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.
34478290
34478291

1720 Walnut Grove Rd, Derby, KS 67037 For Sale

BB
KS 239819, OH BRK.200900214 (+21)
Bang Realty
SO
CA 01954051, MT RRE-BRO-LIC-80052
Charter Realty
WC
GA 411657
CO
MT RRE-RBS-LIC-135541
Charter Realty
CT
MT RRE-RBS-LIC-135984
Charter Realty
Listed by Bang Realty, Charter Realty
$1,066,667
4 days on market
Updated 0 days ago

The Tot Spot Day Care | Single-Tenant Absolute NNN

Details
APN 00304250, 00304249
Property Type Retail
Sub Type Day Care/Nursery
Square Footage 5,000
Net Rentable (SqFt) 5,000
Cap Rate 6.75%
NOI $72,000
Occupancy 100%
Tenancy Single
Brand/Tenant Learning Experience, Sylvan Learning CTR (+5)
Lease Type Absolute NNN
Lease Term 15
Lease Expiration 08/04/2036
Remaining Term 10
Rent Bumps No
Lease Options One 10-Year Option
Price per SqFt $213
Broker Co-Op True
Acreage 0.415
Investment Type Net Lease
Lease Commencement 08/05/2021
Ground Lease No

Below Market Rent - Long-Term Lease

Marketing description

We are pleased to present the opportunity to acquire a single-tenant, absolute NNN childcare investment in Derby, Kansas – an established southeast suburb of Wichita – 100% leased to The Tot Spot, Inc. with 10.1 years of firm term remaining, zero landlord responsibilities, and a 10-year renewal option. At $14.40 PSF, the in-place rent is well below prevailing market rates for comparable commercial use, providing the landlord with a defensible income stream and meaningful rental upside upon any future lease event. The Tot Spot is a long-tenured operator at this location, with a demonstrated enrollment track record that predates and substantiates the current lease structure.

The property fronts N Rock Road at 19,100 VPD within a well-established, nationally tenanted retail corridor in Derby. Adjacent operators include Dollar Tree (Top 86% in Kansas per Placer.ai), McDonald's (Top 79% in Kansas), and Arby's (Top 79% in Kansas) – a co-tenancy profile that reflects the sustained, high-frequency consumer traffic characteristic of Derby's most active commercial corridor and directly supports the childcare operator's visibility and accessibility to the surrounding working-parent population.

Derby is anchored by Derby Public Schools (USD 260), consistently recognized as one of the premier public school districts in the State of Kansas. The district's reputation is a primary driver of long-term residential stability in the trade area, producing a concentrated base of established family households that generate durable, recurring demand for licensed childcare services.

Exclusively Listed in association with Brian Brockman | License No. 239819

Investment highlights

Absolute NNN Lease – Zero Landlord Responsibilities

    • 10.1 Years of Firm Term Remaining Through August 4, 2036
    • Taxes, Insurance, CAM, Roof & Structure All Tenant Responsibility

Strong Placer.ai Trade Area – Top-Performing National Retailers

    • Dollar Tree: Top 86% in Kansas
    • McDonald's: Top 79% in Kansas
    • Arby's: Top 79% in Kansas

Below-Market Rent – $14.40 PSF

    • Well Below Prevailing Retail Rents Along the N Rock Road Corridor
    • In-Place Rent Provides Significant Landlord Protection Under Any Lease Continuity Scenario

Long-Tenured, Proven Operator

    • Established Operating History at This Location Prior to and Independent of the Current Lease
    • Demonstrated Enrollment Stability Reinforcing Long-Term Tenant Commitment to the Site

High-Traffic Location – 19,100 VPD on N Rock Road

    • Primary Commercial Corridor Through Derby's Most Active Retail Node

Derby USD 260 – One of the Premier Public School Districts in Kansas

    • District Reputation Drives Long-Term Residential Stability & Concentrated Family Household Demand

Established Family Residential Market – Derby, KS

    • Fully Built-Out, Long-Tenured Suburban Community with Durable Childcare Demand Base

Bite-Size NNN Investment

    • Accessible Equity Requirement with Long-Term Absolute NNN Lease & Proven Operator in Place

Listing Contacts

BB
KS 239819, OH BRK.200900214 (+21)
Bang Realty
SO
CA 01954051, MT RRE-BRO-LIC-80052
Charter Realty
WC
GA 411657
CO
MT RRE-RBS-LIC-135541
Charter Realty
CT
MT RRE-RBS-LIC-135984
Charter Realty
Listed by Bang Realty, Charter Realty

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
$72,000.00
$6,000.00/mo

Valuation Metrics

0
DSCR
6.75%
Cap Rate
6.75%
ROI

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Brian Brockman
License
KS 239819
Brokerage
Bang Realty-Kansas Inc
Brokerage Phone
(513) 898-1551
Title
Broker of Record
Name
Brian Brockman
License
239819
*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