Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    1028 Beacon St Philadelphia, MS 39350
    Back to Search
    Property profile & analytics

    1028 Beacon St Philadelphia, MS 39350

    View on Map
    • Retail properties & Spaces
    • 1,847 SF
    • 0.54 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Retail properties & Spaces

    Property Details for 1028 Beacon St

    Year built
    2004
    Lot size
    0.54 lot acres
    Property size
    1,847 SF
    Property type
    Retail properties & Spaces
    Property subtype
    Restaurants

    Description

    This exceptional investment opportunity presents a fee-simple ownership of a Huddle House restaurant in Philadelphia, Mississippi. The property boasts a 1,847-square-foot building situated on a 0.54-acre lot at 1028 W Beacon St, 39350. Built in 2004, this single-tenant property operates under a 20-year triple-net (NNN) lease, eliminating all landlord responsibilities. The current annual net operating income (NOI) stands at $76,925, representing a compelling 6.75% capitalization rate on the $1,139,630 asking price, or $617.02 per square foot. The lease includes a corporate guarantee from a multi-unit operator with 275+ units, mitigating risk. Annual rent increases of 1.50% are built into the lease, extending through the initial 20-year term and into four, five-year renewal option periods. The property enjoys 100% occupancy, providing immediate and consistent cash flow. This is a rare opportunity to acquire a stable, long-term, passive income-generating asset in a strong market. The property's location in Neshoba County offers excellent visibility and accessibility. This investment is ideal for those seeking a low-maintenance, high-return commercial real estate asset with significant long-term growth potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Philadelphia
    County
    Neshoba
    State
    Mississippi
    Longitude
    -89.1324
    Latitude
    32.7682

    Comparable in this City

    • Value Estimation by Request
      84,045 SF

      716 Pecan Ave

      Retail properties & Spaces • 84,045 SF
      716 Pecan Ave, Philadelphia, MS 39350
      View Details
    • Value Estimation by Request

      502 Holland Ave

      Individual retail properties
      502 Holland Ave, Philadelphia, MS 39350
      View Details
    • Value Estimation by Request
      0.29 Acres

      Philadelphia, MS 39350

      SERVICE SHOP (TV, ELECTRIC, PLUMBING) • 0.29 Acres
      Philadelphia, MS 39350
      View Details
    • Value Estimation by Request
      84,045 SF

      716 Pecan Ave

      Individual retail properties • 84,045 SF
      716 Pecan Ave, Philadelphia, MS 39350
      View Details
    • Value Estimation by Request
      1,600 SF

      Philadelphia, MS 39350

      RESTAURANT • 1,600 SF
      Philadelphia, MS 39350
      View Details
    • Value Estimation by Request
      4,271 SF

      Philadelphia, MS 39350

      RESTAURANT • 4,271 SF
      Philadelphia, MS 39350
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Retail Opportunity in Downtown Philadelphia

      Corner retail property for sale in downtown Philadelphia, MS.
      502 Holland Ave, Philadelphia, MS 39350
      View Details
    • $475,000
      3,504 SF

      Philadelphia Commercial Building For Sale

      3,504 sq ft commercial building with Hwy 19 frontage.
      1034 Holland Ave, Philadelphia, MS 39350
      View Details
    • $299,000
      29.50 Acres

      Prime Commercial Land on MS-25

      29.5 acres of commercial land with high traffic visibility.
      Ms-25, Philadelphia, MS 39350
      View Details
    • $180,000
      40,000 SF

      Layer Farm on 17.5 Acres

      Layer farm with two houses on 17.5 acres.
      12630 Road 147, Philadelphia, MS 39350
      View Details
    • $290,000
      5.90 Acres

      Vacant Land in Philadelphia, MS

      5.9 acres of vacant land available in Philadelphia, Mississippi.
      10330 Road 375, Philadelphia, MS 39350
      View Details

    Similar Nearby for Lease

    • $6 SF/Yr
      84,045 SF

      Prime Philadelphia Retail Space

      Former Fred's: 10,000-20,336 SF Available
      716 Pecan Ave, Philadelphia, MS 39350
      View Details
    • Contact for pricing

      Retail Space in Grocery-Anchored Center

      Endcap retail space available in Philadelphia, MS shopping center.
      716 Pecan Ave, Philadelphia, MS 39350
      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.
    1028 Beacon St
    Philadelphia, MS 39350
    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
    1028 Beacon St, Philadelphia, MS, 39350
    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!