Here's my thought process and some of my math on this Starbucks -
Buy at 5.5 cap - 1,073,000.00
NOI @ years 1-5- $58,996
hold until year 5 when rent escalator kicks in. Your NOI goes to is $64,895. I think you are hoping to can sell for no less than a 6 cap which would make your exit worth $1,081,593.33 but given your transaction (exit) costs, you are underwater on sale excluding your cash flows. Now if rates spike and you have cap rates following interest rates, selling at a 7 cap is a loss - 927,080 excluding transaction costs. And yes, you could juice some of your returns by levering some of the deal but that won't cover the transaction costs on exit. Hoping for a 4.5 cap sale I don't think is plausible but I know people are doing those types of deals in secondary cities like Denver, Phoenix, etc. Joel said foreign investors will accept that type of return on a national credit...
Unless you are planning on holding this until you die and praying the location is good enough that the tenant stays for a really long time, this seems like a bad deal. Am I missing something?