all risk for any inaccuracies. TENANT INFO SQUARE FEET CURRENT RENT Tenant Address Lease Start Lease Exp. Square Ft. % of Build ing Monthly Rent Annualized Rent Annualized Rent PSF Shari's 557 NW Phoenix Drive, Troutdale, OR 97060 3/4/1991 3/7/2037 3,931 100% $13,702.50 $164,430.00 $41.82 Shari's T.I. Allowance Recapture Current Ends 2027 3,931 100% $ 966.64 $ 11,599.68 $3.64 Totals 3,931 100% $14,669.14 $176,029.68 $44.78 * Annual 3% Rental Escalation Taken Into Consideration *Reimbursable Amortized TI allowance of $966.64 through 2027 in addition to base rent. 14 SHARI'S- TROUTDALE
PROPERTY PHOTOS This information has been secured by the listing agent and we make no representations or warranties, expressed or implied, as to the accuracy of the information. Buyer bears all risk for any inaccuracies. SHARI'S- TROUTDALE 15 LIST PRICE $2,934,000 CAP RATE 6.00%
16 SHARI'S- TROUTDALE REIMBURSABLE AMORTIZED TI ALLOWANCE THROUGH 2027 + 6% OF GROSS SALES EACH YEAR FOR DURATION OF THE LEASE TERM
SHARI'S TROUTDALE | PORTLAND, OR MSA THE DETAILS $746 PSF | 3,931 SF

BUILDING PROFILE

ABOUT the SHARI's Building

Built in 1994, The Troutdale Shari's Building is one of the octogon restaurants this chain is known for. The iconic, 3,913 SF building stands a modest single story on it's 41,014 SF (0.94 AC) lot. The remaining portion of this 41,014 SF property is primerily parking lot with 57 surface stalls and 2 ingress/ egress' allowing easy traffic flow.

VPD ON 1-84 AND 19,080+ VPD ON FRONTAGE RD

102,789+
18 SHARI'S- TROUTDALE
SHARI'S- TROUTDALE 19 NW GRAHAMRD 18,004+ VPD I-84 102,789+ VPD FRONTAGE RD. 19,080+ VPD 84 84 AERIAL MAP N COLUMBIA GORGE OUTLETS

ABOUT TROUTDALE, OR

Troutdale has anchored the eastern end of the Portland metropolitan area for more than 100 years. As the “Gateway to the Gorge” its residents, choose Troutdale as the place to raise their families. Additionally, businesses locate here because of the outstanding combination of small-town America feel and friendliness ready access to the amenities of the Portland area. With easy access to the breathtaking natural beauty and recreational opportunities offered by the Columbia River Gorge and Mt. Hood, its no wonder why people flock to the area.

Boasting a high quality and affordable housing, high incomes, good schools, great parks and convenient access to employment centers in Troutdale, Gresham and Portland. Troutdale’s historical sites and the scenic beauty of the Columbia River Gorge provide opportunities to learn from and become part of a community.

Multnomah Falls Troutdale Arch McmenaminsEdgefield image: mcmenamins.com image: troutdaleoregon.gov image:Mickey Shannon Photography
AREA OVERVIEW 20 SHARI'S- TROUTDALE
DEMOGRAPHICS Demographic, Traffic, Consumer Data: © AlphaMap.com 2022 | Population Data: © DataUSA.io 2022 + © Niche.com 2022 | Transportation Ratings: © WalkScore.com 2022 POPULATION HOUSEHOLDS HH INCOME 1 MILE 3 MILES 5 MILES TRAFFIC TRANSPORTATION DEMOGRAPHICS7,151 52,481 172,372 2,625 19,292 61,780 $92.9K $90.2K $98.2K $188.9M $1.4B $4.6B OREGON MULTNOMAH COUNTY PORTLAND METRO AREA TROUTDALE STATE COUNTY MSA CITY 4.18M 809,869 2.47 M 16,433 ANNUAL FOOT TRAFFIC: 254,631 SITE VISITS HOURLY FOOT TRAFFIC: 12PM PEAK DAILY FOOT TRAFFIC: SUNDAY PEAK CONSUMER SPENDING POPULATION 119,080+ VPD AT NW FRONTAGE RD S 102,789+ VPD AT COLUMBIA RIVER HWY (HWY 84) 1,278+ VPD AT NW PHEONIX DR WALKSCORE: 54 (SOMEWHAT WALKABLE) BIKESCORE: -- (NA) TRANSITSCORE: -- (NA) AIRPORT: 43 MIN DRIVE TO PDX PORTLAND INTERNATIONAL AIRPORT SHARI'S- TROUTDALE 21
JUSTIN POOR Principal Advisor 503.218.4380 justin.poor@cinw.com OR 200705229 | WA 109251 BRAD MACOMBER Senior Advisor 503.218.4380 brad.macomber@cinw.com OR 200908061 | WA 95748

Turn static files into dynamic content formats.

Create a flipbook
Issuu converts static files into: digital portfolios, online yearbooks, online catalogs, digital photo albums and more. Sign up and create your flipbook.
Shari's Troutdale by cinw.com - Issuu