Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Industrial Warehouse with Crane Title is generated by Realmo AI

    99 Samaritan Drive, Cumming, GA 30040

    View on Map
    Claim this Listing
    For Sale
    $800,000

    6,000 SF warehouse with 3-ton crane in Cumming.

    Type:Commercial
    Property size:
    6,000 SF
    Lot size:
    0.74 Acres
    Price / SF:
    $133/SF
    Added:
    Nov 12, 2025
    Days on Market:
    199
    Last Refresh:
    May 11 at 12:55 am

    Property Features for 99 Samaritan Drive

    General Information

    Standard status
    Active
    Size
    6,000 SF
    Lot size
    0.74 Acres
    Property subtype
    Commercial

    Building Details

    Year Built
    1972

    We can help!

    Listing Contact
    Donna Churchill
    Donna Churchill

    Listing agent Donna Churchill License #360920

    Listing office Atlanta Communities

    Listing date Nov 12, 2025

    Source Corcoran

    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 Atlanta Communities

    HighLights

    • 6000 sq ft building with 5000 sq ft of floor area and approximately 22 ft high ceilings.
    • Heavy steel frame and concrete floor construction.
    • Large truck trailer drive‑around access with 13 ft overhead entry door.
    • Equipped with a 3‑ton crane.
    • 3‑phase electricity.
    • Hot and cold water availability.

    Overview

    This 6,000 square foot industrial warehouse is located in Cumming. The building features 5,000 square feet of floor area and an interior height of approximately 22 feet. It is constructed with a heavy steel frame and a concrete floor. The property includes a large truck trailer drive-around area and an overhead entry door with approximately 13 feet of clearance. A 3-ton crane is included. The property is equipped with 3-phase electricity and both hot and cold water.

    Local Financial Insights For Warehouse

    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 $56.9k $9.48
    − Vacancy −$5.1k −$0.84
    EGI $51.8k $8.64
    − OpEx −$7.8k −$1.30
    NOI $44.0k $7.34
    6,000 SF · lease $9.48/SF/yr · vacancy 8.90% · expense 15.00%

    Alternative Uses

    Best Use
    Warehouse
    $629.2K
    $550.6K – $734.1K (±1% cap)
    NOI $44,045 @ 7.0% cap · market cap 5.51%
    Second Best
    Industrial
    $522.2K
    $456.9K – $609.2K (±1% cap)
    NOI $36,551 @ 7.0% cap · market cap 4.57%
    Theoretical Best
    Office A
    $1.68M
    $1.47M – $1.96M (±1% cap)
    NOI $117,406 @ 7.0% cap · market cap 14.68%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Signs & Awnings Over ... Building Supply Regional Properties, Signs ... Property Management Company

    Suggested Use

    Restaurant Real Estate Agency Building Supply Spa & Massage Center Big Box & Wholesale Store Law Firm Auto Repair Shop Dental Office Hair Salon Hotel & Motel

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

    Similar Places Nearby

    • Westside Mini Storage — 305 Canton Rd, Cumming, GA 30040
    • Advantage Boat Center — 301 Atlanta Rd, Cumming, GA 30040
    • self Storage facility — 102 Tribble Gap Rd, Cumming, GA 30040
    • Advantage Boat Center Storage Lot #4 — 318 Bald Ridge Rd, Cumming, GA 30040
    • North Point Junk Removal — 433 Canton Hwy Suite 206, Cumming, GA 30040

    Location Insight

    • Map
    • Local Demand
    City
    Cumming
    County
    Forsyth
    State
    Georgia
    Longitude
    -84.1442
    Latitude
    34.2093

    Nearby Similar for Sale

    • $1,500,000
      12,000 SF

      Versatile Commercial Property on Canton Highway

      Mixed-use property with warehouse, retail, and billboard income potential.
      4625 Canton Highway, Cumming, GA 30040
      View Details
    • $2,500,000
      12,311 SF

      Commercial Property on Highway 400

      Versatile commercial property in high-growth Cumming location.
      6470 Georgia Highway 400, Cumming, GA 30028
      View Details
    • $2,300,000
      4,773 SF

      Renovated Farmhouse Estate on Acreage

      Private Cumming estate with modern farmhouse, equestrian amenities, and pool.
      7246 Plantation Lane, Cumming, GA 30028
      View Details
    • $624,900
      1,264 SF

      Commercial Opportunity Near GA 400

      Renovated property on 0.88 acres in high-traffic area.
      4455 Jot Em Down Road, Cumming, GA 30028
      View Details
    • $300,000
      1,140 SF

      Prime Office Space in Cumming

      Excellent location, functional layout, ideal for various office users.
      2450 Atlanta Highway, Cumming, GA 30040
      View Details
    • $300,000

      Prime Office Opportunity Near GA400

      Commercial office space in a highly desirable Cumming location.
      2450 Atlanta Highway, Cumming, GA 30040
      View Details
    • $399,900

      Spacious Triplex on Large Lot

      Six-bedroom triplex with three kitchens on a one-acre lot.
      4170 Hurt Bridge Court, Cumming, GA 30028
      View Details
    • $2,500,000
      12,311 SF

      Highway 400 Commercial Property

      Commercial property with income potential in high-traffic area.
      6470 Georgia Highway 400, Cumming, GA 30028
      View Details
    • $6,995,000
      10,084 SF

      New Retail Center on Peachtree

      Newly constructed retail center in affluent, high-traffic area.
      580 Peachtree Pkwy, Cumming, GA 30041
      View Details
    • $699,900

      Commercial Property Near GA 400

      Renovated commercial property with high traffic and future growth potential.
      4455 Jot Em Down Rd, Cumming, GA, 30028-3473
      View Details
    • $1,500,000
      4,346 SF

      Versatile Warehouse with Office Space

      CBD Zoned warehouse with office space in Cumming, Georgia.
      1793 Johnson Road, Cumming, GA 30040
      View Details
    • $399,900

      Spacious Triplex on Large Lot

      Fixer-upper triplex with endless possibilities on a one-acre lot.
      4170 Hurt Bridge Court, Cumming, GA 30028
      View Details

    FAQs

    What type of property is this?
    Warehouse - 6,000 SF warehouse with 3-ton crane in Cumming.
    Where is this warehouse located?
    The property is located at 99 Samaritan Drive Cumming, GA.
    What is the asking price?
    The asking price for this property is $800,000.
    What are key features of this property?
    This property features: 6000 sq ft building with **5000 sq ft of floor area and approximately 22 ft high ceilings.**; Heavy steel frame and concrete floor construction.; **Large truck trailer drive‑around access with 13 ft overhead entry door.**
    (404) 574-9354
    We can help!
    Listing Contact
    Donna Churchill
    Donna Churchill
    Real Estate License ID: 360920
    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
    99 Samaritan Drive, Cumming, GA 30040
    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!