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…
5400 Forest Drive
Columbia, SC 29206
Asking Price
$7.10M
Cap Rate
5.96%
Asset Type
Restaurant Retail
Class
Class B
What's Special
100% Leased NNN | Chipotle + Starbucks + Stanton <p>▪ $7,125,000 | 5.9% Cap Rate | NOI: $422,900</p><p>▪ New Construction 2025 | 7,035 SF | 1.25 Acres | 100% Occupied</p><p>▪ Three NNN Corporately Guaranteed Leases — All Leases Feature 10% Rent Bumps Every 5 Years</p><p>▪ Chipotle Mexican Grill: 15-Year Term | NYSE: CMG | $82B Market Cap | 3,250+ Locations</p><p>▪ Starbucks: 10-Year Term | NASDAQ: SBUX | BBB+ S&P Rating | 33,800+ Locations Worldwide</p><p>▪ Stanton Optical: 10-Year Term | 250+ Locations | Corporate Guarantee</p><p>▪ All Leases
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
1.13%
DSCR
0.19
Underwater
Cash-on-Cash
-16.03%
Monthly Payment
$35,126.926
Annual Cash Flow
$-341,523.113
