Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
1080 North Beale Road
Marysville, CA 95901
Asking Price
$3.47M
Cap Rate
4.75%
Asset Type
QSR/Fast Food Retail
Class
Class B
What's Special
New 15-Year Corporate Absolute NNN Ground Lease | Brand New 2026 Construction <ul><li><span style="color: rgba(0, 0, 0, 1)">New 15-Year Corporate Absolute NNN Ground Lease to Dutch Bros Coffee (NYSE: BROS)</span></li><li><span style="color: rgba(0, 0, 0, 1)">10% Rent Increases Every 5 Years and at Options & Zero Landlord Responsibilities</span></li><li><span style="color: rgba(0, 0, 0, 1)">Brand New 2026 Construction with a Double Drive-Thru Component</span></li><li><span style="color: rgba(0, 0, 0, 1)">Strong 2025 Financial Highlights - Total Revenue of $1.64B - 28%
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
2.30%
DSCR
0.39
Underwater
Cash-on-Cash
-12.11%
Monthly Payment
$17,187.457
Annual Cash Flow
$-126,249.478
