1346 State Street, New Haven CT

1346 State Street | New Haven | CT | 06511 Back to Properties


×

Login

Overview

property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image property galery image

Property Details

  • Price: $ 535,000
  • Cap Rate: 7.48%
  • Units: 4
  • Price/Unit: $ 133,750
  • Rentable SF: 3,817 SF
  • Price/Square Foot: $ 140
  • Site Size: 0.07 AC
  • Parking: None
  • Year Built: 1900
  • Exterior: Brick & Vinyl

Property Description

National Multifamily is pleased to present 1346 State Street, a 4-unit mixed-use property located in New Haven CT.  Over the past two years, the apartments at the property were fully renovated. Two of the four units are now leased with ownership in discussion with tenants for the remaining two units.

The building is comprised of 4 units (2-two bedrooms, 1-three bedroom, and 1 retail) totaling 3,817 rentable square feet in one-three story building and estimated to have been built in 1900 via city records.  The property sits on a 0.07 acre site and has a backyard that is currently not being used.  There is no off-street parking at the building.  The roof is pitched asphalt shingle.  The 1st and 2nd floor heating are covered by a central gas boiler located in the basement while the third floor has its own individual heating unit.  There are four hot water heaters located in the basement.

The property was heavily renovated over the past two years.  Work completed includes full renovations to all three apartments, replacement of plumbing pipes in the basement, electric work completed in the basement, and the installation of a new water meter.

×

Share this property with your friends

Please type comma separated emails if you want to share these properties with multiple people.
×

Download File

×

Download File

×

Download Offering Memorandum

×

3D Tour


Offering Memorandum Share this property

Request Information


 

Financial Summary

1346 State Street, New Haven CT

Investment Highlights

Price $ 535,000.00
Units 4
Year Built 1900
Rentable SF 3817
Parking None
Heat Gas
Hot Water Gas
Roof Gable - Asphalt Shingle
Exterior Brick & Vinyl
Site Size 0.07 Acres

Metrics

Price / Unit $ 133,750.00
Price / SF $ 140.16
Gross Rent Multiplier 7.35

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 78,600.00 $ 72,804.00
Less: Vacancy $ 3,930.00 $ 3,640.20
Based On: 5 % est. 5 % est.
Net Rent Income $ 74,670.00 $ 69,163.80
Total Operating Income $ 74,670.00 $ 69,163.80

 

Expense
Potential
Current
Real Estate Taxes $ 13,107.50 $ 9,537.62
Insurance $ 5,000.00 $ 6,744.00
Heat/Hot Water $ 2,863.00 $ 2,863.00
Electric (Common) $ 360.00 $ 360.00
Water & Sewer $ 2,700.00 $ 2,700.00
Management Fees $ 3,733.50 $ 3,458.19
Based On: 5% est. 5% est.
Maintenance/Repairs $ 3,733.50 $ 3,458.19
Based On: 5% est. 5% est.
Total Expenses $ 31,497.50 $ 29,121.00
Net Operating Income $ 43,172.50 $ 40,042.80
Cap Rate 8.07 % est. 7.48 % est.

All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made to the accuracy thereof and same is submitted to errors, omissions, change of price, rental or other conditions, prior to sale or lease, or withdrawal without notice. National Multifamily Corp. makes no warranty or representation about the content of this brochure. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property.

 

Rent Roll

Unit
BR/BA
Current Monthly Rent
Potential Monthly Rent
Status
Lease Expires
Retail0/1$750$800Vacant
1st Floor2/1$1,650$1,9001 Year Lease
2nd Floor3/1$1,867$2,0001 Year Lease
3rd Floor2/1$1,800$1,850Vacant

Totals

$ 6,067.00

$ 6,550.00

* 0 = Studio under BR

All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made to the accuracy thereof and same is submitted to errors, omissions, change of price, rental or other conditions, prior to sale or lease, or withdrawal without notice. National Multifamily Corp. makes no warranty or representation about the content of this brochure. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property.