Back to Search
Melrose Retail Investment Opportunity

881 N State Rd 21 Melrose, FL

Claim this Listing
For Sale
Contact for pricing

NNN leased Family Dollar with CPI-linked increases.

Type:RETAIL
Property size:
9,440 SF
Lot size:
2.96 Acres
Price / SF:
$125/SF
Added:
Jul 2, 2025
Days on Market:
375
Last Refresh:
May 20 at 8:44 pm

Property Features for 881 N State Rd 21

General Information

Standard status
Active
Size
9,440 SF
Lot size
2.96 Acres
Property subtype
RETAIL

Listing office Matthews Real Estate Investments Services | Tampa

Listing date Jul 2, 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 Matthews Real Estate Investments Services | Tampa


Investment Insights

Based on property information with market context.

This retail property is located on State Road 21 in Melrose, Florida, a dominant commercial thoroughfare offering high visibility and ease of access. The property is positioned near Keystone Heights and Gainesville, an area experiencing residential expansion and growing demand for essential retail services, supported by proximity to recreational lake communities. The property is currently leased to Family Dollar, operating under Dollar Tree, Inc., an S&P-rated BBB and Moody’s Baa2 investment-grade entity with over 15,500 locations nationwide. The lease is structured as an absolute NNN lease with over four years remaining and six five-year extension options. The tenant is fully responsible for all expenses, including taxes, insurance, roof, structure, and parking lot maintenance. The lease includes rent escalations tied to the Consumer Price Index (CPI). The property delivers a net operating income of $95,067 annually. The property is leased at a below-market rental rate of $10.07 per square foot, offering an appealing price point and low occupancy cost. The property has upside opportunities including negotiating a lease extension, implementing rental increases, or repositioning the property at market rents upon lease expiration. The property is approximately 9,440 square feet.

Key Highlights

  • Investment Grade Corporate Guarantee: Lease backed by Dollar Tree, Inc. (S&P: BBB, Moody’s: Baa2), a major national retailer with over 15,500 locations.
  • Absolute NNN Lease with CPI‑linked Increases: Corporate‑guaranteed lease with over four years remaining, six (6) five‑year extension options, and rent escalations tied to the Consumer Price Index (CPI) for inflation protection.
  • Stable In‑Place Cash Flow: Generates a strong and consistent Net Operating Income (NOI) of $95,067 annually.

Local Financial Insights For 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 $150.7k $15.96
− Vacancy −$14.8k −$1.56
EGI $135.9k $14.40
− OpEx −$40.8k −$4.32
NOI $95.1k $10.08
9,440 SF · lease $15.96/SF/yr · vacancy 9.80% · expense 30.00%

Alternative Uses

Best Use
Retail
$1.36M
$1.19M – $1.59M (±1% cap)
NOI $95,128 @ 7.0% cap · market cap 8.01%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$2.46M
$2.15M – $2.87M (±1% cap)
NOI $172,090 @ 7.0% cap · market cap 14.48%
Zoning and permitted uses should be independently verified with local authorities.

Property Analytics

Property Profile Location Intelligence

Current Use by Public Records

Storefront properties

Suggested Use

Parking Lot & Garage Building Supply Auto Repair Shop Real Estate Agency Nail Salon (Bike/Boat/Book/etc) Store (Bike/Boat/Book/etc) Store Computer & Electronic Repair Skin Care Clinic Barber Shop

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

FAQs

What type of property is this?
Storefront property - NNN leased Family Dollar with CPI-linked increases.
Where is this storefront property located?
The property is located at 881 N State Rd 21 Melrose, FL.
What is the asking price?
The asking price for this property is $1,188,337.
What are key features of this property?
This property features: Investment Grade Corporate Guarantee: Lease backed by Dollar Tree, Inc. (S&P: BBB, Moody’s: Baa2), a major national retailer with over 15,500 locations.; Absolute NNN Lease with CPI‑linked Increases: Corporate‑guaranteed lease with over four years remaining, six (6) five‑year extension options, and rent escalations tied to the Consumer Price Index (CPI) for inflation protection.; Stable In‑Place Cash Flow: Generates a strong and consistent Net Operating Income (NOI) of $95,067 annually.
Contact an agent
(813) 725-2182 Call to check price and availability
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