Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    851 Davis St Vacaville, CA 95687
    Property profile & analytics

    851 Davis St, Vacaville, CA 95687

    View on Map
    • Retail properties & Spaces
    • 2,325 SF
    • 0.62 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Chipotle Mexican Grill / Restaurant

    Property Details for 851 Davis St

    Year built
    2023
    Lot size
    0.62 lot acres
    Property type
    Retail properties & Spaces
    Property subtype
    Retail space

    Description

    This exceptional investment opportunity presents a 2,325 square foot, free-standing Chipotle restaurant located at 851 Davis St, Vacaville, CA 95687. Built in 2023, this property sits on a 0.62-acre lot and boasts a 14.8-year remaining lease term (commencing July 23, 2024 and expiring July 31, 2039) with a corporate guarantee from a Fortune 500 company. The net lease (NN+) structure provides a passive income stream with a current NOI of $159,000 and a 4.25% cap rate. The asking price is $3,742,000. The property benefits from 10% rent bumps every five years throughout the initial term and option periods. This prime location along Davis Street, a major Vacaville thoroughfare (15,100 AADT), offers exceptional visibility from Interstate 80 (196,400 AADT), capturing significant commuter traffic. The surrounding area features a strong retail corridor with national tenants such as Costco, WinCo Foods, McDonald's, and others, creating significant crossover shopping opportunities. The site's proximity to major community hubs and a large population base (131,704 residents within a five-mile radius with an average annual household income of $143,451) ensures a substantial and reliable customer base. Projected population and income growth within the surrounding area further enhances the long-term investment potential. This is a 1031 exchange eligible property.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Vacaville
    County
    Solano
    State
    California
    Longitude
    -121.986
    Latitude
    38.3474

    Comparable in this City

    • Value Estimation by Request
      19,682 SF

      197 Butcher Rd

      Individual retail properties
      197 Butcher Rd, Vacaville, CA 95687
      View Details
    • Value Estimation by Request
      0.47 Acres

      Nut Tree Pkwy

      Restaurants
      0 Nut Tree Pkwy, Vacaville, CA 95687
      View Details
    • Value Estimation by Request
      406,938 SF

      2000-3000 Harbison Dr

      Individual retail properties
      2000-3000 Harbison Dr, Vacaville, CA 95687
      View Details
    • Value Estimation by Request
      23,885 SF

      2044 Nut Tree Rd

      Individual retail properties
      2044 Nut Tree Rd, Vacaville, CA 95687
      View Details
    • Value Estimation
      $2,780,000
      20,785 SF

      807 Davis St

      RETAIL STORES (PERSONAL SERVICES)
      807 Davis St, Vacaville, CA 95687-3716
      View Details
    • Value Estimation
      $2,545,000
      14,000 SF

      1041 Hume Way

      RETAIL STORES (PERSONAL SERVICES)
      1041 Hume Way, Vacaville, CA 95687-5560
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      19,682 SF

      Vacaville Stand-Alone Building

      19,682 SF building with warehouse and ample parking.
      197 Butcher Rd, Vacaville, CA 95687
      View Details
    • $445,000
      731 SF

      Vacaville Commercial Building For Sale

      Well-maintained commercial building in a prime Vacaville location.
      151 Elmira Rd, Vacaville, CA 95687
      View Details
    • $10,000,000

      Auto Repair Shop & Showrooms

      Reputable auto repair shop with showrooms in Vacaville and Dixon.
      152 Aegean Way, Vacaville, CA 95687
      View Details
    • $899,000

      Vacaville Ranch Opportunity

      20-acre ranch within city limits with development potential.
      Marshall Rd, Vacaville, CA 95687
      View Details
    • Contact for pricing

      Vacant Land with Planted Almonds

      40.95 acres of vacant land planted with almonds.
      5310 Kilkenny Rd, Vacaville, CA 95687
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,860 SF

      Retail Space on Elmira Road

      Well-maintained retail space with high visibility and ample parking.
      179 Elmira Rd, Vacaville, CA 95687
      View Details
    • Contact for pricing
      3,722 SF

      Retail Space in Vacaville Center

      Retail space available in a shopping center anchored by major retailers.
      1031-1071 Helen Power Dr, Vacaville, CA 95687
      View Details
    • Contact for pricing
      1,560 SF

      Retail Suites in Growing Area

      Retail suites available in a rapidly growing, affluent area.
      153 Peabody Rd, Vacaville, CA 95687
      View Details
    • Contact for pricing
      2,123 SF

      Retail Space Near Interstate 80

      Retail space in high-traffic area near Interstate 80.
      2048 Nut Tree Rd, Vacaville, CA 95687
      View Details
    • Contact for pricing
      1,600 SF

      Retail Suites in Vacaville

      Retail suites available from 300 to 1,800 sq.ft. for rent.
      117-145 Peabody Rd, Vacaville, CA 95687
      View Details
    • Contact for pricing
      1,186 SF

      Retail Suites Available

      Retail suites available in Vacaville, anchored by major retailers.
      1001 Helen Power Dr, Vacaville, CA 95687
      View Details
    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.
    851 Davis St
    Vacaville, CA 95687
    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
    851 Davis St, Vacaville, CA, 95687
    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!