The Tot Spot

1729 Walnut Grove Rd,
Derby (Wichita), KS 67037
Price $1,066,667
Cap Rate 6.75%
NOI $72,000

For More Information

Spencer O’Donnell
714-400-6267

Property Description

Investment Overview

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.

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

Area Demographics

Radius
Population 2025
Median HH Income
Average HH Income
3 miles
26,764
$90,601
$113,154
5 miles
42,207
$86,882
$108,516
10 miles
218,753
$73,452
$92,572