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.
29830097
29830096

25422 Tidewater Trail, Port Royal, VA 22535

KS
VA 0225277236
FJ
0225245881
Johnson Realty Advisors
Johnson Realty Advisors
Listed by Johnson Realty Advisors
$850,000
106 days on market
Updated 12 days ago
Opportunity zone

25422 Tidewater Trl

Details
APN 22-A-10
Property Type Mixed Use, Retail
Sub Type Storefront
Square Footage 4,500
Cap Rate 4.8%
NOI $40,800
Occupancy 100%
Tenancy Multi
Price per SqFt $189
Year Built 1945
Buildings 3
Acreage 0.840
Zoning B-1
Investment Type Value Add

Mixed Use | 4.80% CAP | 4,500 SqFt

Marketing description

Johnson Realty Advisors presents this 0.84-acre mixed-use investment opportunity featuring two residential homes and one retail building, all currently leased and generating $3,400 per month in rental income. Current rents are below market, offering immediate upside potential. Located along the highly visible Routes 301 and 17 corridor in Caroline County, the property benefits from strong traffic counts and excellent frontage. With flexible B-1 zoning, this site also presents a compelling redevelopment opportunity for investors or owner-users seeking long-term growth along a developing commercial corridor.

Investment highlights

  • 0.84-acre mixed-use investment opportunity

  • 4,500 SF commercial building plus two residential homes

  • Fully leased with $3,400/month in rental income

  • Below-market rents offering value-add upside

  • High-visibility location along Routes 301 & 17 with flexible B-1 zoning

Listing Contacts

KS
VA 0225277236
FJ
0225245881
Johnson Realty Advisors
Johnson Realty Advisors
Listed by Johnson 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
$40,800.00
$3,400.00/mo

Valuation Metrics

0
DSCR
4.8%
Cap Rate
4.8%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Kingston Simmons
License
0225277236
Brokerage
Johnson Realty Advisors.com
Brokerage Phone
5403727675
Title
Real Estate Salesperson
*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