Log In/Sign Up
Your email has been sent.
INVESTMENT HIGHLIGHTS
- Seperately metered utilities
- flexible office buildout
- Warehouse space with Overhead door
- Residential Income
EXECUTIVE SUMMARY
Great Opportunity to offset the occupancy cost of your business with rental income from four 1-bedroom apartments all separately metered
FINANCIAL SUMMARY (PRO FORMA - 2025) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$64,800
|
$13.33
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,240
|
$0.67
|
| Effective Gross Income |
$61,560
|
$12.67
|
| Taxes |
$7,424
|
$1.53
|
| Operating Expenses |
$6,550
|
$1.35
|
| Total Expenses |
$13,974
|
$2.88
|
| Net Operating Income |
$47,586
|
$9.79
|
FINANCIAL SUMMARY (PRO FORMA - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $64,800 |
| Annual Per SF | $13.33 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,240 |
| Annual Per SF | $0.67 |
| Effective Gross Income | |
|---|---|
| Annual | $61,560 |
| Annual Per SF | $12.67 |
| Taxes | |
|---|---|
| Annual | $7,424 |
| Annual Per SF | $1.53 |
| Operating Expenses | |
|---|---|
| Annual | $6,550 |
| Annual Per SF | $1.35 |
| Total Expenses | |
|---|---|
| Annual | $13,974 |
| Annual Per SF | $2.88 |
| Net Operating Income | |
|---|---|
| Annual | $47,586 |
| Annual Per SF | $9.79 |
PROPERTY FACTS Under Contract
UTILITIES
- Lighting
- Gas - Natural
- Water - City
- Sewer - County
- Heating - Gas
1 1
Walk Score®
Very Walkable (74)
PROPERTY TAXES
| Parcel Number | 312601-004-000-0009-009-000-0000 | Total Assessment | $173,100 (2024) |
| Land Assessment | $14,500 (2024) | Annual Taxes | $7,424 ($1.53/SF) |
| Improvements Assessment | $158,600 (2024) | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
312601-004-000-0009-009-000-0000
Land Assessment
$14,500 (2024)
Improvements Assessment
$158,600 (2024)
Total Assessment
$173,100 (2024)
Annual Taxes
$7,424 ($1.53/SF)
Tax Year
2025
1 of 36
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
108 Ball 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.



