677 Fairfield Avenue, Bridgeport CT

677 Fairfield Avenue | Bridgeport | CT | 06604 Back to Properties


×

Login

Overview

property galery image

Property Details

  • Price: $ 3,150,000
  • Cap Rate: 7.45%
  • Units: 21
  • Price/Unit: $ 150,000
  • Rentable SF: 16,647 SF
  • Price/Square Foot: $ 189
  • Site Size: 0.13 AC
  • Parking: Off-Street
  • Year Built: 1900
  • Exterior: Brick

Property Description

The mixed-use property located at 677 Fairfield Avenue, Bridgeport CT is comprised of 21 units (12 one-bedroom apartments, 6 studios, and 3 retail) in one-three story, 16,647 SF building built in 1900 and fully gut rehabbed in 2023.  Situated on a 0.13 acre site on the outskirts of “Downtown” Bridgeport, there are 6 off-street parking spaces behind the property.  Tenants pay for the heat and hot water through individual electric systems in the apartments.  All income and expenses are currently projected as the current owners are finishing punch list items from the construction.  Lease-up of the property is expected to begin shortly.

Over the past two years, the owner has invested over $1,300,000 in capital improvements to the building.  The property was completely vacated upon purchase and gutted down to the studs.  Additional work other than the full renovation of the apartments include all new windows, all new individual PTAC units for heating and cooling, and the installation of individual hot water heaters in each apartment.  A new roof was installed on the property in 2021 by the previous owner shortly before the deal closed.

The building is located right on the outskirts of Downtown Bridgeport which has seen a strong revitalization over the past few years.  The property is an ideal location for commuters with access to the Coastal Link Bus Route (Bus Line runs from Norwalk to Milford) right at the corner of the property, the Bridgeport Metro-North Train Station just 0.7 miles away with access to Grand Central Station in New York City, Stamford, & New Haven, and the primary highway (I-95) just 0.5 miles away.

×

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

677 Fairfield Avenue, Bridgeport CT

Investment Highlights

Price $ 3,150,000.00
Units 21
Year Built 1900
Rentable SF 16647
Parking Off-Street
Heat Electric - Tenants Pay
Hot Water Electric - Tenants Pay
Roof Flat - Rubber
Exterior Brick
Site Size 0.13 Acres

Metrics

Price / Unit $ 150,000.00
Price / SF $ 189.22
Gross Rent Multiplier 8.97

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 364,332.00 $ 351,300.00
Less: Vacancy $ 18,216.60 $ 17,565.00
Based On: 5 % est. 5 % est.
Net Rent Income $ 346,115.40 $ 333,735.00
Plus: Other Income $ 5,760.00 $ 5,760.00
Total Operating Income $ 351,875.40 $ 339,495.00

 

Expense
Potential
Current
Real Estate Taxes $ 42,000.00 $ 28,280.00
Insurance $ 12,000.00 $ 12,000.00
Electric (Common) $ 1,200.00 $ 1,200.00
Water & Sewer $ 15,300.00 $ 15,300.00
Trash Collection $ 3,600.00 $ 3,600.00
Management Fees $ 17,593.77 $ 16,974.75
Based On: 5% est. 5% est.
On-site Supervisor $ 10,400.00 $ 10,400.00
Maintenance/Repairs $ 17,593.77 $ 16,974.75
Based On: 5% est. 5% est.
Total Expenses $ 119,687.54 $ 104,729.50
Net Operating Income $ 232,187.86 $ 234,765.50
Cap Rate 7.37 % est. 7.45 % 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
Retail - Pharmacy0/1$1,500$1,545Occupied
Retail - Real Estate0/1$1,300$1,300Lease Signed
Retail - Salon0/1$1,375$1,416Occupied
677 - 1010/1$1,250$1,300Vacant
677 - 1021/1$1,450$1,500Vacant
677 - 2010/1$1,250$1,300Vacant
677 - 2021/1$1,450$1,500Vacant
677 - 3010/1$1,250$1,300Vacant
677 - 3021/1$1,450$1,500Vacant
683 - 1031/1$1,500$1,550Vacant
683 - 1041/1$1,450$1,500Vacant
683 - 1051/1$1,450$1,500Vacant
683 - 1060/1$1,300$1,350Vacant
683 - 2031/1$1,500$1,550Vacant
683 - 2041/1$1,450$1,500Vacant
683 - 2051/1$1,450$1,500Vacant
683 - 2060/1$1,300$1,350Vacant
683 - 3031/1$1,500$1,550Vacant
683 - 3041/1$1,400$1,500Lease Signed
683 - 3051/1$1,400$1,500Lease Signed
683 - 3060/1$1,300$1,350Vacant

Totals

$ 29,275.00

$ 30,361.00

* 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.