Your AI Navigator in Commercial Real Estate
Sign Up Successful!
You now have access to more from Realmo!
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search

    1028 W Beacon St Philadelphia, MS

    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,139,630

    NNN leased retail property with corporate guarantee and annual rent increases.

    Property size:
    1,847 SF
    Lot size:
    0.54 Acres

    Property Features for 1028 W Beacon St

    General Information

    Size
    1,847 SF
    Lot size
    0.54 Acres

    We can help!

    Listing Contact
    Glen Kunofsky
    Source: Moodyscre

    Listing Agent: Glen Kunofsky

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

    Learn more

    Overview

    NNN Retail Property For Sale

    This retail property is offered for sale with a 20-year triple-net (NNN) lease, assigning zero landlord responsibilities. The lease includes 1.50% annual rental increases that will continue through the base term and into the four, five-year tenant renewal option periods. The lease is backed by a corporate guarantee covering over 275 units. The property has a size of 1847 square feet.
    Location Intelligence

    Current Use by Public Records

    Retail space

    Suggested Use

    Realty agency Building Supply Dental Office Wholesale Shop Spa & Massage Gym & Fitness Kitchen & Bath Hotel & Motel Storage Facility HVAC Service

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

    Location Insight

    • Map
    • Local Demand
    City
    Philadelphia
    County
    Neshoba
    State
    Mississippi
    Longitude
    -89.1167275
    Latitude
    32.7715227

    Nearby Similar for Sale

    • $850,000
      50,000 SF

      Main Street Commercial Building

      Large commercial building with high potential on Main Street.
      1103 E Main St, Philadelphia, MS 39350
      View Details
    • $265,000
      3,560 SF

      Commercial Building in Philadelphia, MS

      Commercial building with 3,560 square feet of retail space.
      517 Center Ave, Philadelphia, MS 39350
      View Details
    • $140,000
      2,635 SF

      Commercial Building in Downtown Philadelphia

      Charming commercial building located in downtown Philadelphia, Mississippi.
      406 W Beacon St, Philadelphia, MS 39350
      View Details
    • $30,000
      3.00 Acres

      Land Near Neshoba County Fair

      Three acre lot near Philadelphia, MS and fairgrounds.
      Road 412, Philadelphia, MS 39350
      View Details
    • $30,000
      3.00 Acres

      Land Near Neshoba County Fair

      3 acres of land near Philadelphia and Neshoba County Fair.
      Road 412, Philadelphia, MS 39350
      View Details
    • $1,500,000
      2,304 SF

      Turn-Key Restaurant on 0.95 Acres

      Turn-key restaurant on 0.95 acres, high-traffic retail location.
      10040 Frog Level Rd, Philadelphia, MS
      View Details
    • Contact for pricing
      4,000 SF

      Gas Station and Storefront For Sale

      Gas station and storefront office/retail with additional land available.
      502 Holland Ave, Philadelphia, MS 39350
      View Details
    • $480,000
      3,504 SF

      Prime Philadelphia Commercial Building

      Versatile space, Hwy 19 frontage, great investment.
      1034 Holland Ave, Philadelphia, MS 39350
      View Details
    • $469,000

      Mississippi Multifamily Investment

      Five Cottages on 4.1 Acres in Philadelphia, MS
      11980 Road 149, Philadelphia, MS 39350
      View Details
    • $199,900

      High-Traffic Philadelphia Property

      Versatile 1200 sq ft building, prime location.
      272 Beacon St, Philadelphia, MS 39350
      View Details
    • $75,000

      Prime Commercial Lot in Philadelphia, MS

      Acre+ Commercial Lot, High Visibility
      1060 Holland Ave, Philadelphia, MS 39350
      View Details
    • $1,100,000
      1.50 Acres

      Prime Philadelphia Multifamily Investment

      16-Unit Apartment Complex, High Returns
      100 Red Oak Dr, Philadelphia, MS 39350
      View Details

    FAQs

    What type of property is this?
    Retail space - NNN leased retail property with corporate guarantee and annual rent increases.
    Where is this retail space located?
    The property is located at 1028 W Beacon St Philadelphia, MS.
    What is the asking price?
    The asking price for this property is $1,139,630.
    What are key features of this property?
    This property features: - 20-Year Triple-Net (NNN) Lease with Zero Landlord Responsibilities; - Corporate Guarantee (275+ Units); - Enjoy 1.50% Annual Rental Increases
    (332) 345-2408
    Request Owner's contact information
    1028 W Beacon St Philadelphia, MS
    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.
    1028 W Beacon St
    Philadelphia, MS
    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
    1028 W Beacon St Philadelphia, MS
    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

    We can help!
    Listing Contact
    Glen Kunofsky
    (332) 345-2408
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.