9-Unit Investment Opportunity | 435 W 10th St
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you
Your email has been sent!
9-Unit Investment Opportunity 435 W 10th St
11,568 SF 100% Leased Office Building Erie, PA 16502 $795,000 ($69/SF) 9.57% Cap Rate
Investment Highlights
- 11,568± SF 9-Unit, Mixed-Use Commercial Investment Opportunity
- Built In 1969 On 0.3133± Acres 16 Car Paved Parking Lot
- $100,200 Pro-Forma Annual Income – $76,068 Pro-Forma NOI
- 8 Two Bedroom, 1 Bathroom Apartments & 1,088± SF Office
- $88,320 Total Annual Rental Income – $64,188 Net Operating Income
- Offered At $795,000 – 8.10% Cap Rate – 9.57% Pro-Forma Cap Rate
Executive Summary
11,568± SF 9-unit mixed-use commercial investment opportunity featuring 8 two bedroom, 1 bathroom apartments & 1,088± SF office. 7,712± SF above grade area consists of eight 964± SF apartments: living room, kitchen/dining area, 2 bedrooms & full bathroom. Each apartment includes a range, refrigerator & dishwasher. Current average monthly rent is $789 with 6 of 9 tenants paying separately metered electric. Landlord pays gas, water, sewer & trash. 1,088± SF finished lower level office: 3 offices, conference room, open office area & restroom. 2,768± SF lower level basement: 6 tenant storage bins, utility room & laundry room. Built in 1969 on 0.3133± acres zoned RLB, Residential Limited Business. 16 car paved parking lot. Public utilities, gas forced air heat & central air conditioning. $88,320 Total Annual Rental Income. $64,188 Net operating income. Upside potential with below market rents – $788/month average rent. $100,200 pro-forma annual income. $76,068 Pro-forma net operating income. Offered at $795,000 – 8.10% cap rate – 9.57% pro-forma cap rate. Contact broker for additional information or to schedule a tour.
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Pro forma - 2024) Click Here to Access |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | $99,999 | $9.99 |
Other Income | - | - |
Vacancy Loss | - | - |
Effective Gross Income | $99,999 | $9.99 |
Taxes | $99,999 | $9.99 |
Operating Expenses | $99,999 | $9.99 |
Total Expenses | $99,999 | $9.99 |
Net Operating Income | $99,999 | $9.99 |
Financial Summary (Pro forma - 2024) Click Here to Access
Gross Rental Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Taxes | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Operating Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Total Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Net Operating Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Property Facts
Sale Type
Investment
Property Type
Office
Building Size
11,568 SF
Building Class
B
Year Built
1969
Price
$795,000
Price Per SF
$69
Cap Rate
9.57%
NOI
$76,068
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Typical Floor Size
5,784 SF
Building FAR
0.85
Land Acres
0.31 AC
Opportunity Zone
Yes
Zoning
RLB - Zoned RLB, Residential Limited Business
Parking
16 Spaces (1.38 Spaces per 1,000 SF Leased)
MAJOR TENANTS Click Here to Access
- Tenant
- Industry
- SF OCCUPIED
- RENT/SF
- Lease Type
- Lease End
- Career Assessment Center Inc
- Administrative and Support Services
- 99,999 SF
- $9.99
- Lorem Ipsum
- -
Tenant | Industry | SF OCCUPIED | RENT/SF | Lease Type | Lease End | |
Career Assessment Center Inc | Administrative and Support Services | 99,999 SF | $9.99 | Lorem Ipsum | - |
1 of 1
Walk Score ®
Very Walkable (76)
PROPERTY TAXES
Parcel Number | 16-030-024.0-214.00 | Total Assessment | $248,700 |
Land Assessment | $27,300 | Annual Taxes | ($1) ($0.00/SF) |
Improvements Assessment | $221,400 | Tax Year | 2024 Payable 2024 |
PROPERTY TAXES
Parcel Number
16-030-024.0-214.00
Land Assessment
$27,300
Improvements Assessment
$221,400
Total Assessment
$248,700
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024 Payable 2024
1 of 9
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
9-Unit Investment Opportunity | 435 W 10th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.