Skip to content
×
PRO
Pro Members Get Full Access!
Get off the sidelines and take action in real estate investing with BiggerPockets Pro. Our comprehensive suite of tools and resources minimize mistakes, support informed decisions, and propel you to success.
Advanced networking features
Market and Deal Finder tools
Property analysis calculators
Landlord Command Center
$0
TODAY
$69.00/month when billed monthly.
$32.50/month when billed annually.
7 day free trial. Cancel anytime
Already a Pro Member? Sign in here

Join Over 3 Million Real Estate Investors

Create a free BiggerPockets account to comment, participate, and connect with over 3 million real estate investors.
Use your real name
By signing up, you indicate that you agree to the BiggerPockets Terms & Conditions.
The community here is like my own little personal real estate army that I can depend upon to help me through ANY problems I come across.
Commercial Real Estate Investing
All Forum Categories
Followed Discussions
Followed Categories
Followed People
Followed Locations
Market News & Data
General Info
Real Estate Strategies
Landlording & Rental Properties
Real Estate Professionals
Financial, Tax, & Legal
Real Estate Classifieds
Reviews & Feedback

Updated about 7 years ago,

User Stats

108
Posts
19
Votes
William M.
  • High Point, NC
19
Votes |
108
Posts

NNN Lease Debt Assumption - Here's the details and questions

William M.
  • High Point, NC
Posted

Property Details:

Purchase Price: $9,500,000

Annual Rent: $498,804 

Cap Rate: 5.25%

Lease Expiration: 2/28/2038

Lease Type: NNN

Year Built: 2013 

Options: 10, 5-year

Gross Leasable Area: 14,534 SF

Building Class: B

Lot Size: 3.20 AC 

Tenancy: Single 

No. Stories: 1

Assumable debt:

Wells Fargo Loan Balance: $4,728,897 

Interest Rate: 4.5% 

Amortization: 30 years 

Annual Payment: $304,011 

Cash-on-Cash Return: 4.01%

Lease abstract:

Tenant: Walgreens 

Guarantor: Walgreens Boots Alliance, Inc. (NYSE: WBA, S&P: BBB+) 

Lease Structure: Absolute triple-net 

Lease term remaining: 21+ years 

Lease expiration: 2/28/2038 

Options to extend: 10, 5-year options to extend 

Landlord responsibilities: None. The tenant is responsible for all repair and maintenance of the property, including the roof and structure.

Site demographics:

Average Daily Traffic Count (ADT): 23,000 

1-mile Average Annual Household Income (AHHI): $99,969 

POPULATION: 

1-mile radius: 6,095

3-mile radius: 42,886 

5-mile radius: 124,077 

Questions(using the information provided above):

1. How does assuming the debt of commercial properties work in general, and specifically for NNN properties?

2. What requirements may need to be met by the lender and can bringing on an equity/funding/credit partner help close such a deal? 

3. Is there usually a down payment required? How much should I expect?

4. Am I simply assuming the balance on the loan or paying the listed price?

5. Is it possible to do a seller carry back for the down payment?

6. Is it possible to positively leverage(100% financing scenario) such a deal using creative financing(private lender(s), hard money loan, etc.?

Thanks for everyone who helps me this and Merry Christmas to all!

Loading replies...