Se Connecter/S’inscrire
Votre courriel a été envoyé.
1035 Green St SE 14 872 pi² 100% Loué Bureau Immeuble Conyers, GA 30012 4 475 205 $ CAD (300,91 $ CAD/pi²) 7,90% Taux de capitalisation



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- • 100% leased to 4 tenants with 2.5% annual escalations
- • 4-acre site, ample parking, single-story construction
- • 2026 NOI: $248,823 | 7.90% cap rate at list
- • Anchor tenant on NNN lease across 82% of GLA
- • 1 mile to I-20, walking distance to Olde Town Conyers
- • Ideal 1031 exchange or private investor asset
Résumé de l'annonce
Green Street Center is a 14,872-square-foot multi-tenant retail and office investment property located at 1035 Green Street SE in Conyers, Georgia. Situated on a 4-acre site one block from the Rockdale County Courthouse and within walking distance of historic Olde Town Conyers, the property offers a stabilized investment opportunity with immediate in-place cash flow and contractual rent growth.
The property is 100% leased to four tenants across four suite groupings. The anchor tenant occupies approximately 82% of the gross leasable area under an NNN lease structure, with the balance of the suites leased on modified gross terms. All four leases include contractual 2.5% annual rent escalations, providing organic NOI growth over the hold period without active asset management.
The 2026 pro forma reflects $313,575 in total income and $248,823 in net operating income, equating to a 7.90% capitalization rate at the asking price of $3,150,000 ($211.81 per square foot). 2025 actual NOI was $230,753, representing a 7.33% trailing cap rate. The pro forma reflects contractual escalations and CAM reimbursements from the anchor lease; buyers should adjust for management fee and reserves per individual underwriting standards.
The property is strategically located approximately one mile north of Interstate 20, providing direct access to the broader Atlanta metropolitan area. Downtown Atlanta is approximately 28 miles to the west, and Hartsfield-Jackson Atlanta International Airport is approximately 35 miles away. The Conyers/Rockdale County submarket has experienced sustained demographic and commercial growth, supported by ongoing public investment in the Olde Town redevelopment district and the surrounding courthouse complex.
The offering is well-suited to private investors, 1031 exchange buyers, and small syndications seeking stabilized cash flow in a defensive tertiary submarket. The full Offering Memorandum, rent roll, lease abstracts, and operating statements are available upon execution of a confidentiality agreement.
Contact Sinai Leis (786-553-9813, sinaileis@kw.com) or Christian Swann (770-412-3126, cswann@kwcommercial.com) at CSG Commercial for additional information.
The property is 100% leased to four tenants across four suite groupings. The anchor tenant occupies approximately 82% of the gross leasable area under an NNN lease structure, with the balance of the suites leased on modified gross terms. All four leases include contractual 2.5% annual rent escalations, providing organic NOI growth over the hold period without active asset management.
The 2026 pro forma reflects $313,575 in total income and $248,823 in net operating income, equating to a 7.90% capitalization rate at the asking price of $3,150,000 ($211.81 per square foot). 2025 actual NOI was $230,753, representing a 7.33% trailing cap rate. The pro forma reflects contractual escalations and CAM reimbursements from the anchor lease; buyers should adjust for management fee and reserves per individual underwriting standards.
The property is strategically located approximately one mile north of Interstate 20, providing direct access to the broader Atlanta metropolitan area. Downtown Atlanta is approximately 28 miles to the west, and Hartsfield-Jackson Atlanta International Airport is approximately 35 miles away. The Conyers/Rockdale County submarket has experienced sustained demographic and commercial growth, supported by ongoing public investment in the Olde Town redevelopment district and the surrounding courthouse complex.
The offering is well-suited to private investors, 1031 exchange buyers, and small syndications seeking stabilized cash flow in a defensive tertiary submarket. The full Offering Memorandum, rent roll, lease abstracts, and operating statements are available upon execution of a confidentiality agreement.
Contact Sinai Leis (786-553-9813, sinaileis@kw.com) or Christian Swann (770-412-3126, cswann@kwcommercial.com) at CSG Commercial for additional information.
Salle de données Cliquez ici pour accéder à
- Offering Memorandum
- Operating and Financials
- Third Party Reports
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
$99,999
|
$9.99
|
| Perte due à l’inoccupation |
$99,999
|
$9.99
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
Type de vente
Investissement
Type de propriété
Taille du bâtiment
14 872 pi²
Classe d’immeuble
C
Année de construction/rénovation
1985/2005
Prix
4 475 205 $ CAD
Prix par pi²
300,91 $ CAD
Taux de capitalisation
7,90%
Revenu net d’exploitation
353 503 $ CAD
Pourcentage loué
100%
Location
Multiples
Hauteur du bâtiment
1 étage
Superficie de plancher typique
14 872 pi²
Coefficient d’occupation des sols de l’immeuble
0,09
Taille du lot
3,90 AC
Zonage
MXD - District de développement des districts à usage mixte
Stationnement
51 places (3,43 places par 1 000 pi² loué)
Assez accessible à pied
50/100
Exceptionnellement adapté aux voitures
90/100
Plutôt accessible en vélo
40/100
Impôts fonciers
| Numéro de lot | C30-0-01-0012 | Évaluation totale | 874 103 $ CAD |
| Évaluation du terrain | 309 116 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 564 987 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
C30-0-01-0012
Évaluation du terrain
309 116 $ CAD
Évaluation des bâtiments
564 987 $ CAD
Évaluation totale
874 103 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 25
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
1035 Green St SE
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.

