118 DRUG STORE Street, Cliffside, NC 28114
SINGLE_FAMILY - Cliffside, NC
Property Features for 118 DRUG STORE Street
General Information
Taxes and HOA fees
Utilities
Building Details
Copyright © 2026 Canopy MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
The offering is presented as a NNN investment with specified lease payment periods. The annual lease payment is listed as $87,372.00 for years 2025 through 2030, $90,680.40 for years 2030 through 2035, $99,748.44 for years 2035 through 2040, $109,723.32 for years 2040 through 2045, $120,695.64 for years 2045 through 2050, and $132,765.24 for years 2050 through 2055. The listing also states gross annual sales for 2024 were $1,812,232.00.
For buyers seeking a stabilized, long-dated retail net lease, this asset provides a single-tenant Dollar General structure with corporate-guaranteed NNN terms extending to 2055. The listing specifies that at a $1,199,000 purchase price the deal would create a 7.28% cap rate, and it notes total NNN lease payments of $3,081,148.00 over the referenced period.
Key Highlights
- Fully developed 1.31‑acre Dollar General store with year built 2009
- Corporate‑guaranteed NNN lease in place until 2055 with #5 5‑year options through 2055 and 10% increases per option
- Central air and heat pump heating; metal roof; metal construction; concrete flooring
Financial Insights For Specialty Retail
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $151.1k | $17.04 |
| − Vacancy | −$10.9k | −$1.23 |
| EGI | $140.2k | $15.81 |
| − OpEx | −$35.0k | −$3.95 |
| NOI | $105.1k | $11.86 |
Alternative Uses
Property Analytics
Current Use
Lease Details
Location Intelligence
Trade Area within ½ mile
Demographics for 28114, NC
Market
Vacancy Rate% for Retail in South region