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

    2 N Park St, Cambridge, NY

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    NNN Walgreens in Cambridge, NY with over 14 years remaining.

    Type:RETAIL
    Property size:
    11,984 SF
    Lot size:
    1.00 Acres
    Price / SF:
    $243/SF
    Added:
    Feb 7, 2025
    Days on Market:
    486
    Last Refresh:
    May 20 at 9:07 pm

    Property Features for 2 N Park St

    General Information

    Standard status
    Active
    Size
    11,984 SF
    Lot size
    1.00 Acres
    Property subtype
    RETAIL

    We can help!

    Listing Contact
    Matthew Mousavi
    Matthew Mousavi

    Listing agent Matthew Mousavi License #CA 01732226

    Listing office SRS Industrial - Newport Beach

    Listing date Feb 7, 2025

    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 SRS Industrial - Newport Beach

    HighLights

    • Absolute NNN lease provides a completely passive investment with zero landlord responsibilities.
    • Over 14 years remaining on the initial lease term with Walgreens, ensuring long‑term stable income.
    • Benefit from 5% rental increases every 5 years, hedging against inflation and growing NOI.
    • Strong tenant commitment with 12 (5‑year) options to extend the lease.
    • Walgreens is a nationally recognized and established company.
    • Fee simple interest (land & building ownership) is included.

    Overview

    This property offers the opportunity to acquire the fee simple interest in a Walgreens investment property located in Cambridge, New York. The property is subject to an absolute NNN lease. The tenant, Walgreen Co., has over 14 years remaining on their initial lease, with 12 (5-year) options to extend. The lease includes 5% rental increases every 5 years throughout the initial term and at the beginning of each option period. The lease is absolute NNN with zero landlord responsibilities. Walgreens operates nearly 9,000 retail locations across America, Puerto Rico and the U.S. Virgin Islands, serving nearly 10 million customers each day. The property contains 11,984 square feet.

    Local 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 $258.9k $21.60
    − Vacancy −$8.3k −$0.69
    EGI $250.6k $20.91
    − OpEx −$62.6k −$5.23
    NOI $187.9k $15.68
    11,984 SF · lease $21.60/SF/yr · vacancy 3.20% · expense 25.00%

    Alternative Uses

    Best Use
    Specialty Retail
    $2.68M
    $2.35M – $3.13M (±1% cap)
    NOI $187,928 @ 7.0% cap · market cap 6.43%
    Second Best
    Retail
    $2.14M
    $1.87M – $2.49M (±1% cap)
    NOI $149,478 @ 7.0% cap · market cap 5.11%
    Theoretical Best
    Office A
    $2.97M
    $2.60M – $3.47M (±1% cap)
    NOI $208,119 @ 7.0% cap · market cap 7.12%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Subway Take-out & Catering Walgreens Pharmacy Pharmacy Walgreens Pharmacy Walgreens Photo (Bike/Boat/Book/etc) Store FedEx OnSite Postal Service

    Suggested Use

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

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

    Similar Places Nearby

    • Walgreens Pharmacy — 2 N Park St, Cambridge, NY 12816
    • Green Witch Vape Cambridge — 76 W Main St, Cambridge, NY 12816
    • Marybeth Brown — 2 N Park St, Cambridge, NY 128161105
    • Jason Goodspeed — 2 N Park St, Cambridge, NY 128161105
    • David Lester — 2 N Park St, Cambridge, NY 128161105

    Location Insight

    • Map
    • Local Demand
    City
    Cambridge
    County
    Washington
    State
    New York
    Longitude
    -73.3759
    Latitude
    43.0295

    Nearby Similar for Sale

    • $119,900
      3,312 SF

      Mixed-Use Property in Cambridge, NY

      Mixed-use property offering over 3000 sq ft of space.
      14 S Park Street, Cambridge, NY 12816
      View Details
    • $599,999

      Cambridge Industrial Complex For Sale

      Industrial complex on 3.37 acres with two buildings.
      879 Route, Cambridge, NY 12816
      View Details
    • $599,999
      26,208 SF

      Industrial Complex on 3.37 Acres

      Industrial complex with warehouse and office space for sale.
      22-879 State Route 22, Cambridge, NY 12816
      View Details
    • $989,900
      1,484 SF

      Mixed-Use Property in Cambridge, NY

      1,484 SF mixed-use property built in 1997.
      1161 STATE RTE 313, CAMBRIDGE, NY 12816
      View Details
    • $299,000

      Mixed-Use Building in Cambridge, NY

      Mixed-use building with apartments and commercial spaces in Cambridge, NY.
      17-23 E Main St., Cambridge, NY 12816
      View Details

    FAQs

    What type of property is this?
    Drug store - NNN Walgreens in Cambridge, NY with over 14 years remaining.
    Where is this drug store located?
    The property is located at 2 N Park St Cambridge, NY.
    What is the asking price?
    The asking price for this property is $2,924,000.
    What are key features of this property?
    This property features: Absolute NNN lease provides a completely passive investment with zero landlord responsibilities.; Over 14 years remaining on the initial lease term with Walgreens, ensuring long‑term stable income.; Benefit from 5% rental increases every 5 years, hedging against inflation and growing NOI.
    (949) 698-1116 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Matthew Mousavi
    Matthew Mousavi
    Real Estate License ID: CA 01732226
    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
    2 N Park St, Cambridge, NY
    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!