|
PROPERTY
Project: ON THE BORDER RESTAURANT
Property
address: 40868 Winchester Road, Temecula, California
Description: The subject property is an 8,350SF single story restaurant situated on a 1.1 acre site.
EQUITY ANALYSIS
Appraised Value as of Nov. 9, 2007
Protective equity
Loan-to-value ratio Appraised
Value |
$5,200,000
$1,820,000
65.0% |
OPERATING STATEMENT
INCOME
Rental Income
Other
Income |
$343,686
|
|
. . . . . . . . . . . . . . . . . Total
Income: |
$343,686 |
| Less 5% Vacancy Allowance |
$17,184 |
. . . . . . . . . Effective Gross
Income:
|
|
|
EXPENSES
Gas and Electric
Insurance
Salaries & Wages
Management Offsite
Repairs &
maint.
Taxes (Real Estate)
Reserves for
replacement Miscellaneous Legal & Audit Advertising
Interest
Total Expenses:
NET OPERATING INCOME
Note: Pro Forma Based on appraiser's estimates. |
.
$14,693
$1,253
$15,945
$310,557
| |
TERMS
|
Terms of Investment Current interest rate Repayment
schedule Monthly payment Frequency of payment
change Purchase price of the note Current balance on the
note Maturity date
Balloon pmt. after 12 mos.app:
Late
charge amount Prepayment penalty
*Net of servicing
costs |
12 Months
10.5%*
Interest Only
$29,575*
N/A
$3,380,000
$3,380,000
12 Months
$3,380,000
$3,380.00
None
|
BORROWERS
Name(s)
Net Rental
Income
Net worth
Percent ownership
|
LLC
$516,223
$1,820,000
100%
|
Name(s)
Net worth
His Occupation
Employer
Employment Income
|
Personal Guarantor
$209,060,408
RE Developer/Investor
Self
$172,707/yr
|
|
|
To invest, please call Mike Thurman
at 1-800-606-3232 or CLICK HERE. |
ON THE BORDER RESTAURANT
We are pleased to offer this investment on a near-institutional-grade property, guaranteed by a wealthy Southern California restaurant magnate with excellent credit. In our opinion, this loan could arguably qualify for bank financing, but the borrower is seeking private financing to close this transaction within 30 days. We are jointly originating and funding this deal with our syndication partner, Point Center Financial, another hard money broker. They have previously provided financing on two Applebee's restaurants owned by the guarantor. Both loans originated in 2002 and continue to be repaid as agreed.
This loan is a First Trust Deed on a single story, On the Border Mexican Grill & Cantina Restaurant located in front of the Promenade Mall at 40868 Winchester Road, Temecula, Riverside County, California. The property has approximately 8,350 sq. ft. net rentable area on a 1.1 acre site.
Temecula has a 2007 estimated population of 97,935 residents. The desirability of Temecula as a home for businesses and residents is enhanced by the broad range of activities available in the immediate area. With neighboring Murrieta, Temecula forms the southwestern anchor of the Inland Empire region. It is almost equidistant to San Diego and Orange County (each approximately 50 miles away). Temecula is also home to many military families from nearby MCB Camp Pendleton, MCAS Miramar, March Air Reserve Base and Navy bases in San Diego. Temecula is well known for hot air balloon rides and winery tours as well as its nine local golf courses.
The subject property has immediate access to Winchester Road running east and west and Interstate I-15 located approximately one third mile to the west. The junction of Interstates I-15 and I-215 is about two miles north of the subject. A significant draw to the restaurant is the traffic generated by the Promenade Mall. The 766,500 sq. ft., two-level mall features three major anchor tenants: Macy’s, Sears and JC Penney. The outside Entertainment Plaza adjacent to the mall features a 4,000 seat, 15 screen Edwards Cinemas megaplex. One hundred specialty retail stores and restaurants are within the immediate area of the mall. The Temecula Planning Commission has approved plans for a 126,000 sq. ft. mall expansion, which will include the construction of an outdoor shopping area and two above-ground parking structures.
Several newer residential subdivisions are located north and east of the property. Commercial and industrial properties are located along the west side of Interstate 1-15. Just south of the subject property is the Pechanga Resort and Casino. The indian casino/resort is Temecula Valley’s number one employer, and includes a large casino, bingo hall, hotel, convention center, showroom, cabaret lounge and seven restaurants.
The subject is a single story restaurant situated on a 1.1 acre site with approximately 8,350 net rentable sq. ft. The wood frame and stucco structure has street frontage on Winchester Road between Ynez Road and Margarita Road at the southwestern perimeter of the mall. The property has good ingress and egress from both Winchester Road and Ynez Road. The building features a bar area, indoor and patio dining along with an area for take out orders. There is ample uncovered parking assigned to the subject with further onsite parking available through a reciprocal parking agreement with the shopping mall.
The borrower is a California limited liability company formed in 1999 and is 100% controlled by the guarantor, 65% personally and 35% in a closely-held partnership. This LLC owns two On The Border restaurant properties, here and in Rancho Cucamonga.
The borrower acquired the subject site and constructed the building improvements in 2000 and leases the property at a minimum monthly base rent of $28,633 to another LLC, which is also controlled by the principal/guarantor. That company operates several On The Border restaurant franchises; its Temecula franchise agreement extends to June, 2020. The lease also expires in 2020 and contains rent escalations every 5 years. Taxes, insurance, maintenance, utilities and common area management are all paid by the tenant. Any shortfall between monthly rents received from the subject and the monthly payment will be covered by the cash flow generated by related businesses owned by the guarantor.
On The Border Mexican Grill & Cantina is described by its parent, Brinker International, Inc. (www.brinker.com), as the largest casual dining Mexican chain restaurant in the country, with 158 locations in 32 states (per their 2007 annual report). Brinker is a 32 year-old company with over 1,000 restaurants, including Chili's Bar & Grill and Romano's Macaroni Grill. Its 2007 gross sales exceeded $4.0 billion.
The guarantor is a real estate developer, owner/manager, and restaurant franchisee with business operations predominately in Southern California. His March, 2007 personal financial statement reflects a net worth of $208,456,039 centered in real estate along with real estate/restaurant franchise development rights. Cash on deposit with banks is listed at $3,493,297. Liabilities include $126,452,718 in real estate mortgages. He has a credit mid-score of 703, with no lates reported. The guarantor has been in the restaurant business throughout his entire career. He is highly educated in finance, economics and real estate having received an undergraduate degree from Stanford University and a graduate degree from the U.C.L.A. Graduate School of Management Executive MBA Program. He began franchising in 1983 and today owns 126 franchises. They include Burger King, Applebee’s, El Pollo Loco, Ruby’s Diner, Coco’s Bakery Restaurant, Hilton Garden Inn and Hampton Inn among others. The guarantor is one of the larger privately-owned restaurant operators in Southern California with annual sales of approximately $200 million in 2006 and over 5,000 employees.
The purpose of the loan is to refinance existing property debt to provide funds to buy out two minority partners on another property owned by the guarantor, and to provide
capital for the development of new franchise restaurants. Monthly interest payments are to be made from the business cash flow of the subject property and guarantor’s related franchise businesses. Prior to maturity, the borrower intends to repay the principal balance through a refinance with an institutional lender.
At a 10.5% yield and a 65.0% LTV on an attractive, fairly new California property, with a strong guarantor and franchisee tenant, this loan appears to be a reasonable 12 month investment. Every first mortgage investment involves substantial risk, so be sure to read the Risk Factors section of the Offering Circular before investing. A substantial and prolonged decline in real estate values is possible.
To invest, please call Mike Thurman
at 1-800-606-3232 or CLICK HERE. |
|
|
|

|
|
For California Residents
Only
INVEST IN CORN
FARM LAND
Take Advantage of Rising
Corn Prices Due to Increasing Ethanol
Demand
- Over 75 New
Ethanol Plants Are Currently Under Construction1
- Wealthier
Chinese and Indian Middle Class Consumers Are Eating More Meat –
Two-Thirds of Corn Production is Used to Feed
Livestock2
- Farm Land
Produces Income Even During Recessions
- Invest With
as Little as $5,000
- Very Suitable
for IRA’s
- Farm Land
Purchased With All Cash – No Leverage Used
- Each Farm
Inspected By Certified Agronomist3
- Farms Leased
to Experienced Growers
- Short Term
Investment – Just 3.5 to 4 Years
- Farms Will Be
Sold When Most of the New Ethanol Plants Are Completed
- Investments
Managed By Blackburne & Brown, a 27-Year-Old Company
BLACKBURNE & BROWN
MORTGAGE COMPANY, INCORPORATED IS CURRENTLY SERVICING OVER $50
MILLION IN FIRST MORTGAGE AND CORN FARM LAND
INVESTMENTS FOR OVER 900 PRIVATE
INVESTORS
|
For An Offering Circular
Please Call Warren More at 916-338-3232
or
CLICK HERE
|
Only Accredited Investors are suitable to invest in
Blackburne & Brown Equity Preservation Fund, LLC, which will
invest in corn farm land investments. In order to qualify as
an Accredited Investor, an individual Investor must satisfy the
requirements of either paragraph (1) or (2) below
and, in addition, must satisfy the
requirements of paragraph (3) below:
(1) The Investor’s
net worth, or joint net worth with such investor’s spouse, at the
time of purchase must exceed $1,000,000 (the value of the Investor’s
home, furnishings and automobiles may be included for purposes of
calculating such investor’s net worth under this paragraph);
or
(2) The Investor’s
income exceeded $200,000 in each of the two most recent years, or
joint income with his or her spouse exceeded $300,000 in each of
those years, and the investor has a reasonable expectation of
reaching the same income level in the current year;
and
(3) Each Investor must
have either: (a) a net worth of at least $250,000 and an
annual gross income of at least $65,000; or (b) a net worth of
at least $500,000. (the value of the Investor’s home, furnishings
and automobiles may not
be included for the purposes of calculating such Investor’s net
worth under this paragraph).Other standards may apply to investors
that are not individuals, such as trusts, partnerships or other
entities. Specific questions concerning Accredited Investor
status should be directed to the Manager.All Units may be acquired
for investment purposes only, and not with a view to, or for resale
in connection with, any distribution thereof (see, “Restrictions on
Transfer”).
---------------------------------------------
1Biofuels
Journal, November 6, 2006 2Mark McLornan, Argo Terra,
global farming company, DailyReckoning.com, March 19,
2007 3Marc Eads, Certified Farm Analyst
(CFA)
This notice does not constitute an offer to sell corn farm
land investments. An offer is made only through an Offering
Circular. Investing in corn farm land involves substantial
risk. Please be sure to read the Risk Factors section of the
Offering Circular before investing.
|
For An Offering Circular
Please Call Warren More at 916-338-3232
or
CLICK HERE
|
Blackburne & Brown Mortgage Company, Inc.--For more
information, contact George
Blackburne 4811 Chippendale Drive, Suite 101, Sacramento, CA
95841 telephone: (916) 338-3232 * Fax: (916) 338-2328 Real Estate
Broker -- California Department of Real Estate -- License Number
829677 Publicly advertised to California residents only under
California Department of Corporations business plan
permit. Return to C-Loans Home
Page | Return to Blackburne.com Home
Page
Copyright © 2007 Blackburne & Brown Mortgage
Company, Inc. All rights reserved. 800-606-3232
If
you wish to not receive our e-mail investment bulletins in the
future, please send an
e-mail with "bulletin unsubscribe" in the subject
line. | | |