16 Wilson Street, Stamford CT

16 Wilson Street | Stamford | CT | 06902 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 Details

  • Price: $ 1,290,000
  • Cap Rate: 7.00%
  • Units: 3
  • Price/Unit: $ 430,000
  • Rentable SF: 3,867 SF
  • Price/Square Foot: $ 334
  • Site Size: .11 AC
  • Parking: Off-Street
  • Year Built: 1925
  • Exterior: Brick

Property Description

National Multifamily is pleased to present 16 Wilson Street, a three-unit multifamily property located on the West Side of Stamford. The property is situated approximately one mile from the Stamford Train Station, a major regional transit hub providing convenient access to New York City via Metro-North, Amtrak, and local bus service.

The 3-unit multifamily property contains approximately 3,867 square feet of gross living area. Constructed in 1925, the building is situated on a 0.11-acre lot. There are 4 off-street parking spaces for the tenants.  Tenants pay for heat and hot water through individual gas boilers and hot water heaters in two of the units and electric heat with gas hot water in one unit.  In addition to the units there is a partially finished basement that is currently not in use.

The building offers strong value-add potential through natural unit renovations, the possibility to incorporate a partially built out basement to the 1st floor apartment, and the opportunity to generate additional income through parking, all within a highly accessible West Side location approximately one mile from Stamford Train Station.

×

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

16 Wilson Street, Stamford CT

Investment Highlights

Price $ 1,290,000.00
Units 3
Year Built 1925
Parking Off-Street
Heat Gas & Electric - Tenant Paid
Hot Water Gas - Tenant Paid
Roof Pitched - Asphalt Shingle
Exterior Brick
Site Size 0.11 Acres

Metrics

Price / Unit $ 430,000.00
Price / SF $ 333.59
Gross Rent Multiplier 10.54

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 129,600.00 $ 122,448.00
Less: Vacancy $ 2,592.00 $ 2,448.96
Based On: 2 % est. 2 % est.
Net Rent Income $ 127,008.00 $ 119,999.04
Plus: Other Income $ 2,400.00 $ 0.00
Total Operating Income $ 129,408.00 $ 119,999.04

 

Expense
Potential
Current
Real Estate Taxes $ 17,157.00 $ 12,701.76
Insurance $ 3,709.00 $ 3,709.00
Electric (Common) $ 206.77 $ 206.77
Water $ 1,642.02 $ 1,642.02
Sewer $ 1,596.63 $ 1,596.63
Management Fees $ 5,176.32 $ 4,799.96
Based On: 4% est. 4% est.
Snow Removal $ 1,200.00 $ 1,200.00
Landscaping/Grounds $ 800.00 $ 800.00
Maintenance/Repairs (Actual) $ 3,000.00 $ 3,000.00
Total Expenses $ 34,487.74 $ 29,656.14
Net Operating Income $ 94,920.26 $ 90,342.90
Cap Rate 7.36 % est. 7.00 % 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
1st Floor3/1$3,304$3,600MTM
2nd Floor3/1$3,500$3,6001 Year Lease5/31/27
3rd Floor3/1$3,400$3,6001 Year Lease5/31/27

Totals

$ 10,204.00

$ 10,800.00

* 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.