217-229 Helen Street, Bridgeport CT

217-229 Helen Street | Bridgeport | CT | 06608 Back to Properties


×

Login

Overview

property galery image

Property Details

  • Price: $ 2,100,000
  • Cap Rate: 8.19%
  • Units: 13
  • Price/Unit: $ 161,538
  • Rentable SF: 8,977 SF
  • Price/Square Foot: $ 234
  • Site Size: .31 AC
  • Parking: Off-Street
  • Year Built: 1887
  • Exterior: Vinyl Siding

Property Description

OFF-MARKET: The apartments located at 217-229 Helen Street, Bridgeport CT are comprised of 13 units in four 3 story, vinyl sided walk-ups totaling 8,977 SF and built between 1887 and 1907.  Two tax lots comprise the deal: 217-219 Helen Street with 4 units on a 0.12 acre lot and 223-229 Helen Street with 9 units on a 0.19 acre lot.  The buildings share a parking lot in the rear of the lots with space for 14 cars for the tenants.  The tenants pay for heat and hot water through individual gas systems.  The apartments are 100% free market.

There is currently an assumable loan with 4 years remaining on it.  The current balance is $1,457,000 (69.4% LTV of Purchase Price), an interest rate of 5.31%, and one additional year left of Interest Only payments.

Bridgeport is about to enter into the data collection period of it’s regular 5-year tax revaluation on October 1, 2024.  The new taxes that come from the revaluation do not go into effect until approximately two years from July 1, 2026.  The taxes that we have in the potential is an estimate only with the city appraising the property for the $2,100,000 purchase price.  The assessment would be $1,470,000 (70% of the appraised value).  We used an estimated Mill Rate of 40.00 for the potential analysis.

The property is located in the East Side neighborhood of the city and is just north of the transformative Steelpointe Harbor development rising on the water in the Southern part of the East Side.  Along with the economic base in Bridgeport itself, residents have easy access to multiple large local business hubs of Stamford (25 Miles), Norwalk (16 Miles), and New Haven (18 Miles).

×

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


Share this property

Request Information


 

Financial Summary

217-229 Helen Street, Bridgeport CT

Investment Highlights

Price $ 2,100,000.00
Units 13
Year Built 1887
Parking Off-Street
Heat Tenants Pay
Hot Water Tenants Pay
Roof Pitched & Flat
Exterior Vinyl
Site Size 0.31 Acres

Metrics

Price / Unit $ 161,538.46
Price / SF $ 233.93
Gross Rent Multiplier 8.24

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 333,000.00 $ 254,976.00
Less: Vacancy $ 16,650.00 $ 12,748.80
Based On: 5 % est. 5 % est.
Net Rent Income $ 316,350.00 $ 242,227.20
Total Operating Income $ 316,350.00 $ 242,227.20

 

Expense
Potential
Current
Real Estate Taxes $ 58,800.00 $ 21,817.56
Insurance $ 11,019.00 $ 11,019.00
Water $ 3,076.65 $ 3,076.65
Sewer $ 3,226.09 $ 3,226.09
Trash Collection $ 3,756.82 $ 3,756.82
Management Fees $ 15,817.50 $ 12,111.36
Based On: 5% est. 5% est.
Pest Control $ 765.72 $ 765.72
Maintenance/Repairs $ 15,817.50 $ 12,111.36
Based On: 5% est. 5% est.
Common Area Cleaning $ 2,400.00 $ 2,400.00
Total Expenses $ 114,679.28 $ 70,284.56
Net Operating Income $ 201,670.72 $ 171,942.64
Cap Rate 9.60 % est. 8.19 % 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
217-14/1 Duplex$1,450$3,0001 Year Lease
217-21/1$1,850$1,850Vacant
219-11/1$1,377$1,8501 Year Lease
219-21/1$1,850$1,8501 Year Lease
2232/1$1,175$2,2001 Year Lease
225-12/1$1,931$2,2001 Year Lease
225-22/1$2,200$2,2001 Year Lease
229-12/1$2,200$2,2001 Year Lease
229-24/1 Duplex$1,500$3,0001 Year Lease
229-L11/1$1,465$1,8501 Year Lease
229-L21/1$1,500$1,8501 Year Lease
229-R11/1$1,600$1,8501 Year Lease
229-R21/1$1,150$1,8501 Year Lease

Totals

$ 21,248.00

$ 27,750.00

* 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.