2063 N. Main Street rendering
Issue No. 01Spring 2026
Now raising · Limited LP allocation

A small corner.
A bigger plan.

A 24,625 SF coastal retail center on Summerville’s busiest road — built with light-gauge steel we manufacture ourselves. $9.72M stabilized value vs $3.87M total cost — 17.6% yield-on-cost, 2.5× on basis.

$9.72M
Stabilized value
$680K NOI ÷ 7% cap
$5.86M
Development profit
Value − $3.87M total cost
2.51×
Multiple on cost
Value created vs cost basis
17.6%
Yield-on-cost
Year-1 NOI ÷ total cost
The asset

A hard corner on N. Main.

Address
2063 N. Main St, Summerville, SC 29483
Land
2.80 acres · hard corner
Building
24,625 SF retail · two pads
Frontage
41,900 cars / day (SCDOT)
Construction
Light-gauge steel, sponsor-built
Status
Civil + TIA in progress
The Opportunity

Three reasons
this deal works.

01

A corner that already moves.

N. Main Street pulls 41,900 cars a day past the front door. Summerville is one of the fastest growing towns in the Charleston metro. Local food, service and retail tenants need small-bay space. The corner is ours.

02

We make the steel.

The sponsor owns the light-gauge steel plant. Wall panels and trusses are fabricated in-house and shipped straight to the site. That cuts 15–20% off the shell cost and shortens the schedule. No outside developer can match the basis.

03

The risky work is done first.

Land is controlled. Civil drawings are 70% complete. Traffic study is in motion with SCDOT. Budget is locked line-by-line in the GC estimate. Capital comes in after the heavy lifting — not before.

The Building

Two pads. One walkable courtyard.

Single-story. Glass storefronts. Light-gauge steel shells. Designed for fast tenant fit-out and a comfortable, walkable feel that fits the Summerville vernacular.

Two-pad retail rendering
Site plan
The Numbers

Built on simple math.
Underwritten with care.

Below is the full deal sheet — rent, NOI, cost, value, profit. Everything ties back to the line-by-line GC estimate and a $30 / SF NNN rate the submarket already supports.

01
Rentable area
Two retail buildings, multi-tenant
24,625 SF
02
Target lease rate
NNN, in line with Summerville comps
$30.00 / SF
03
Gross potential rent
24,625 × $30 · Year 1
$738,750
04
Vacancy & credit (5%)
Conservative reserve
−$36,938
05
Effective gross income
$701,813
06
Mgmt + reserves (3% of EGI)
Triple-net recovers all op-ex
−$21,054
07
NET OPERATING INCOME
Year 1 stabilized · the engine
$680,758
08
Land (2.80 ac × $2 / SF)
Sponsor target basis
$243,936
09
Construction (Excel all-in)
≈ $139 / SF, sponsor-built shell
$3,423,567
10
Soft cost / lease-up reserve
Closing, financing, marketing
$200,000
11
TOTAL PROJECT COST
All-in basis
$3,867,503
12
Stabilized value @ 7% cap
NOI ÷ 7%
$9,725,114
13
DEVELOPMENT PROFIT
Value − total cost
$5,857,611
14
Value multiple on cost
$9.72M ÷ $3.87M
2.51×
15
Yield-on-cost
NOI ÷ total cost
17.6%
Sensitivity

Sale price by cap rate.

Value = NOI ÷ cap rate. Profit = value − cost. All figures in thousands.

CapValueProfit×
6.5%$10,473K$6,605K2.71×
7.0%$9,725K$5,858K2.51×
7.5%$9,077K$5,210K2.35×
8.0%$8,509K$4,642K2.20×

Underwriting case: 7.0% cap. Profit measured against $3,867,503 all-in cost (land $244K + construction $3.42M + soft $200K).

Cost basis
$157 / SF
Land + build + soft
Created value
$395 / SF
at 7.0% cap
The Market

Summerville is the move.

The Charleston metro keeps growing — and Dorchester and Berkeley counties are growing fastest. Median household income in Summerville sits near $81K. Daytime population on N. Main is high. Demand for small-bay retail is real and steady.

41,900
Cars / day on N. Main (SCDOT, 2022)
~$81K
Median household income, Summerville
#1
Fastest-growing town in SC, recent decade
3 min
Drive to I-26 interchange
The Plan

Where we are.
Where we go next.

  1. 01
    Land
    Q1 2026
    Site assembled and controlled
    Complete
  2. 02
    Civil engineering
    Q2 2026
    Drawings 70% complete
    In progress
  3. 03
    Traffic study (TIA)
    Q2 2026
    SCDOT coordination underway
    In progress
  4. 04
    Permits
    Q3 2026
    After civil + TIA close
    Up next
  5. 05
    Construction
    Q4 2026 – Q3 2027
    9–10 month LGS build
    Up next
  6. 06
    Lease-up
    2027
    Pre-leasing runs in parallel
    Up next
Reserve Your Spot

Limited LP allocation.

Tell us who you are. We will send the deal memo, the budget, and the next step. We respond within 48 hours.

Address
2063 N. Main St, Summerville, SC 29483
Min ticket
$100K — accredited investors
Hold
3–5 years to refinance / sale

Accredited investors only · $100K minimum · We respond within 48 hours.

2063N. Main St · Summerville · SC 29483

A small retail center on a busy corner. Built with light-gauge steel. Made for local shops, food, and services in growing Summerville.

Contact

© 2026 2063 N. Main Street Development. All rights reserved.

For information only. Not an offer to sell or a request to buy any security.