50 Alden Street & 16 Wilson Street, Stamford CT

50 Alden Street | Stamford | CT | 06902 Back to Properties

16 Wilson Street | Stamford | CT | 06902


×

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 galery image property galery image property galery image property galery image

Property Details

  • Price: $ 2,575,000
  • Cap Rate: 6.63%
  • Units: 6
  • Price/Unit: $ 429,167
  • Rentable SF: 6,507 SF
  • Price/Square Foot: $ 396
  • Site Size: .23 AC
  • Parking: Off-Street
  • Year Built: 2019
  • Exterior: Brick & Vinyl

Property Description

National Multifamily is pleased to present a two-property, 6-unit multifamily portfolio located in Stamford, CT, consisting of 16 Wilson Street and 50 Alden Street. Both properties are 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.

16 Wilson Street is a 3-unit multifamily property containing 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.

50 Alden Street is a 3-unit multifamily property containing approximately 2,640 square feet of gross living area. Built in 2019, the property is situated on a 0.12-acre lot. There are 4 off-street parking spaces located in the rear. Tenants pay for heat and hot water through individual gas FHA systems and hot water heaters. Each unit also has central A/C.  Coin-op laundry is located in the common basement.

The portfolio offers a compelling combination of value-add potential at 16 Wilson Street, new construction at 50 Alden Street, 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

50 Alden Street & 16 Wilson Street, Stamford CT

Investment Highlights

Price $ 2,575,000.00
Units 6
Year Built 2019
Parking Off-Street
Heat Gas - Tenant Paid
Hot Water Gas & Electric - Tenant Paid
Roof Pitched - Asphalt Shingle
Exterior Brick & Vinyl
Site Size .23

Metrics

Price / Unit $ 429,166.67
Price / SF $ 395.73
Gross Rent Multiplier 10.78

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 253,200.00 $ 238,848.00
Less: Vacancy $ 7,596.00 $ 7,165.44
Based On: 3 % est. 3 % est.
Net Rent Income $ 245,604.00 $ 231,682.56
Plus: Other Income $ 4,800.00 $
Total Operating Income $ 250,404.00 $ 231,682.56

 

Expense
Potential
Current
Real Estate Taxes $ 34,247.50 $ 27,106.62
Insurance $ 7,554.00 $ 7,554.00
Electric (Common) $ 1,659.26 $ 1,659.26
Water $ 2,849.91 $ 2,849.91
Sewer $ 3,918.81 $ 3,918.81
Management Fees $ 10,016.16 $ 9,267.30
Based On: 4% est. 4% est.
Snow Removal $ 2,400.00 $ 2,400.00
Landscaping/Grounds $ 1,600.00 $ 1,600.00
Maintenance/Repairs (Actual) $ 4,500.00 $ 4,500.00
Total Expenses $ 68,745.64 $ 60,855.90
Net Operating Income $ 181,658.36 $ 170,826.66
Cap Rate 7.05 % est. 6.63 % 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
50-13/1$3,300$3,4002 Year Lease7/31/27
50-23/1$3,200$3,400MTM
50-33/1$3,100$3,5001 Year Lease11/30/26
16-13/1$3,304$3,600MTM
16-23/1$3,500$3,6001 Year Lease5/31/26
16-33/1$3,500$3,600Vacant

Totals

$ 19,904.00

$ 21,100.00

* 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.