832 Atlantic Street, Bridgeport CT

832 Atlantic Street | Bridgeport | CT | 06604 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: $ 2,650,000
  • Cap Rate: 7.13%
  • Units: 16
  • Price/Unit: $ 165,625
  • Rentable SF: 11,872 SF
  • Price/Square Foot: $ 223
  • Site Size: 0.18 AC
  • Parking: Covered
  • Year Built: 1981
  • Exterior: Concrete Cinder Block

Property Description

National Multifamily is pleased to present 832 Atlantic Street, a 16-unit elevatored property located on Seaside Park in Bridgeport CT.  With views overlooking the Long Island Sound, the building presents a value-add opportunity to complete renovations to 7 of the remaining 16 units.

The property is comprised of 16 units (10 oversized one bedrooms and 6 two bedrooms) totaling 11,872 rentable square feet in one-four story building.  The property was built in 1981 and over $110,000 in capital improvements have been completed over the last few years.  The property sits on a 0.18-acre site and has a covered off-street parking lot with 12 spaces.  There is a laundry room on the first floor of the complex.  Tenants pay for the heat and hot water through individual electric systems.

Over the past few years, 9 of the 16 apartments have been renovated by the owners leaving a value-add component for the next owner to increase rents up to market for the remaining 7 units in one of the top locations in Bridgeport.  In addition to the rent increases through renovations, the apartments still remain below market.  One-bedroom units in the complex are approximately 14% below market while two-bedroom units are 9% below market.

The property sits right across from Seaside Park, 325 acres of lawns, sports fields, and beaches that run for 3 miles along the coastline of Bridgeport’s South End.  The park was designed in the 19th century by the same architects as Manhattan’s Central Park and Brooklyn’s Prospect Park.  With views overlooking Seaside Park and the Long Island Sound, tenants have access to all the outdoor amenities, activities, and events throughout the year such as the Soundside Music Festival, Connecticut’s largest music festival for the past two years, that is held in the park.

×

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

832 Atlantic Street, Bridgeport CT

Investment Highlights

Price $ 2,650,000.00
Units 16
Year Built 1981
Parking Covered
Heat Electric - Tenant Paid
Hot Water Electric - Tenant Paid
Roof Flat
Exterior Concrete Cinder Block
Site Size 0.18 Acres

Metrics

Price / Unit $ 165,625.00
Price / SF $ 223.21
Gross Rent Multiplier 9.21

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 322,500.00 $ 287,700.00
Less: Vacancy $ 16,125.00 $ 14,385.00
Based On: 5 % est. 5 % est.
Net Rent Income $ 306,375.00 $ 273,315.00
Plus: Other Income $ 14,145.50 $ 12,705.50
Total Operating Income $ 320,520.50 $ 286,020.50

 

Expense
Potential
Current
Real Estate Taxes $ 74,200.00 $ 39,634.22
Insurance $ 17,060.00 $ 10,267.00
Electric (Common) $ 3,847.35 $ 3,847.35
Water $ 3,186.16 $ 3,186.16
Sewer $ 3,588.86 $ 3,588.86
Trash Collection $ 3,276.48 $ 3,276.48
Management Fees $ 16,026.03 $ 14,301.03
Based On: 5% est. 5% est.
Elevator $ 3,422.50 $ 3,422.50
Snow Removal/Landscape $ 1,998.03 $ 1,998.03
Maintenance/Repairs (Actual) $ 10,215.95 $ 10,215.95
Fire Alarm Monitoring $ 3,370.00 $ 3,370.00
Total Expenses $ 140,191.36 $ 97,107.58
Net Operating Income $ 180,329.15 $ 188,912.93
Cap Rate 6.80 % est. 7.13 % 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
1A1/1$1,325$1,6001 Year Lease01/31/2026
2A1/1$1,475$1,6251 Year Lease08/31/2025
2B1/1$1,325$1,6001 Year Lease06/30/2025
2C2/1$1,700$1,8001 Year Lease04/30/2025
2D2/1$1,775$1,8001 Year Lease11/30/2025
2E1/1$1,525$1,6001 Year Lease02/28/2026
3A1/1$1,575$1,6251 Year Lease03/31/2026
3B1/1$1,300$1,6001 Year Lease09/30/2025
3C2/1$1,675$1,8001 Year Lease11/30/2025
3D2/1$1,750$1,800Vacant
3E1/1$1,375$1,6001 Year Lease03/31/2026
4A1/1$1,300$1,6251 Year Lease09/30/2025
4B1/1$1,300$1,6001 Year Lease06/30/2025
4C2/1$1,550$1,8001 Year Lease01/31/2026
4D2/1$1,475$1,8001 Year Lease08/31/2025
4E1/1$1,550$1,6001 Year Lease03/31/2026

Totals

$ 23,975.00

$ 26,875.00

* 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.