Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Retail Properties in Forest Acres Title is generated by Realmo AI

    3123-3129 N Beltline Blvd, Columbia, SC

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Two retail properties in the Forest Acres submarket.

    Type:RETAIL
    Property size:
    1,104 SF
    Lot size:
    0.70 Acres
    Price / SF:
    $234/SF
    Added:
    Feb 11, 2022
    Days on Market:
    1568
    Last Refresh:
    May 19 at 10:13 pm

    Property Features for 3123-3129 N Beltline Blvd

    General Information

    Standard status
    Active
    Size
    1,104 SF
    Lot size
    0.70 Acres
    Property subtype
    RETAIL

    We can help!

    Listing Contact
    Boo Kibler Moca

    Listing agent Boo Kibler Moca

    Listing office Wilson Kibler | Columbia

    Listing date Feb 11, 2022

    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 Wilson Kibler | Columbia

    HighLights

    • Portfolio of two retail properties in Forest Acres
    • Located near Downtown Columbia and Two Notch Road retail corridor
    • Total lot size of ±0.72 AC
    • 3123 N Beltline is ±3,417 SF and built out as restaurant space
    • 3129 N Beltline is ±1,104 SF of standard retail
    • Located in the Forest Acres submarket of the Columbia Metro

    Overview

    A portfolio of two retail properties is available for purchase in the Forest Acres submarket of the Columbia Metro area. One property, located at 3123 N Beltline, is approximately 3,417 square feet and built out as restaurant space. The other property, located at 3129 N Beltline, offers approximately 1,104 square feet of standard retail space. The total lot size for both properties is approximately 0.72 acres. The location is in Forest Acres, proximate to Downtown Columbia and the heavily trafficked Two Notch Road retail corridor.

    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 $25.2k $22.80
    − Vacancy −$1.4k −$1.25
    EGI $23.8k $21.55
    − OpEx −$5.9k −$5.39
    NOI $17.8k $16.16
    1,104 SF · lease $22.80/SF/yr · vacancy 5.50% · expense 25.00%

    Alternative Uses

    Best Use
    Specialty Retail
    $254.9K
    $223.0K – $297.3K (±1% cap)
    NOI $17,840 @ 7.0% cap · market cap 6.89%
    Second Best
    Retail
    $224.2K
    $196.1K – $261.5K (±1% cap)
    NOI $15,691 @ 7.0% cap · market cap 6.06%
    Theoretical Best
    Office A
    $271.8K
    $237.9K – $317.2K (±1% cap)
    NOI $19,029 @ 7.0% cap · market cap 7.35%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Retail space

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Columbia
    County
    Lexington
    State
    South Carolina
    Longitude
    -80.9981
    Latitude
    34.0311

    Nearby Similar for Sale

    • $360,000
      4,000 SF

      Columbia Auto Service Center

      Commercial building with 10-bay garage in Columbia, SC.
      1530 Leaside Drive, Columbia, SC 29223
      View Details
    • $1,650,000
      9,918 SF

      Columbia Office Building For Sale

      Single-story office building in established Harbison/Irmo commercial corridor.
      13 Harbison Way, Columbia, SC 29212
      View Details
    • $250,000
      1,138 SF

      Renovated Commercial Building in Columbia

      Multi-tenant property suitable for retail, medical, or aviation businesses.
      3201 Broad River Road, Columbia, SC 29210
      View Details
    • $550,000
      3,960 SF

      Versatile Commercial Opportunity in Columbia

      Prime commercial site with existing structure and redevelopment potential.
      123 Lawand Drive, Columbia, SC 29210
      View Details
    • $850,000
      5,969 SF

      Renovated Office Building on Two Notch

      Fully renovated office building with high visibility and accessibility.
      8311 Two Notch Road, Columbia, SC 29223
      View Details
    • $290,000
      2,600 SF

      Columbia Flex Building For Sale

      Flex building in NOMA redevelopment area, suitable for various uses.
      1111 Miller Avenue, Columbia, SC 29203
      View Details
    • $538,000
      1,830 SF

      Renovated Office Space in Columbia

      Premier renovated office space in the heart of Columbia.
      1608 Taylor Street, Columbia, SC 29201
      View Details
    • $285,000
      2,419 SF

      Versatile Commercial Property in Columbia

      Commercial property with flexible configuration in established St. Andrews area.
      112 Arrowwood Road, Columbia, SC 29210
      View Details
    • $584,999
      2,492 SF

      Earlewood Triplex Investment Opportunity

      New construction triplex in Columbia's growing Earlewood neighborhood.
      3308 Keenan Drive, Columbia, SC 29201
      View Details
    • $215,000
      2,255 SF

      Updated Office Condo For Sale

      Well-maintained office condo with recent upgrades in Columbia, SC.
      101 Rice Bent Way, Columbia, SC 29229
      View Details
    • $199,000
      1,920 SF

      Granby Hill Duplex Investment Opportunity

      Duplex in prime USC rental market with income potential.
      201-203 Tryon, Columbia, SC 29201
      View Details
    • $199,000
      1,920 SF

      Duplex in Prime USC Market

      Investment opportunity near USC, ideal for student housing.
      201-203 Tryon Street, Columbia, SC 29201
      View Details

    FAQs

    What type of property is this?
    Retail space - Two retail properties in the Forest Acres submarket.
    Where is this retail space located?
    The property is located at 3123-3129 N Beltline Blvd Columbia, SC.
    What is the asking price?
    The asking price for this property is $259,000.
    What are key features of this property?
    This property features: Portfolio of two retail properties in Forest Acres; Located near Downtown Columbia and Two Notch Road retail corridor; Total lot size of ±0.72 AC
    (803) 779-8600 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Boo Kibler Moca
    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
    3123-3129 N Beltline Blvd, Columbia, SC
    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!