Financial Summary

Stable, fully-occupied NNN cash flow with 8 years of WALT remaining

Cap Rate
6.25%
In-Place
Annual NOI
$496,875
Net Operating Income
Annual Income
$496,875
Gross Revenue
Occupancy
100%
Fully Leased
WALT
~8 Yrs
Weighted Avg Lease Term

Tenant Summary

SuiteTypeTenantSq. Ft.Monthly RentPSFStructureAnnual Rent
2nd Floor & 3rd FloorOfficeLands End Capital4,300 SF$41,406$4.81 / SFNNN$496,875
1st Floor & Lower LevelBar / RestaurantThe Showdown4,300 SFSee Notes$10.85 / SFNNNSee Notes
TOTAL8,600 SF$496,875 / yr

Note: The Showdown recently signed a new 10-year NNN lease on the ground floor and lower level, demonstrating strong commitment to the location. Contact listing brokers for full rent roll details.

Meet the Tenants

🏢

Lands End Capital

Office Tenant
Space 2nd & 3rd Floor — 4,300 SF
Rent $41,406 / month ($4.81 PSF)
Structure Triple Net (NNN)
🍸

The Showdown

Bar & Restaurant Tenant
Space Ground Floor & Lower Level — 4,300 SF
Lease Term New 10-Year Lease
Structure Triple Net (NNN)
Recently signed 10-year lease — strong commitment to site

Income & Operating Expenses

Annual Income

Annual Income $496,875
Annual Reimbursements $86,844
Net Operating Income (NOI) $496,875

Operating Expenses

Property Taxes (2025–2026) ($40,444.66)
Special Assessments ($1,493.16)
Insurance (Estimated) ($20,000.00)
CAM + R&M (Estimated) ($10,000.00)
Management (3%) ($14,906.25)
Total Annual Expenses ($86,844.07)

* Expenses reimbursed by tenants under NNN leases

Purchase Price Analysis

$7,950,000
Purchase Price
$804.60
Price Per SF
6.25%
Going-In Cap Rate
$496,875
Year 1 NOI
Aerial property view
ASKING PRICE
$7,950,000
1234 Grant Avenue | San Francisco, CA 94133

* The information presented has been secured from sources we believe to be reliable but we make no representations or warranties, expressed or implied, as to the accuracy of the information. Buyer must verify the information and bears all risk for any inaccuracies.

All prospective buyers should conduct their own independent investigation of the property and all financial matters prior to making any offer to purchase.

Request the Full Financial Package

Contact the listing team for the complete offering memorandum, rent roll details, and financial projections.