412 Lyndell Ln, Panama City, FL 32407
NNN leased Dollar General with corporate guarantee and options.
- Added:
- Feb 27, 2018
- Days on Market:
- 3052
- Last Refresh:
- May 19 at 9:09 pm
Property Features for 412 Lyndell Ln
General Information
- Standard status
- Active
- Size
- 9,026 SF
- Property subtype
- Retail
Listing office Colliers - Los Angeles - Orange County, California (949) 724-5561
Listing date Feb 27, 2018
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 Colliers - Los Angeles - Orange County, California
HighLights
- Absolute NNN lease offers zero landlord responsibilities.
- Investment‑grade credit tenant (Dollar General) provides stable cash flow.
- Corporate guaranteed lease ensures financial security.
- Located in a tax‑free state, offering potential tax benefits.
- Approximately 5 years remaining on the initial lease term.
- Features 10% rental increases every option period, enhancing investment return.
Overview
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 | $195.0k | $21.60 |
| − Vacancy | −$11.7k | −$1.30 |
| EGI | $183.3k | $20.30 |
| − OpEx | −$45.8k | −$5.08 |
| NOI | $137.4k | $15.23 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Panama City
- County
- Walton
- State
- Florida
- Longitude
- -85.8296014
- Latitude
- 30.196666