151 Spruce Street, Stamford CT

151 Spruce 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 galery image property galery image property galery image property galery image property galery image property galery image

Property Details

  • Price: $ 3,600,000
  • Units: 9
  • Price/Unit: $ 400,000
  • Rentable SF: 10,768 SF
  • Price/Square Foot: $ 334
  • Site Size: 0.22 AC
  • Parking: Off-Street
  • Year Built: 1946
  • Exterior: Brick

Property Description

The mixed-use property located at 151 Spruce Street, Stamford CT is comprised of 9 oversized units (2-three bedrooms, 6-two bedrooms, and 1 retail unit) in one 3 story, brick walk-up totaling 10,768 SF and built in 1946.  Situated on a 0.22 acre site there are 11 off-street parking spaces for the tenants.  The tenants pay for heat and hot water through individual gas systems. There is no current charge for parking allowing investors a potential immediate additional income stream.  Rents have room to grow to market immediately for the four apartments that are currently month-to-month and upon lease renewals for the remaining four apartments.

The retail unit has a 10-year lease that started on May 1, 2021.  For the first five years the base rent increases 10% per year and after year 5 the lease will be reset to reflect market rates.  The retail currently pays a monthly CAM charge included with their rent of $2,321 per month that can be found in “Other Income”.

The property is directly across from Stamford Hospital and is walking distance to the Stamford Train Station with access to Grand Central Station in Midtown Manhattan in under 1 hour.  The apartments are 100% free market.

×

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

151 Spruce Street, Stamford CT

Investment Highlights

Price $ 3,600,000.00
Units 9
Year Built 1946
Parking Off-Street
Heat Gas - Tenants Pay
Hot Water Gas - Tenants Pay
Roof Flat - Rubber
Exterior Brick
Site Size 0.22 Acres

Metrics

Price / Unit $ 400,000.00
Price / SF $ 334.32
Gross Rent Multiplier 12.10

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 319,633.20 $ 297,612.00
Less: Vacancy $ 9,589.00 $ 8,928.36
Based On: 3 % est. 3 % est.
Net Rent Income $ 310,044.20 $ 288,683.64
Plus: Other Income $ 34,452.00 $ 27,852.00
Total Operating Income $ 344,496.20 $ 316,535.64

 

Expense
Potential
Current
Real Estate Taxes $ 28,081.28 $ 28,081.28
Insurance $ 11,250.00 $ 11,250.00
Electric (Common) $ 913.53 $ 913.53
Water $ 4,118.91 $ 4,118.91
Sewer $ 5,052.84 $ 5,052.84
Trash Collection $ 6,414.00 $ 6,414.00
Management Fees (Actual) $ 10,323.53 $ 10,323.53
Maintenance/Repairs $ 13,779.85 $ 12,661.43
Based On: 4% est. 4% est.
Total Expenses $ 79,933.94 $ 78,815.52
Net Operating Income $ 264,562.27 $ 237,720.12
Cap Rate 7.35 % est. 6.60 % 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
151 - Retail0/1$4,851$5,33610 Year Lease4/30/31
151 - 2A2/1$2,375$2,600MTM
151 - 2B2/1$2,375$2,600MTM
151 - 32/1$2,600$2,6001 Year Lease1/31/25
151 - 42/1$2,600$2,6001 Year Lease1/31/25
151 - 52/1$2,375$2,600MTM
151 - 62/1$2,375$2,600MTM
153 - 1st Floor3/1$2,700$2,9001 Year Lease8/31/24
153 - 2nd Floor3/1$2,550$2,800MTM

Totals

$ 24,801.00

$ 26,636.10

* 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.