Log In/Sign Up
Your email has been sent.
CVS Unique 52% Paydown Readvance Opportunity 10405 W 13th St N 13,225 SF Retail Building Wichita, KS 67212 $5,198,406 CAD ($393.07 CAD/SF) 5.99% Cap Rate



INVESTMENT HIGHLIGHTS
- 52% Loan to Value Self Liquidating Debt
- Assumable Loan has a 3.42% Interest
- $100,000+ Average Household Income in 1, 3, 5-mile radius
- Loan has Pay Down Readvance Feature
- Very Low Rent of 16.90 Per Square Foot
- 118,000 Population with 1.3% Annual Growth Rate in 5-mile
EXECUTIVE SUMMARY
HMX Realty Advisors presents for sale a Zero Cash Flow CVS Pharmacy located in Wichita, KS. This property is offered with a zero cash flows structure with pay down readvance available. Loan to value is 52% allowing a 1,941,000 pay down readvance.
The property is ideal for a 1031 exchange. The Zero Cash Flow structure allows a 1031 Exchange buyer the ability to acquire the asset for virtually all cash ($3,724,000) and have the debt re-advanced to $1,941,000 immediately post-closing. The mortgage proceeds from the re-advanced loan are not subject to capital gains or income tax, however, HMX Realty Advisors is not qualified to give legal or tax advice.
The property is a 13,225-sf building on 1.9 acres of land, and leased for 13+ years to CVS, an investment grade company on an absolute bond triple-net lease with no landlord responsibilities whatsoever. The rent is very low and replicable at $16.90 PSF. The existing debt self-liquidates over the next 11 years and has an interest rate of 4.7% with a 3-year rent holiday starting February 1st, 2036.
Area Summary:
This CVS is located at the intersection of W 13th Street N and N Maize Rd the dominant retail corridor in Wichita. It is across the street from Natural Grocers and Credit Union of America. Area retailers include Little Caesars and Skyward Credit Union. Aldi and a Walmart Neighbor Market are to the south and a Walmart Supercenter, and Lowe’s are to the north.
The property is ideal for a 1031 exchange. The Zero Cash Flow structure allows a 1031 Exchange buyer the ability to acquire the asset for virtually all cash ($3,724,000) and have the debt re-advanced to $1,941,000 immediately post-closing. The mortgage proceeds from the re-advanced loan are not subject to capital gains or income tax, however, HMX Realty Advisors is not qualified to give legal or tax advice.
The property is a 13,225-sf building on 1.9 acres of land, and leased for 13+ years to CVS, an investment grade company on an absolute bond triple-net lease with no landlord responsibilities whatsoever. The rent is very low and replicable at $16.90 PSF. The existing debt self-liquidates over the next 11 years and has an interest rate of 4.7% with a 3-year rent holiday starting February 1st, 2036.
Area Summary:
This CVS is located at the intersection of W 13th Street N and N Maize Rd the dominant retail corridor in Wichita. It is across the street from Natural Grocers and Credit Union of America. Area retailers include Little Caesars and Skyward Credit Union. Aldi and a Walmart Neighbor Market are to the south and a Walmart Supercenter, and Lowe’s are to the north.
PROPERTY FACTS
Sale Type
Investment NNN
Sale Condition
1031 Exchange
Property Type
Retail
Property Subtype
Building Size
13,225 SF
Building Class
B
Year Built
2012
Price
$5,198,406 CAD
Price Per SF
$393.07 CAD
Cap Rate
5.99%
NOI
$311,290 CAD
Tenancy
Single
Building Height
1 Story
Building FAR
0.16
Lot Size
1.90 AC
Zoning
LC
Frontage
MAJOR TENANTS
- TENANT
- INDUSTRY
- SF OCCUPIED
- RENT/SF
- LEASE TYPE
- LEASE END
- CVS Pharmacy
- -
- 13,225 SF
- $23.54 CAD
- Triple Net
- Feb 2039
| TENANT | INDUSTRY | SF OCCUPIED | RENT/SF | LEASE TYPE | LEASE END | |
| CVS Pharmacy | - | 13,225 SF | $23.54 CAD | Triple Net | Feb 2039 |
NEARBY MAJOR RETAILERS
PROPERTY TAXES
| Parcel Number | 134-18-0-11-04-006.00 | Improvements Assessment | $658,869 CAD |
| Land Assessment | $290,122 CAD | Total Assessment | $948,991 CAD |
PROPERTY TAXES
Parcel Number
134-18-0-11-04-006.00
Land Assessment
$290,122 CAD
Improvements Assessment
$658,869 CAD
Total Assessment
$948,991 CAD
1 of 5
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
Presented by
CVS Unique 52% Paydown Readvance Opportunity | 10405 W 13th St N
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
