Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    121 Heincke Rd Miamisburg, OH 45342-3556

    • Turn key restaurants
    • 4,954 SF
    • 1.09 lot acres
    OFF-MARKET
    Last Sale
    Nov 27, 2024
    $2,265,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US66-5789089
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • O'Reilly Auto Parts / Auto Parts Store

    Property Details for 121 Heincke Rd

    Year built
    1970
    Construction
    FRAME
    Lot size
    1.09 lot acres
    Property size
    4,954 SF
    Property type
    Turn key restaurants
    APN
    K46 00514 0046
    APU
    K46005140046

    Description

    This exceptional investment opportunity presents a 2,442 square foot Arby's restaurant in Miamisburg, Ohio, situated at 121 S Heincke Rd, 45342. The property boasts a strong 20-year absolute NNN lease with AES Restaurants of Ohio, LLC, a significant operator within the AES Restaurant Group, owning 29 of 187 units. This sale-leaseback transaction offers a 5.50% cap rate and a substantial $126,842 annual net operating income (NOI). The property benefits from a prime location, approximately 500 feet from a newly constructed Kroger Marketplace and Fuel Center (2023). The ease of management is ensured by the NNN lease structure, eliminating landlord responsibilities. Arby's, part of the Inspire Brands family (the second-largest restaurant company in the US), enjoys a strong national brand presence. The property's strategic location is further enhanced by its proximity to numerous other national retailers within a 0.5-mile radius, including Wendy's, McDonald's, Big Lots, Chase Bank, AutoZone, Walgreens, Ace Hardware, Family Dollar, Burger King, Taco Bell, and a USPS location. This is a turnkey investment with a long-term, secure lease and a proven track record of success. The asking price is $2,306,232. 100% occupancy ensures immediate cash flow.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Miamisburg
    County
    Montgomery
    State
    Ohio
    Longitude
    -84.2655
    Latitude
    39.6391
    CBSA code
    19430
    CBSA name
    DAYTON-KETTERING, OH METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2023
    $41,798
    $99,210
    $391,310
    $490,520
    -
    $283,450
    $1,118,040
    $1,401,490

    Comparable in this City

    • Value Estimation by Request
      6,912 SF

      9572 Springboro Pike

      RESTAURANT • 6,912 SF
      9572 Springboro Pike, Miamisburg, OH 45342-5441
      View Details
    • Value Estimation by Request
      1,816 SF

      9500 Springboro Pike

      RESTAURANT • 1,816 SF
      9500 Springboro Pike, Miamisburg, OH 45342-5009
      View Details
    • Value Estimation by Request
      3,734 SF

      8240 Springboro Pike

      RESTAURANT • 3,734 SF
      8240 Springboro Pike, Miamisburg, OH 45342-3707
      View Details
    • Value Estimation by Request
      4,488 SF

      12 Linden Ave

      RESTAURANT • 4,488 SF
      12 Linden Ave, Miamisburg, OH 45342-2822
      View Details
    • Value Estimation by Request
      1,656 SF

      201 Main St

      RESTAURANT • 1,656 SF
      201 Main St, Miamisburg, OH 45342-2367
      View Details
    • Value Estimation by Request
      1,154 SF

      428 1st St

      RESTAURANT • 1,154 SF
      428 1st St, Miamisburg, OH 45342-2973
      View Details

    Similar Nearby for Sale

    • $2,100,000
      3,265 SF

      Freestanding Restaurant Building For Sale

      Freestanding restaurant building with a drive-through and absolute NNN lease.
      1244 E Central Ave, Miamisburg, OH 45342
      View Details
    • $12,950,000
      117,410 SF

      Miamisburg Retail Property for Sale

      Retail property available for purchase in Miamisburg, Ohio.
      8341 N Springboro Pike, Miamisburg, OH 45342
      View Details
    • $750,000
      4,919 SF

      Mixed-Use Building in Historic District

      Renovated mixed-use property in Downtown Miamisburg's CBD Historic District.
      22 S Main St, Miamisburg, OH 45342
      View Details
    • $4,500,000
      38.00 Acres

      South Dayton Commercial Land - 38 Acres

      Prime South Dayton location, high traffic counts.
      490 Byers Rd, Miamisburg, OH 45342
      View Details
    • $109,900
      1.38 Acres

      Miamisburg Acreage for Custom Home

      1.382 acres near Miamisburg, ideal for custom home or farm.
      6998 Manning Rd, Miamisburg, OH 45342
      View Details
    • Contact for pricing

      Prime Dayton Commercial Land

      5.45 Acres, High Traffic Area
      Dayton, OH 45342
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      460,515 SF

      Austin Landing Executive Suites

      Premium Miamisburg Office Space Available
      10050 Innovation Dr, Miamisburg, OH 45342
      View Details
    • Contact for pricing
      3,000 SF

      Mixed-Use Center Retail Opportunity

      Retail, restaurant, and office space in a dynamic mixed-use center.
      10635 Innovation Dr, Miamisburg, OH 45342
      View Details
    • Contact for pricing
      10,000 SF

      Prime Miamisburg Retail Opportunity

      High-traffic location, build-to-suit options.
      741 & Smt Pt Dr, Miamisburg, OH 45342
      View Details
    • $14 SF/Yr
      1,235 SF

      Retail Space in Miamisburg Plaza

      Retail space available in a busy Miamisburg shopping center.
      209-217 Byers Rd, Miamisburg, OH 45342
      View Details
    • Contact for pricing
      1,758 SF

      Retail End-Cap Space Available

      1,758 SF end-cap in dense retail corridor.
      71 Fiesta Ln, Miamisburg, OH 45342
      View Details
    • $460,000
      1,643 SF

      Office/Retail Space with Storage

      Spacious office/retail space featuring storage, new flooring, and fresh paint.
      46-50 S 1St St, Miamisburg, OH 45342
      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.
    121 Heincke Rd
    Miamisburg, OH 45342-3556
    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

    Google sign-in failed. Please try again or use another login method.