Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    NNN Lease with Corporate Guarantee Title is generated by Realmo AI

    183 E Dayton Yellow Springs Rd, Fairborn, OH 45324

    View on Map
    Claim this Listing
    For Sale
    Contact for pricing

    NNN property with a corporate-backed lease and strong sales.

    Type:Retail
    Property size:
    14,490 SF
    Price / SF:
    $196/SF
    Added:
    Sep 5, 2024
    Days on Market:
    635
    Last Refresh:
    May 12 at 11:34 pm

    Property Features for 183 E Dayton Yellow Springs Rd

    General Information

    Standard status
    Active
    Size
    14,490 SF
    Property subtype
    Retail

    Building Details

    Year Built
    2000

    We can help!

    Listing Contact
    Deno Bistolarides
    Deno Bistolarides

    Listing agent Deno Bistolarides License #BRKP.2020008390

    Listing office Encore Real Estate Investment Services

    Listing date Sep 5, 2024

    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 Encore Real Estate Investment Services

    HighLights

    • Absolute NNN Lease w/ No Landlord Obligations
    • Corporate Guarantee Backed Lease from Walgreen Co.
    • 20 Year Operating History With Strong Sales Reporting
    • 38,300+ Traffic Counts at Signalized Intersection
    • Within 4 Miles of Wright Patterson Air Force Base | Employs 31,000 Civilians and Servicemen | Services Over 54,000 Retirees
    • Within 3 Miles of Wright Patterson Medical Center | 300+ Bed Medical Center

    Overview

    This property features an absolute NNN lease with no landlord obligations and a 20-year operating history with strong sales reporting. The lease is corporately guaranteed by Walgreen Co. The property is located within 3 miles of Wright Patterson Medical Center, a medical center with over 300 beds. It is also situated 11 miles outside of Downtown Dayton, within the Dayton, OH MSA, which is one of the top 15 largest MSAs in the Midwest. The location benefits from high traffic counts, with over 38,300 vehicles passing through the signalized intersection of E Dayton Yellow Springs Rd & Beaver Valley Rd. Additionally, it is within 2 miles of Wright State University, which has a total student enrollment exceeding 11,000. The property is also located within 4 miles of Wright Patterson Air Force Base, which employs 31,000 civilians and servicemen and services over 54,000 retirees. The property size is 14,490 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 $226.0k $15.60
    − Vacancy −$9.7k −$0.67
    EGI $216.3k $14.93
    − OpEx −$54.1k −$3.73
    NOI $162.2k $11.20
    14,490 SF · lease $15.60/SF/yr · vacancy 4.30% · expense 25.00%

    Alternative Uses

    Best Use
    Specialty Retail
    $2.32M
    $2.03M – $2.70M (±1% cap)
    NOI $162,243 @ 7.0% cap · market cap 5.69%
    Second Best
    Retail
    $1.95M
    $1.71M – $2.28M (±1% cap)
    NOI $136,711 @ 7.0% cap · market cap 4.80%
    Theoretical Best
    Office B
    $2.72M
    $2.38M – $3.18M (±1% cap)
    NOI $190,715 @ 7.0% cap · market cap 6.69%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Walgreens Photo (Bike/Boat/Book/etc) Store Walgreens Pharmacy Pharmacy LibertyX Bitcoin ATM Atm FedEx OnSite Postal Service Western Union Bank

    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

    • Walgreens Pharmacy — 183 E Dayton Yellow Springs Rd, Fairborn, OH 45324
    • CVS Pharmacy — 200 E Dayton Yellow Springs Rd, Fairborn, OH 45324
    • Michael A. Nwankwo, RPH — 183 E Dayton Yellow Springs Rd, Fairborn, OH 45324
    • Brittany Koester, RPH — 183 E Dayton Yellow Springs Rd, Fairborn, OH 45324
    • COVID-19 Drive-Thru Testing at Walgreens — 183 E Dayton Yellow Springs Rd, Fairborn, OH 45324

    Location Insight

    • Map
    • Local Demand
    City
    Fairborn
    County
    Greene
    State
    Ohio
    Longitude
    -84.0205503
    Latitude
    39.7895217

    Nearby Similar for Sale

    • $1,687,500
      32,904 SF

      Fairborn Commercial Investment Opportunity

      Two-unit commercial building on 4.5 acres with long-term tenants.
      21 E Dayton Yellow Springs Road, Fairborn, OH 45324
      View Details
    • $1,499,000
      7,500 SF

      Fairborn Office Building with Secure Area

      7,500 SF office building with secure workspace for sale.
      1130 Channingway Drive, Fairborn, OH 45324
      View Details
    • $550,000
      7,081 SF

      Fairborn Multifamily Investment Opportunity

      Two buildings with commercial space, apartments, and on-site laundry.
      226-230 N Broad Street, Fairborn, OH 45324
      View Details
    • $395,000
      9,800 SF

      Downtown Retail Building For Sale

      Well-maintained retail building in a thriving downtown business district.
      0 W Main St, Fairborn, OH
      View Details
    • $694,998
      9,600 SF

      Fairborn Office Building For Sale

      Office building with convenient access and ample parking.
      1860 Successful Dr, Fairborn, OH
      View Details
    • $6,000,000

      Well-Maintained 74-Unit Apartment Community

      Fully occupied apartment community with recent capital improvements.
      207 West Funderburg Road | Fairborn, OH 45324
      View Details
    • $3,445,000
      14,490 SF

      NNN Lease Walgreens For Sale

      NNN lease property with corporate guarantee from Walgreen Co.
      182 E Dayton Yellow Springs Rd, Fairborn, OH
      View Details
    • $1,325,000
      13,638 SF

      Fairborn Office Building For Sale

      13,638 SqFt office building in Fairborn, Ohio.
      1810 Successful Dr, Fairborn, OH 45324
      View Details
    • $1,150,000
      14,097 SF

      Self-Storage Facility For Sale

      175-unit self-storage facility with 14,097 SF available for purchase.
      264 E Dayton Dr, Fairborn, OH 45324
      View Details
    • Contact for pricing
      4,091 SF

      Fairborn Office Space Available

      Office space for sale in Fairborn, Ohio, 4091 square feet.
      1045 Channingway Dr, Fairborn, OH
      View Details
    • $1,560,000
      15,600 SF

      Fairborn Two-Story Building For Sale

      15,600 SF building on 1.3 acres near I-675.
      600 E Dayton Yellow Springs Rd, Fairborn, OH
      View Details

    FAQs

    What type of property is this?
    Drug store - NNN property with a corporate-backed lease and strong sales.
    Where is this drug store located?
    The property is located at 183 E Dayton Yellow Springs Rd Fairborn, OH.
    What is the asking price?
    The asking price for this property is $2,850,000.
    What are key features of this property?
    This property features: Absolute NNN Lease w/ No Landlord Obligations; Corporate Guarantee Backed Lease from Walgreen Co.; **20 Year Operating History With Strong Sales Reporting**
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing Deno Bistolarides
    Deno Bistolarides
    Real Estate License ID: BRKP.2020008390
    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
    183 E Dayton Yellow Springs Rd, Fairborn, OH 45324
    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!