Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Frito-Lay Distribution Center For Sale Title is generated by Realmo AI

    1313 Gadlin St, Mount Vernon, TX 75457

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    New industrial triple net lease with secure income stream.

    Type:Industrial, Retail
    Property size:
    9,240 SF
    Lot size:
    2.01 Acres
    Price / SF:
    $454/SF
    Added:
    Feb 11, 2026
    Days on Market:
    93
    Last Refresh:
    Mar 17 at 1:15 pm

    Property Features for 1313 Gadlin St

    General Information

    Standard status
    Active
    Size
    9,240 SF
    Lot size
    2.01 Acres
    Property subtype
    Industrial, Retail

    Building Details

    Year Built
    2025

    We can help!

    Listing Contact
    Russell Watson

    Listing agent Russell Watson License #PB00069336

    Listing office Crescent LLC

    Listing date Feb 11, 2026

    Source Crexi

    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 Crescent LLC

    HighLights

    • Secure 10‑year industrial triple net lease with PepsiCo Global Real Estate, Inc. (Frito‑Lay P.E.C.) guaranteeing stable income.
    • Annual rent increases of 1.5% provide a hedge against inflation and ensure income growth.
    • New construction (delivery Q1 2025) featuring a state‑of‑the‑art distribution warehouse.
    • Approximately 9,240 square feet on 2.01 acres with 7 docks and ample yard space for truck loading and parking.
    • Design allows for potential future expansion.
    • Parcels of land surrounding the Frito Lay are also For Sale.

    Overview

    The Frito-Lay P.E.C., currently under construction with delivery scheduled for Q1 2025, is a state-of-the-art distribution warehouse spanning approximately 9,240 square feet on 2.01 acres of land. The property features modern amenities, including 7 docks and ample yard space for truck loading and parking, designed for maximum efficiency. Its design allows for potential future expansion, offering flexibility to accommodate evolving business needs. PepsiCo Global Real Estate, Inc. has signed a secure 10-year industrial triple net lease for the Frito-Lay P.E.C., providing investors with a stable income stream. The lease commences in March 2025 and includes annual rent increases of 1.5%, providing a strong hedge against inflation and ensuring the property’s income growth over time. The parcels of land surrounding the Frito Lay are also For Sale: LOT 1 - 1.49 ACRES - $315,810 \/ LOT 2 - 1.49 ACRES - $315,810 \/ LOT 3 - 2.56 ACRES.
    Location Intelligence

    Current Use by Public Records

    Distribution centers

    Suggested Use

    Real Estate Agency Restaurant Law Firm Building Supply Spa & Massage Center Dental Office Big Box & Wholesale Store Hair Salon Auto Repair Shop Pharmacy

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

    Location Insight

    • Map
    • Local Demand
    City
    Mount Vernon
    County
    Franklin
    State
    Texas
    Longitude
    -95.222812
    Latitude
    33.164735

    Nearby Similar for Sale

    • $799,000
      6,104 SF

      Established Fitness Studio Business Opportunity

      Turnkey fitness studio with loyal client base and growth potential.
      204 E Main Street, Mt Vernon, TX 75457
      View Details
    • $799,000

      Established Fitness Studio Business Opportunity

      Turnkey fitness studio with loyal client base and growth potential.
      204 E Main Street, Mount Vernon, TX 75457
      View Details
    • $1,225,000

      Operating Poultry Farms For Sale

      Two active poultry farms ready for operation in Franklin County.
      4227 County Road Sw 3010, Mount Vernon, TX 75457
      View Details
    • $789,762

      Thriving Auto Repair Business Opportunity

      Established auto repair business with high traffic location in Mount Vernon.
      1003 S State Highway 37, Mount Vernon, TX 75457
      View Details
    • $727,596

      Northeast Texas Agricultural Land

      107-acre tract ideal for cattle production and investment.
      107 Hwy 37, Mount Vernon, TX 75457
      View Details
    • $2,668,600

      Productive Ranch with Highway Frontage

      Exceptional ranch with agricultural and recreational opportunities near Mt. Vernon.
      395 Hwy 37, Mount Vernon, TX 75457
      View Details
    • $799,000
      6,104 SF

      Established Fitness Studio Opportunity

      Turnkey fitness studio with loyal client base and growth potential.
      204 E Main Street, Mount Vernon, TX 75457
      View Details
    • $950,000

      143 Acres Near Mount Vernon

      143 acres near Mount Vernon, TX, with road frontage.
      Tbd E HWY 67 EAST, Mount Vernon, TX 75457
      View Details
    • $1,999,995

      Diversified Ranch and Hunting Property

      228+ acre ranch with custom barndo, lake, and horse facilities.
      1094-2 SW CR 3020, Mount Vernon, TX 75457
      View Details
    • $1,999,995
      1,050 SF

      Mount Vernon Ranch with Barndominium

      Ag exempt ranch featuring a barndominium, lake, and horse facilities.
      1094 SW CR 3020, Mount Vernon, TX 75457
      View Details
    • $525,000
      13,189 SF

      Mt Vernon Warehouse on Acres

      13,189 SF warehouse on 2.5 acres in Mt Vernon.
      629 Rutherford St, Mt Vernon, TX
      View Details
    • $799,000
      6,104 SF

      Established Fitness Studio Opportunity

      Turnkey fitness studio with loyal client base and growth potential.
      204 E Main Street, Mount Vernon, TX 75457
      View Details

    FAQs

    What type of property is this?
    Distribution center - New industrial triple net lease with secure income stream.
    Where is this distribution center located?
    The property is located at 1313 Gadlin St Mount Vernon, TX.
    What is the asking price?
    The asking price for this property is $4,200,000.
    What are key features of this property?
    This property features: Secure 10‑year industrial triple net lease with PepsiCo Global Real Estate, Inc. (Frito‑Lay P.E.C.) guaranteeing stable income.; Annual rent increases of 1.5% provide a hedge against inflation and ensure income growth.; New construction (delivery Q1 2025) featuring a state‑of‑the‑art distribution warehouse.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Russell Watson
    Real Estate License ID: PB00069336
    Learn More
    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
    1313 Gadlin St, Mount Vernon, TX 75457
    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!