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

    405 S Hill St, Griffin, GA 30224

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    Single-tenant Walgreens with prime location and established customer base.

    Type:Retail
    Property size:
    11,220 SF
    Lot size:
    1.00 Acre
    Price / SF:
    $214/SF
    Added:
    Jan 7, 2025
    Days on Market:
    515
    Last Refresh:
    May 19 at 8:27 pm

    Property Features for 405 S Hill St

    General Information

    Standard status
    Active
    Size
    11,220 SF
    Lot size
    1.00 Acre
    Property subtype
    Retail

    Building Details

    Year Built
    1996

    We can help!

    Listing Contact
    Paul Matusik
    Paul Matusik

    Listing agent Paul Matusik License #CA 01351021

    Listing office Prime Net Lease

    Listing date Jan 7, 2025

    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 Prime Net Lease

    HighLights

    • Established Walgreens location, a primary pharmacy for the Griffin population for 25 years.
    • Below market price point compared to other Walgreens investments.
    • Walgreens has expressed interest in extending the lease for up to 10 years.
    • Strategic location within the city with no immediate pharmacy competition (aside from a CVS over 1 mile away).
    • Significant 20% rental increase in the first 5‑year option, with further increases in subsequent options.
    • Located near major national tenants and Wellstar Spalding Regional Medical Center and Southern Crescent Technical College.

    Overview

    The property is a single-tenant Walgreens located in Griffin, GA. Originally built in 1996 as a build-to-suit for Rite Aid, the 11,220 SF building sits on a parcel of just under 1 acre. In 2017, after Walgreens' acquisition of part of a Rite Aid portfolio, this location was converted to Walgreens, including an interior and exterior remodel. The property is centrally located within the city and has no immediate competition aside from a CVS that is located over 1 mile away. Walgreens is located directly next to Ace Hardware and is near Advance Auto Parts, Lowe's, Kroger, Aldi, Burger King, KFC, McDonald's, Krystal, and Dairy Queen. Wellstar Spalding Regional Medical Center with 160 total beds and Southern Crescent Technical College with over 5,000 students enrolled are nearby. The current NN lease, executed after the remodel in 2017 for 10 years, expires in October 2027, leaving 2.5 years of term remaining. The first 5-year option has a 20% rental increase. The remaining Six, 5-year options each feature 7% rental increases. Walgreens has reached out to Landlord with interest to extend the lease for up to 10-years.

    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 $258.5k $23.04
    − Vacancy −$18.1k −$1.61
    EGI $240.4k $21.43
    − OpEx −$60.1k −$5.36
    NOI $180.3k $16.07
    11,220 SF · lease $23.04/SF/yr · vacancy 7.00% · expense 25.00%

    Alternative Uses

    Best Use
    Specialty Retail
    $2.58M
    $2.25M – $3.01M (±1% cap)
    NOI $180,310 @ 7.0% cap · market cap 7.50%
    Second Best
    Retail
    $2.25M
    $1.97M – $2.63M (±1% cap)
    NOI $157,814 @ 7.0% cap · market cap 6.57%
    Theoretical Best
    Office A
    $3.15M
    $2.76M – $3.68M (±1% cap)
    NOI $220,540 @ 7.0% cap · market cap 9.18%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    higi Physician Walgreens Photo (Bike/Boat/Book/etc) Store FedEx OnSite Postal Service Western Union Bank BB&T ATM Atm

    Suggested Use

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

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

    Similar Places Nearby

    • Bennett Clyde — 566 S 8th St, Griffin, GA 30224
    • Bartlett Crystal B — 566 S 8th St, Griffin, GA 30224
    • Charles H. Wynn, RPh — 566 S 8th St, Griffin, GA 30224
    • Daryl G. Reynolds, PharmD — 566 S 8th St, Griffin, GA 30224
    • Duncan Annette W — 566 S 8th St, Griffin, GA 30224

    Location Insight

    • Map
    • Local Demand
    City
    Griffin
    County
    Spalding
    State
    Georgia
    Longitude
    -84.264046
    Latitude
    33.25396

    Nearby Similar for Sale

    • $1,395,000
      6,468 SF

      Griffin Restaurant on Highway 19/41

      Restaurant with high visibility and ample parking on 2.49 acres.
      1707 N Expressway, Griffin, GA 30223
      View Details
    • $945,000
      6,900 SF

      Griffin Commercial Building on 2.4 Acres

      6900 SF commercial building with showroom and shop area.
      3336 N Expressway, Griffin, GA 30223
      View Details
    • $199,000
      3,246 SF

      Griffin Commercial Property For Sale

      3,246 sq ft commercial property in Griffin, GA for sale.
      702 Experiment Street, Griffin, GA 30223
      View Details
    • $1,700,000
      2,912 SF

      Griffin Commercial Building For Sale

      2,912 sq ft commercial building in Spalding County.
      1530 Georgia Highway 16 W, Griffin, GA 30223
      View Details
    • $199,000
      3,246 SF

      Griffin Commercial Property with Parking

      3,246 SF commercial space in Griffin, GA for sale.
      702 Experiment Street, Griffin, GA 30223
      View Details
    • $220,000
      2,006 SF

      Corner Lot Commercial Building

      Well-maintained commercial building suitable for office or service-based businesses.
      502 W Solomon Street, Griffin, GA 30223
      View Details
    • $270,000
      2,400 SF

      Griffin Office Building with Lot

      2400 SF office building with large vacant lot.
      225 N 13th Street, Griffin, GA 30223
      View Details
    • $299,900
      2,442 SF

      Griffin Office Building For Sale

      2442 SF office building with open spaces and offices.
      1308 W Solomon Street, Griffin, GA 30223
      View Details
    • $1,395,000
      6,468 SF

      Restaurant Property with Multiple Entrances

      Restaurant site offers highway visibility, ample onsite parking, and included equipment for a quick continuation or redevelopment.
      1707 N Expressway, Griffin, GA
      View Details
    • $470,000
      1,150 SF

      Turn-Key Restaurant in Historic Building

      Operating Greek/Italian restaurant with turn-key setup, including equipment and inventory, in the historic district.
      102 N Hill Street, Griffin, GA 30223
      View Details
    • $469,900
      6,030 SF

      Griffin Church with Lease Income

      Spalding County church for sale with existing lease.
      1344 N 9th Street, Griffin, GA 30223
      View Details
    • $600,000
      8,817 SF

      Griffin Commercial Opportunity For Sale

      Expansive commercial property in Griffin with four buildings and C-1B zoning.
      1651 Williamson Road, Griffin, GA 30224
      View Details

    FAQs

    What type of property is this?
    Drug store - Single-tenant Walgreens with prime location and established customer base.
    Where is this drug store located?
    The property is located at 405 S Hill St Griffin, GA.
    What is the asking price?
    The asking price for this property is $2,403,616.
    What are key features of this property?
    This property features: Established Walgreens location, a primary pharmacy for the Griffin population for 25 years.; Below market price point compared to other Walgreens investments.; Walgreens has expressed interest in extending the lease for up to 10 years.
    (800) 948-1250 Call to check price and availability
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Paul Matusik
    Paul Matusik
    Real Estate License ID: CA 01351021
    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
    405 S Hill St, Griffin, GA 30224
    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!