Remarks

The numbers herein don't lie - and the return on your money is not only STRONG - Its one of the best Ive seen with expanded use in the coming future. [I/R=V] : Rents Annual 48,000, Tax Annual 5,896, Insurance Annual 2,250 = NetI MONTHLY Income 3,321 (This does not factor in an estimated annual budget for maintenance & repair and basically since all systems, roof & mechanicals are dialed in and for the most part have a LONG LONG life left: AGE: Roof 10+/-, AC 3-4, Boiler 15+/-, PAVED Lot NEW 2020) An investor will NO DOUBT and should factor that in but for now will leave it as a middle of the road base line scenario. ANNUAL INCOME=478,248 (NetI) and using the 10pct rule for value for JUST the building WITHOUT any future increases (NNN here so you wont go down due to those expenses) is 480,000. And based on a bank appraisals INCOME APPROACH its very similar at 500,000. AS FOR THE EXTRA ACREAGE - even harder to find since SO FEW like places left along Commercial / State Rd 2 let alone w/entry access. The LOT ONLY portion of this package has 148'F/ 339'D which is 1.15 Acres VS O'Reilly's Auto Parts across the street having 258'F / 300' D and1.77 Acres that SOLD 2015 for 260K. A great comp since nothing like it LOCATION specific but there are a couple of the next most recent that incl Dunkin' Donuts w/tiny frontage of 100' / 222' for .51 Acre & SOLD for 250K in 2021 and then Taco Bell's Lot 158' / 175' .63 Acre SOLD for 300K in 2023 - JUST Sampling the 3 its clear the lots are selling for FAR more but for FAR less SF and simply taking the avg frontage at 1,569 plf the xtra lot easily falls in the 232,000+ realm - and that's before factoring the access f/Commercial AND The West side parking lot of the current building. LOADS of expansion options, strip malls + stand alones. So VERY conservatively speaking a 712,000 value is substantiated - BUT, this is a complete package sale for 650,000 and set to move AS IS 2025 + 3yr lease in place until January'27.

Details

MLS#: 808219
Price: $650,000

Style: Retail
Sq Ft: 2378
Year Built: 1987

County: Lake
Lot Size: 131.98 x 204.38 & 148' x 339'
Tax Fee: 6114.78