🔒
KIDDER MATHEWS

Reed Family · Auburn Property

Enter the access code to view your portal.

Confidential · prepared by Matt Murray, Kidder Mathews
KIDDER MATHEWSPrepared for Norman & Brad Reed

Your Auburn Property

4402 B St NW, Auburn · ~4.7 acres · leased to McKinney Trailers
~4.72 AC
3 parcels · M1 industrial
McKinney
tenant since 2018
8/31/2028
current lease term
Spring '27
renewal window opens

Norm and Brad — thank you for the chance to work with you. Here's a snapshot of your property and lease. Since McKinney first leased from you in 2018, industrial-outdoor-storage land in the Kent Valley has risen sharply — the 2027 renewal is when that value gets recognized, whether you keep the income or sell.

Your property
Address4402 B St NW, Auburn, WA 98001
Land~4.72 acres — 3 contiguous parcels
Parcels936000-0100 · -0102 · -0103 (King County)
ZoningM1 — Light Industrial (City of Auburn)
Building±12,680 SF trailer-repair shop (built 2008)
YardPaved, fenced industrial-outdoor-storage yard
OwnershipForty Eight Forty LLC & RIP 08 LLC (Reed family)
Your lease — at a glance
TenantMcKinney Trailer Rentals — their Seattle branch
In occupancySince 2018
Current expirationAugust 31, 2028
Renewal windowOpens spring / summer 2027
Current rent~$0.25 /SF/mo (~$51,000/mo) — below market
Market rent~$0.34–$0.46 /SF/mo ($70k–$95k/mo), NNN
Lease typeEssentially triple-net (NNN) — see the NNN tab
McKinney is a strong, long-tenured tenant. They're a national operator (40,000+ trailers, 23 branches) and 4402 B St NW is their Seattle branch with an on-site repair shop — a good reason they'll want to stay, which is exactly the leverage to reset rent to market at renewal.
Property figures from King County records; some items are being confirmed against the executed lease. Not an appraisal.

Where Your Market Is

The trailer & fleet-yard deals around you that mirror McKinney's use — both the leases and the sales that frame your rent and your value.

The market around you — map
Your property Lease comps Sale comps Tap a pin for details
Lease comps — trailer & fleet yards
Comparable tenantSubmarketSizeRate /SF/mo≈ MonthlyType
Kenan Advantage GroupSumner4.27 AC + shop$0.422$78,500New · 10-yr
MV TransportKent5.41 AC$0.424$99,900New (2026)
Leavitt MachineryAuburn4.5 AC + 37k SF$0.46$90,200New · 10.5-yr
Utility Trailer & EquipmentAuburn6.0 AC$0.41$107,200Renewal
NW Intermodal & TankAuburn2.04 AC$0.35→0.39$32,900New · same street
North Sky CommunicationsAuburn5.0 AC$0.34$74,100New
Sunstate EquipmentKent2.21 AC + 13k SF$0.40$38,500New
Truckmovers DepotPacific3.0 AC + shop$0.365$47,700New
ArcBest Freight (ABF)Sumner6.37 AC$0.34$94,300New · 10-yr
ICON MaterialsPacific7.5 AC$0.40$130,700Renewal (FMV)
ABC SupplyKent3.1 AC$0.244$32,900Renewal (as-is)
Today's Auburn / Kent Valley IOS rents run $0.34–$0.46 /SF/month, NNN — with the trailer & fleet tenants that mirror McKinney's use at the top of that range. Your in-place rent is roughly $0.25.
Sale comps — fleet / trucking / IOS investments
PropertySubmarketSizePrice$/land SF
Kam-Way Yard → RealtermSumner4.27 AC$9.80M$52.69
North Sky → AAA CooperKent2.4 AC$7.10M$68.01
Knight TransportationKent4.54 AC$11.60M$58.71
Quality Carriers → RealTermKent5.38 AC$12.50M$53.35
Kent IOS (3-parcel) → RealTermKent9.29 AC$28.23M$69.80
1302 26th St NW (Qwest)Auburn2.97 AC$7.10M$54.88
5450 A St SEAuburn5.62 AC$10.70M$43.71
Modern IOS (Thornton)Pacific3.02 AC$6.35M$48.23
GR Auto → Steel PeakPacific2.4 AC$6.30M$60.26
Costco YardSumner9.64 AC$35.90M$85.47
Auburn / Kent Valley IOS is trading roughly $44–$70 per land SF — with the institutional buyers (RealTerm, Lift, IOV) and national trucking owner-users active right in your corridor. The Kent 3-parcel sale printed a ~4.8% cap.
Three paths — your decision
Path 1 · Hold & optimize

Keep the income, reset to market

Run a well-prepared, market-tested renewal in 2027, keep McKinney in place, and hold a stronger, mark-to-market income on a property whose value has stepped up — with full flexibility to sell later.

Path 2 · Stabilized sale

Sell as a stabilized investment

Reset the rent to market with fresh term first, then bring it to the institutional IOS buyers actively acquiring this corridor — a competitive process that captures full value at a premium price.

Path 3 · Value-add sale

Sell now as a value-add investment

Sell today, as-is with the below-market lease in place. A value-add IOS buyer underwrites the built-in mark-to-market upside and runs the renewal themselves — giving you liquidity now without working the 2027 process.

Either path starts the same way: getting the 2027 renewal right. We'll help you decide with the numbers in front of you — no pressure, and no obligation to sell.

What is a Triple-Net (NNN) Lease?

Plain English: in a triple-net lease you collect a base rent, and the tenant separately covers the property's operating costs — so the rent you're quoted is much closer to the rent you actually keep.

1 · The three "nets"
Net 1

Property taxes

The King County taxes on the land & building — reimbursed by the tenant, not paid out of your rent.

Net 2

Insurance

Property/casualty insurance on the premises. The tenant also carries its own liability coverage.

Net 3

Maintenance

Upkeep of the yard & site — paving, fencing, lighting, drainage, and routine repairs.

2 · Who pays for what
CostGross leaseTriple-Net (NNN)
Base rent → your income✓ You keep it✓ You keep it
Property taxesLandlordTenant
Property insuranceLandlordTenant
Yard / site maintenanceLandlordTenant
3 · How we convert yours — and what you gain
How the conversion works
  • Tenant pays the three nets directly instead of you setting money aside out of rent.
  • Spell out the maintenance — yard, paving, fencing, drainage all assigned to the tenant.
  • Reset base rent to market — $70,000–$95,000/mo (NNN).
  • Add fixed annual increases — typically 3–4%/yr.
  • Drop the owner repair reserve — those costs sit with the tenant.
What you gain
  • Clean, predictable income — costs don't eat into it.
  • No expense surprises — taxes/insurance/repairs rise? The tenant carries it.
  • Less hassle — the tenant maintains the site.
  • A higher sale price — a clean NNN at market rent is what buyers pay the most for.
  • Inflation protection — the annual bumps keep income growing.
Target base rent: $70,000 – $95,000 / month, NNN
Our recommended range for your renewal (≈ $0.34–$0.46/SF/mo), plus an estimated $0.03–$0.07/SF NNN load the tenant reimburses. Your rent today is roughly $51,000/mo.

How Rent Sets Your Price

Your property is priced off its income. Value = yearly net (NNN) rent ÷ cap rate. So the rent you negotiate is the price. Slide the rent and the cap rate and watch it.

Estimated purchase value — what a buyer would pay
$15.2M
at 6.50% cap · $990,000 yearly rent (NNN) · $74/land SF
▲ $5.8M vs. today's rent
Today~$51k
Low$70k
High$95k
$8M$20M
Monthly base rent (NNN)$82,500/mo · $0.40/SF
$45kyour target band: $70k – $95k$110k
Today ~$51,200 $0.25/SF Low $70,000 $0.34/SF High $95,000 $0.46/SF
Cap rate6.50%
6.00% (higher price)7.00% (conservative)
Rent / SF / mo
$0.40
Yearly rent (NOI)
$990,000
Value / land SF
$72
The range, broken down
Rent (NNN)$/SF/moMonthlyYearly (NOI)Value @ 6.50%
Today$0.25$51,200$614,400$9.4M
Low end$0.34$70,000$840,000$12.9M
Midpoint$0.40$82,500$990,000$15.2M
High end$0.46$95,000$1,140,000$17.5M
At a 6–7% cap, every extra $1,000/month of NNN rent is worth roughly $170,000–$200,000 in value. Moving McKinney from ~$51,200/mo to the $70k low end adds ~$3.5M, and to the $95k high end adds ~$8.1M. That's why market rent at renewal is the biggest lever on your value.

Our Plan & Timeline

The biggest mistake in a renewal like this is waiting. Start early and you control the conversation — set the rent expectation with comps, have time to reach a fair deal, and if McKinney leaves, re-lease or sell before the lease ends. Here's the cadence, counting down to 8/31/2028.

Q4 2026 · engagement window ~21 mo out

Get engaged & open the conversation

  • Agree the plan — target rent ($70k–$95k/mo NNN), a clean NNN, term & increases.
  • Reconnect with McKinney — a friendly conversation to gauge their plans. No demands yet.
  • Refresh the valuation across both lots.
Plant the seed ~18 mo out · early 2027

Put market rent, NNN & terms on the table

  • Walk McKinney through the comps so the rent gap is clear and expected — not a shock.
  • Frame the clean NNN structure and the other lease items.
  • Give them time to absorb — planting it early is what makes the number land.
Decision gate ~12 mo out

Converge on terms — or know they're leaving

✓ If renewingTerms close to agreed — move to documenting the deal.
→ If moving onIdentify it now, with a full year to market the property.
Finalize or go to market 12 → 6 mo out

Paper the renewal — or launch marketing

  • If renewing: LOI → executed lease.
  • If not: prepare and launch the marketing campaign.
The hard deadline: if McKinney isn't renewing, the property must be on the market by the 6-month mark (≈ Feb–Mar 2028) to protect you from an income gap.
Execute — no vacancy cliff 6 → 0 mo out

Close the deal before the lease ends

  • Renewal: tenant stays, new terms in place.
  • Or a replacement tenant / buyer secured — no gap. Locked before 8/31/2028.

Photos & Aerial Video

Aerial video walkthrough
Aerial photos
Aerial imagery of the property and the surrounding Kent Valley industrial corridor. Tap any photo to enlarge.
Your Kidder Mathews team
Matt Murray, SIOR · 206.919.4515 · matt.murray@kidder.com
Matt McLennan, SIOR, CCIM · matt.mclennan@kidder.com
Confidential — prepared for the Reed family for discussion. Figures are indicative broker estimates, not an appraisal or legal, tax or investment advice. © Kidder Mathews.
×