www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
28039556
28039558

2 Locations

DF
CA CA 02136032
SRS Real Estate Partners Newport Beach
FR
MI 6502417063
SRS Real Estate Partners Newport Beach
JC
UT UT 9518385-SA00
SRS Real Estate Partners Salt Lake City
Listed by SRS Real Estate Partners Newport Beach, SRS Real Estate Partners Salt Lake City
$3,825,000
217 days on market
Updated 85 days ago

Heritage Landscape Supply | SRS Distribution

Details
APN 59-33-503-004, 59-33-503-009, 59-33-503-012, 59-32-530-048, 59-32-530-049, 59-33-552-005, 59-33-300-010, 59-33-300-009, 59-33-300-017
Property Type Industrial
Sub Type Warehouse
Cap Rate 8%
NOI $306,000
Occupancy 100%
Tenancy Single
Brand/Tenant Home Depot, United Rentals (+5)
Lease Type NN+
Lease Term 5
Lease Expiration 12/06/2029
Remaining Term 3.5
Rent Bumps Yes
Lease Options 2 (5-Year)
Broker Co-Op Yes
Year Built 1957, 1955, `1958, 1950, 1961, 1987
Acreage 4.61 - 21.49
Parking Spaces spaces
Investment Type Net Lease
Tenant Credit Credit Rated, Corporate Guarantee
Lease Commencement 12/06/2024
Ownership Fee Simple (Land & Building Ownership)
Sale Condition 1031 exchange

Low Price/AC | 8.00% CAP | Industrial Outdoor Storage (IOS) | Corporate Signature

Marketing description

Introducing a rare investment opportunity in Michigan! Presenting a two-property portfolio featuring Heritage Landscape Supply Group, Inc., operating as "Rock Bottom Stone Supply." The first property located at 4057 & 4307 S. Dort Highway, Burton & Flint, Michigan, offers 9,000 SF on 21.49 acres, priced at $3,948,000. Benefit from a solid NN lease, with a lease term of 4.33 years remaining and a NOI of $306,000 annually, providing a 7.75% cap rate. Rental increases planned through 2028 ensure a reliable income stream. These properties offer a fantastic investment with a reputable tenant under a secure lease. Contact us to capitalize on this exceptional investment opportunity!

Investment highlights

  • Over 4 Years Remaining | 2% Annual Increases | 2 (5-Year) Options | Parent Company Recently Acquired by Home Depot (NYSE: HD)

  • 2% annual rental increases throughout the initial term and option periods

  • Signed by Heritage Landscape Supply which operates 220+ branches across 36 states and is a wholly owned subsidiary of SRS Distribution

  • Low Basis & Below-Market Rents – Attractive blended basis of $243K/AC with in‑place rents of only $1,368/AC/MO - well below recent Midwest IOS trades that often clear $350K–$500K per acre and rents north of $2,000/AC/MO, offering strong downside protection and a highly replaceable rent

Listing Contacts

DF
CA CA 02136032
SRS Real Estate Partners Newport Beach
FR
MI 6502417063
SRS Real Estate Partners Newport Beach
JC
UT UT 9518385-SA00
SRS Real Estate Partners Salt Lake City
Listed by SRS Real Estate Partners Newport Beach, SRS Real Estate Partners Salt Lake City

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$306,000.00
$25,500.00/mo

Valuation Metrics

0
DSCR
8%
Cap Rate
8%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Frank Rogers
License
MI License No. 6502417063
Brokerage
SRS National Net Lease Group, LP
Title
Broker of Record
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591