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.
26367984
26367985

10405 W 13th St N, Wichita, KS 67212

DD
NY 40DE0945716
HMX Realty Advisors
RJ
NY NY 10311201830
HMX Realty Advisors
Listed by HMX Realty Advisors
$3,724,000
298 days on market
Updated 81 days ago

CVS UNIQUE 52% PAYDOWN READVANCE OPPORTUNITY

Details
Property Type Retail
Sub Type Pharmacy/Drug
Square Footage 13,225
Cap Rate 6.00%
NOI $223,000
Occupancy 100%
Tenancy Single
Brand/Tenant CVS Pharmacy
Lease Type Absolute NNN
Lease Expiration 02/01/2039
Remaining Term 12.7
Lease Options 10 5-Yr Options
Price per SqFt $282
Broker Co-Op Yes
Class A
Buildings 1
Acreage 1.900
Investment Type Net Lease
Tenant Credit Credit Rated
Ground Lease No
Ownership Fee Simple
Sale Condition 1031 exchange

13.5 Year Bond NNN Lease with Assumable Self Liquidating Debt

Marketing description

HMX Realty Advisors presents for sale a Zero Cash Flow CVS Pharmacy located in Wichita, KS. This property is offered with a zero cash flows structure with pay down readvance available. Loan to value is 52% allowing a 1,941,000 pay down readvance.

The property is ideal for a 1031 exchange. The Zero Cash Flow structure allows a 1031 Exchange buyer the ability to acquire the asset for virtually all cash ($3,724,000) and have the debt re-advanced to $1,941,000 immediately post-closing. The mortgage proceeds from the re-advanced loan are not subject to capital gains or income tax, however, HMX Realty Advisors is not qualified to give legal or tax advice.

The property is a 13,225-sf building on 1.9 acres of land, and leased for 13+ years to CVS, an investment grade company on an absolute bond triple-net lease with no landlord responsibilities whatsoever. The existing debt self-liquidates over the next 11 years and has an interest rate of 4.7% with a 3-year rent holiday starting February 1st, 2036.


Area Summary:

This CVS is located at the intersection of W 13th Street N and N Maize Rd the dominant retail corridor in Wichita. It is across the street from Natural Grocers and Credit Union of America. Area retailers include Little Caesars and Skyward Credit Union. Aldi and a Walmart Neighbor Market are to the south and a Walmart Supercenter, and Lowe’s are to the north.

Investment highlights

• 52% Loan to Value Self Liquidating Debt

• Loan has Pay Down Readvance Feature

• Assumable Loan has a 3.42% Interest Rate

• Very Low Rent of $16.90 Per Square Foot

• $100,000+ Average Household Income in 1, 3, 5-mile radius

• 118,000 Population with 1.3% Annual Growth Rate in 5-mile

Listing Contacts

DD
NY 40DE0945716
HMX Realty Advisors
RJ
NY NY 10311201830
HMX Realty Advisors
Listed by HMX Realty Advisors

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
$223,000.00
$18,583.33/mo

Valuation Metrics

0
DSCR
5.99%
Cap Rate
5.99%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All
*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