Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    CVS NNN Investment Opportunity Title is generated by Realmo AI

    2000 S Naperville Rd, Wheaton, IL

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    25-year NNN lease with investment-grade CVS tenant.

    Type:RETAIL
    Property size:
    13,273 SF
    Lot size:
    1.69 Acres
    Price / SF:
    $493/SF
    Added:
    Jan 20, 2023
    Days on Market:
    1231
    Last Refresh:
    May 19 at 10:00 pm

    Property Features for 2000 S Naperville Rd

    General Information

    Standard status
    Active
    Size
    13,273 SF
    Lot size
    1.69 Acres
    Property subtype
    RETAIL

    We can help!

    Listing Contact
    Jay D. Stein
    Jay D. Stein

    Listing agent Jay D. Stein

    Listing office Sandor/Sand Capital | Arizona

    Listing date Jan 20, 2023

    Source Moodyscre

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Sandor/Sand Capital | Arizona

    HighLights

    • Strong Credit Tenant: CVS, with its investment‑grade credit rating (S&P: BBB) and robust financials, guarantees a dependable income stream.
    • Long‑Term Lease: Benefit from a 25‑year lease with 10 five‑year extension options, securing stable, long‑term cash flow.
    • Zero Cash Flow Financing: Take advantage of assumable self‑amortizing financing featuring a below‑market fixed interest rate of 3.901%.
    • Triple‑Net (NNN): Enjoy absolutely zero landlord responsibilities, as the tenant manages all maintenance and repairs.
    • Debt Structure: Requires limited equity investment and can generate passive losses to offset taxable income.
    • New Build: Constructed in 2016/2017, which minimizes potential maintenance issues.

    Overview

    This property features a triple-net (NNN) lease structure, assigning all maintenance and repair responsibilities, including roof and structure, to the tenant. The tenant, CVS, holds investment-grade credit and demonstrates strong financials. The property is under a long-term, 25-year lease, which includes options for 10 additional five-year extensions. Constructed between 2016 and 2017, the property benefits from assumable self-amortizing financing with a fixed 3.901% interest rate. The debt structure allows for limited equity investment and can generate passive losses that may offset taxable income from other investments. The structure also allows for low equity contributions with high long-term return on initial investment and allows withdrawal of money over and above percentage over the debt. The property is located in Wheaton, IL.
    Property Profile Location Intelligence

    Current Use by Public Records

    CVS Photo (Bike/Boat/Book/etc) Store CVS Pharmacy CVS Pharmacy Pharmacy MoneyGram Bank Kazvin Marfatia Pharmacy

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

    Zoning and permitted uses should be independently verified with local authorities.

    Similar Places Nearby

    • Harmony Polo, Personal Development, Sacred Haircuts & Kundalini Yoga — 285 W Loop Rd, Wheaton, IL 60189
    • Jewel-Osco Pharmacy — 30 Danada Square W, Wheaton, IL 60189
    • COVID-19 Drive-Thru Testing at Walgreens — 2020 S Naperville Rd, Wheaton, IL 60189
    • CVS — 2000 S Naperville Rd, Wheaton, IL 60189
    • GNC — 120 Danada Square W, Wheaton, IL 60187

    Location Insight

    • Map
    • Local Demand
    City
    Wheaton
    County
    DuPage
    State
    Illinois
    Longitude
    -88.1032
    Latitude
    41.8337

    Nearby Similar for Sale

    • $350,000

      Commercial Office/Clinic on Roosevelt Road

      Well-maintained office/clinic with high visibility and ample parking.
      1825 E Roosevelt Road, Wheaton, IL 60187
      View Details
    • $350,000

      Wheaton Office Building For Sale

      Charming office building in desirable Wheaton location, great for investors.
      422 W Wesley Street, Wheaton, IL 60187
      View Details
    • $699,900

      Remodeled Mixed-Use Wheaton Corner Property

      Remodeled mixed-use property in downtown Wheaton with parking and expansion potential.
      323 S Hale Street, Wheaton, IL 60187
      View Details
    • $699,900

      Remodeled Mixed-Use Wheaton Property

      Remodeled mixed-use property in downtown Wheaton with various opportunities.
      323 S Hale Street, Wheaton, IL 60187
      View Details
    • $599,900
      2,770 SF

      Wheaton Office Condo For Sale

      Office condo near DuPage County Courthouse with private offices.
      400 Knoll St, Wheaton, IL
      View Details
    • $2,595,000
      14,630 SF

      Leased Retail Strip For Sale

      Fully leased retail strip with investment grade anchor tenant.
      820 E Roosevelt Rd, Wheaton, IL
      View Details
    • $350,000
      1,400 SF

      Office Space on Roosevelt Road

      Office space for sale with excellent exposure on Roosevelt Road.
      600 W Roosevelt Rd, Wheaton, IL
      View Details
    • $5,500,000
      17,965 SF

      Wheaton Retail Property For Sale

      Fully leased retail property with strong annual rent increases.
      1403 N Main St, Wheaton, IL 60187
      View Details
    • $324,000
      3,443 SF

      Wheaton Commercial Office Condo For Sale

      Commercial office condo in Wheaton, IL, renovated in 2021.
      1751 South Naperville Road, Wheaton, IL 60189
      View Details
    • Contact for pricing
      2,758 SF

      Wheaton Office Space For Sale

      Office property with 2758 square feet of space.
      1749 S Naperville Rd, Wheaton, IL
      View Details
    • $215,000
      1,100 SF

      Updated Condo in Wheaton

      Updated 2-bedroom, 2-bath condo in desirable Wheaton location.
      850 Lorraine Road #2M, Wheaton, IL 60187,
      View Details
    • $6,500,000
      17,570 SF

      Fully Leased Two-Story Strip Center

      Prime real estate opportunity in Wheaton, Illinois.
      999 Confidential Street, Wheaton, IL 60187
      View Details

    FAQs

    What type of property is this?
    Drug store - 25-year NNN lease with investment-grade CVS tenant.
    Where is this drug store located?
    The property is located at 2000 S Naperville Rd Wheaton, IL.
    What is the asking price?
    The asking price for this property is $6,550,000.
    What are key features of this property?
    This property features: Strong Credit Tenant: CVS, with its investment‑grade credit rating (S&P: BBB) and robust financials, guarantees a dependable income stream.; Long‑Term Lease: Benefit from a **25‑year lease with 10 five‑year extension options**, securing stable, long‑term cash flow.; Zero Cash Flow Financing: Take advantage of assumable self‑amortizing financing featuring a below‑market fixed interest rate of 3.901%.
    (480) 949-9011 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Jay D. Stein
    Jay D. Stein
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    2000 S Naperville Rd, Wheaton, IL
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!