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.
26370015
26370016

18048 Jefferson Davis Highway, Ruther Glen, VA 22546

DD
NY 40DE0945716
HMX Realty Advisors
RJ
NY NY 10311201830
HMX Realty Advisors
Listed by HMX Realty Advisors
$3,177,000
295 days on market
Updated 17 days ago

CVS 60% PAYDOWN READVANCE OPPORTUNITY RICHMOND VA

Details
Property Type Retail
Sub Type Pharmacy/Drug
Square Footage 5,389
Cap Rate 5.66%
NOI $179,820
Occupancy 100%
Tenancy Single
Brand/Tenant CVS Pharmacy
Lease Type Absolute NNN
Lease Expiration 01/01/2042
Remaining Term 16
Price per SqFt $590
Broker Co-Op Yes
Class A
Buildings 1
Acreage 1.250
Investment Type Net Lease
Tenant Credit Credit Rated
Ownership Fee Simple
Sale Condition 1031 exchange

CVS Pharmacy – Low Rent of $179,820

Marketing description

HMX Realty is pleased to present for sale a Zero Cash Flow CVS Pharmacy located in a wealthy, high-growth area south of Fredericksburg in northern Richmond. At 5,389 sf, this CVS features the brand's preferred footprint. Rent is low at only $179,820, making the asset particularly attractive. This property is offered with a zero-cash flow structure and pay-down readvance available, allowing an investor to cash out 60% of the purchase price immediately post-closing with no tax consequences. The interest rate on the spring-loaded, self-liquidating debt is only 3.42%.

The property is ideal for a 1031 exchange. The Zero Cash Flow structure allows a 1031 buyer to acquire the asset for virtually all cash ($3,177,000) and have the debt re-advanced to $1,906,000 immediately post-closing. 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 5,389-sf building sits on 1.25 acres and is leased for 16+ years to CVS, an investment-grade company, on an absolute bond triple-net lease with no landlord responsibilities. The existing debt self-liquidates over 13 years at 3.42% with a three-year rent holiday starting in November 2038.

Area Summary:

The CVS is located just off Interstate 95 at the traffic light corner of Jefferson Davis Highway and Ladysmith Road in Ruther Glen, VA. Ruther Glen is part of the Richmond MSA and conveniently located between Richmond and Washington DC. The Richmond MSA is a center for law, finance and government. The area is home to one of 13 United States Court of Appeals, and one of 12 Federal Reserve Banks. Fortune 500 Companies headquartered in the area include Dominion Resources, MeadWestvaco, CarMax, Owens & Minor, Genworth Financial and Altria Group, while many others have a major presence.

The intersection offers immediate access to Interstate 95, the main north–south Interstate Highway on the East Coast of the United States, and a mix of commercial tenants that support the surrounding area. In addition to CVS, nationally or regionally recognized tenants include a Food Lion Supermarket, Advance Auto, Atlantic Union Bank, Citgo fuel station, Family Dollar, and Dollar General. CVS location is supported by a wealthy and growing demographic.

Investment highlights

• 60% Loan to Value Self Liquidating Debt

• Loan has Pay Down Readvance Feature

• Assumable loan has a 3.42% interest rate

• $100,000+ average household income in 1, 3, 5-mile radius

• 6.46% annual population growth rate in 1-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
$179,820.00
$14,985.00/mo

Valuation Metrics

0
DSCR
5.66%
Cap Rate
5.66%
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