315 N Bell Blvd
Cedar Park, TX 78613

DEAL STRUCTURE (No Real Estate Included)
What’s for sale: Business build-out + equipment assets only
Asset purchase price: $150,000
Building: NOT for sale (lease only)

LEASE ECONOMICS
Base Rent: $20 / SF (cheapest in the area)
NNN: $10 / SF          (cheapest in the area)
Total Base Rent and NNN:                              $30 / SF
Monthly Rent (Base + NNN):                          $9,000
Upfront Costs After Asset Purchase
Paid at or before lease assignment/approval:
Item	                                                                              Amount
Security Deposit (1 month rent)	                                           $ 9,000
Application Fee (to Listing Agent)	                                   $  150 per application (each tenant)
Admin Fee (Listing Agent)	                                                   $ 1,000
Total Upfront Lease/Admin Costs	                                           $ 10,150

TOTAL CASH REQUIRED TO TAKE OVER THE RESTAURANT BUSINESS
Category	Amount
Business Assets Purchase	                                                   $ 150,000
Deposit + Fees	                                                                    $  10,150
Total Initial Cash Outlay	                                                    $ 160,150
Ongoing Monthly Obligation
Monthly Rent (Base + NNN): $9,000
Paid directly to the Landlord

SUMMARY SNAPSHOT
Buy-in:                                                                              $ 150,000 assets only
All-in to close:                                                                  $ 160, 150
Monthly base rent and NNN                                           $  9,000
No ownership of real estate
Rent term 5 years and 5 years optional
The tenant must have good credit scores, other income or asset, and experience.