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.
29400666
29400668

4900 Waters Edge Dr, Raleigh, NC 27606

AL
NC 198921
Universal Realty LLC
Listed by Universal Realty LLC
$3,995,000
131 days on market
Updated 117 days ago
Opportunity zone

4900 Waters Edge Office Park

Details
Property Type Office, Special Purpose
Sub Type School
Square Footage 22,072
Cap Rate 7.12%
NOI $284,500
Occupancy 100%
Tenancy Single
Lease Type Net
Lease Term 10.2
Lease Expiration 12/31/2029
Remaining Term 3.6
Lease Options 2 additional terms of 5 years each
Pro-Forma Cap Rate 7.91%
Pro-Forma NOI $315,876
Price per SqFt $181
Broker Co-Op Yes
Class B
Year Built 1976
Year Renovated 2019
Buildings 1
Stories 2
Acreage 1.580
Zoning OX-3
Investment Type Stabilized
Tenant Credit Credit Rated
Lease Commencement 11/01/2019
Ground Lease No

Waters Edge Office Park | 7.12% CAP | 22,072 SqFt

Marketing description

Highly desirable Raleigh Location. 4900 Waters Edge Drive presents a rare opportunity to acquire a stabilized, special-purpose investment with long-term income and future infill development potential under OX-3 zoning. The property is ideally suited for investors seeking secure cash flow in a supply-constrained area with strong demographic and institutional demand.

The two-story building totals 22,072 square feet and sits on a generous 1.58-acre site, offering a two-tiered parking lot and access direct to the second level with approximately 80 spaces. The property can readily function as single-tenant building or a two tenant buildings. Recent renovation including interior upgrades and the installation of a new HVAC chiller system at a cost of approximately $115,000 (2019) enhancing both efficiency and long-term operability.

The building is fully leased to a well-established private educational institution specializing in services for children diagnosed with autism and other developmental disabilities, providing a mission-driven tenancy and stable occupancy. The current lease term runs through December 31, 2029, with annual 3% rent escalations, plus two additional five-year renewal options, offering strong long-term income visibility.

Property is tenant-occupied. Do not contact tenant(s). All inquiries, communications, and property tours must be scheduled exclusively through the Listing Agent and conducted in the Listing Agent’s presence.

Investment highlights

  1. Highly desirable Raleigh location

  2. Special-needs education facility (fully leased)

  3. Infill development opportunity

  4. 22,072 SF, two-story building

  5. 1.58-acre site with ~80 parking spaces

  6. Interior renovation & $115K HVAC chiller (2019)

  7. Lease through 12/31/2029 with 3% annual increases

  8. Two (2) additional 5-year renewal options

  9. Offered as-is

  10. Zoning - OX-3

Listing Contacts

AL
NC 198921
Universal Realty LLC
Listed by Universal Realty LLC

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
$284,500.00
$23,708.33/mo

Valuation Metrics

0
DSCR
7.12%
Cap Rate
7.12%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Angnes Lam
License
198921
Brokerage
Universal Realty LLC
Brokerage Phone
9199611818
Title
Realtor
Brokerage Address
5301 Denise Drive
*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