Log In/Sign Up
Your email has been sent.
108 N Arendell Ave 2,500 SF 100% Leased Office Building Zebulon, NC 27597 $936,772 CAD ($374.71 CAD/SF) 8.42% Cap Rate



Investment Highlights
- Stabilized, income-producing mixed-use asset in downtown Zebulon
- Two-story, 2,500 SF building (1,250 SF per floor)
- Retail tenant (Align Pilates) provides consistent in-place income
- 100% leased with two established tenants in place
- Zoned DTC (Downtown Core District) allowing flexible retail/office uses
- Office tenant (State Farm Insurance) offers stable, service-oriented occupancy
Executive Summary
Fully leased, stabilized mixed-use investment opportunity located at 106–108 N. Arendell Avenue in the heart of downtown Zebulon, NC. The ±2,500 SF two-story asset consists of ±1,250 SF of prime street-level retail and ±1,250 SF of second-floor office space.
The property is 100% occupied by Align Pilates and a State Farm Insurance agency, providing a durable tenant mix of service-oriented users with consistent demand drivers and long-term tenancy stability.
In-Place Income:
Align Pilates (Ground Floor) – $2,575/month, lease renewed March with 3% annual increases, expiring 2/28/2030
State Farm Insurance (Second Floor) – $2,925/month, lease renewed December with 3% annual increases, expiring 11/30/2027
Total Gross Rental Income: $66,000 annually
Expenses & Returns:
Total annual expenses of approximately $9,143, including property taxes of $1,547
Net Operating Income: $56,857
Cap Rate: 8.42%
The asset is in turnkey condition with minimal deferred maintenance, offering investors immediate cash flow and limited near-term capital requirements. The building’s placement within the Downtown Core District allows for flexible use and enhances long-term redevelopment potential.
Strategically positioned along N. Arendell Avenue, Zebulon’s primary commercial corridor, the property benefits from strong visibility, walkability, and proximity to local retail and dining amenities. Zebulon continues to experience strong growth as part of the greater Raleigh market, supporting long-term rent growth and appreciation.
This offering presents a rare opportunity to acquire a stabilized, income-producing asset in a supply-constrained downtown environment with built-in rent growth and strong downside protection.
For additional information or to schedule a showing, please contact Steve Gillooly at (919) 612-9885 Cell or Email Sgillooly@Gilloolyrealty.com
The property is 100% occupied by Align Pilates and a State Farm Insurance agency, providing a durable tenant mix of service-oriented users with consistent demand drivers and long-term tenancy stability.
In-Place Income:
Align Pilates (Ground Floor) – $2,575/month, lease renewed March with 3% annual increases, expiring 2/28/2030
State Farm Insurance (Second Floor) – $2,925/month, lease renewed December with 3% annual increases, expiring 11/30/2027
Total Gross Rental Income: $66,000 annually
Expenses & Returns:
Total annual expenses of approximately $9,143, including property taxes of $1,547
Net Operating Income: $56,857
Cap Rate: 8.42%
The asset is in turnkey condition with minimal deferred maintenance, offering investors immediate cash flow and limited near-term capital requirements. The building’s placement within the Downtown Core District allows for flexible use and enhances long-term redevelopment potential.
Strategically positioned along N. Arendell Avenue, Zebulon’s primary commercial corridor, the property benefits from strong visibility, walkability, and proximity to local retail and dining amenities. Zebulon continues to experience strong growth as part of the greater Raleigh market, supporting long-term rent growth and appreciation.
This offering presents a rare opportunity to acquire a stabilized, income-producing asset in a supply-constrained downtown environment with built-in rent growth and strong downside protection.
For additional information or to schedule a showing, please contact Steve Gillooly at (919) 612-9885 Cell or Email Sgillooly@Gilloolyrealty.com
Financial Summary (Actual - 2025) Click Here to Access |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
Sale Type
Investment
Property Type
Building Size
2,500 SF
Building Class
B
Year Built/Renovated
1920/2024
Price
$936,772 CAD
Price Per SF
$374.71 CAD
Cap Rate
8.42%
NOI
$78,907 CAD
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Typical Floor Size
1,250 SF
Building FAR
0.96
Lot Size
0.06 AC
Zoning
DTC - Downtown Core District
Parking
4 Spaces (1.6 Spaces per 1,000 SF Leased)
Amenities
- 24 Hour Access
- Signage
- Air Conditioning
Major Tenants Click Here to Access
- Tenant
- Industry
- SF Occupied
- Rent/SF
- Lease End
- Align Pilates
- Retailer
-
99,999 SF
-
$9.99
-
Jan 0000
- Ro Adoki - State Farm Insurance Agent
- Finance and Insurance
-
99,999 SF
-
$9.99
-
Jan 0000
| Tenant | Industry | SF Occupied | Rent/SF | Lease End | ||
| Align Pilates | Retailer | 99,999 SF | $9.99 | Jan 0000 | ||
| Ro Adoki - State Farm Insurance Agent | Finance and Insurance | 99,999 SF | $9.99 | Jan 0000 |
1 1
Somewhat walkable
30/100
Exceptionally drivable
100/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 2705.14-34-7686-000 | Total Assessment | $191,748 CAD |
| Land Assessment | $15,714 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $176,034 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
2705.14-34-7686-000
Land Assessment
$15,714 CAD
Improvements Assessment
$176,034 CAD
Total Assessment
$191,748 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
1 of 37
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
108 N Arendell Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

