Listed by Matthews
$1,571,428
Taco Bell
Details
APN 771-08-015
Property Type Retail
Sub Type QSR/Fast Food, Restaurant
Square Footage 2,128
Net Rentable (SqFt) 2,128
Units 1
Cap Rate 5.25%
NOI $82,500
Occupancy 100%
Tenancy Single
Brand/Tenant Taco Bell
Lease Type Absolute NNN
Lease Term 25
Lease Expiration 11/20/2044
Remaining Term 18.5
Rent Bumps Yes
Lease Options Six, 5-Year Options
Year Built 2019
Stories 1
Acreage 0.930
Zoning C-1
Investment Type Net Lease
Tenant Credit Franchisee
Lease Commencement 09/09/2019
Ground Lease Yes
Ownership Leased Fee (Ground Lease)
±18.5 Years Remaining | ±300-Unit Operator | 6.33% Rent/Sales - FY 2025
Investment highlights
Property Highlights
- Long-Term Lease: Features over ~18.5 years of remaining lease term with 10% increases every 5 years, providing investors with long-term cash flow and a hedge against inflation.
- Absolute NNN Lease: A truly passive investment with zero landlord responsibilities, delivering hands-off ownership. The tenant covers all expenses including taxes, insurance, and all property maintenance.
- Full Basis Recapture: In-place lease structure is projected to fully recapture the initial investment through contractual rental income within the base term, without relying on renewal options or exit assumptions.
- Low Rent/Low Basis: Current rent of $82,500 annually reflects a conservative occupancy cost, while the asset is expected to trade well below replacement cost – supporting long-term stability and strong residual value.
- Institutional-Grade Franchisee: The property is leased to Pacific Bells LLC, one of the largest Taco Bell franchisees in the U.S., operating +300 locations nationwide, and~50 Taco Bell locations in the greater Cleveland market. Their size and affiliation with Yum! Brands provide strong operational infrastructure, capital backing, and long-term tenant stability.
Location Highlights
- Proximity to 1M+ SF Mission-Critical Amazon Fulfillment Center: The Property is strategically positioned just minutes from Amazon’s 1M+ SF CLE2 Fulfillment Center, employing approximately 2,000+ workers and operating 24/7. This major employment hub drives consistent daily traffic and supports strong quick-service restaurant demand.
- Dense demographics: The property is strategically positioned within a densely populated trade area of more than 200,000 residents within a 5-mile radius, providing a deep and reliable consumer base that supports sustained traffic and long-term tenant performance.
- Large Lot Size: With nearly a full acre parcel, the site provides generous parking, optimized drive-thru flow, and room to adapt or expand, further enhancing long-term real estate value.
- Out-parcel to Top Performing Aldi: Positioned as an outparcel to a top 10% nationally performing Aldi, the property benefits from strong co-tenancy, daily traffic drivers, and enhanced visibility in a proven retail destination.
- Located just off Hwy 480: Situated just off Hwy 480, which carries over ±144,820 vehicles per day, the property benefits from exceptional visibility, consistent daily traffic, and easy access for customers.
Listing Contacts
Listed by Matthews
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
$82,500.00
$6,875.00/mo
Valuation Metrics
0
DSCR
5.25%
Cap Rate
5.25%
ROI
Map
Broker Selected Comps View More Comps
Property History
Tax History
Similar Properties
Additional Information
Name
License
Brokerage
Title
Brokerage Address
Is there information that looks off?











