Log In/Sign Up
Your email has been sent.
118-120 N Main St 6,400 SF 100% Leased Retail Building Hebron, IN 46341 $1,675,000 ($261.72/SF) 8.50% Cap Rate



Executive Summary
PRIME DOWNTOWN HEBRON MIXED-USE INVESTMENT OPPORTUNITY! This 13,000 sq. ft. commercial building offers 9 units, existing occupancy, and additional income potential. The property generates 13,650 in monthly income with an 8.5 cap rate. Located in the heart of downtown Hebron, this versatile property is fully leased with 2 commercial spaces and 6 apartments, plus an unfinished 1,800 sq. ft. Unit 7 that offers more income by adding a kitchen and bathroom. The property features a fully functional restaurant, a school serving children with mild to severe disabilities, and six apartments, providing a mix of established commercial and residential tenants. There is a large parking lot in the rear plus additional street parking. This is a rare opportunity to acquire a large mixed-use investment property in downtown Hebron. SELLER FINANCING MAY BE CONSIDERED...Major building improvements include ALL-NEW electrical panels & boxes throughout, professionally refinished exterior, new steel rear stairs & railings, new concrete work, gutters, doors & locks, all HVAC serviced, 40k in plumbing, 3/4 of the roof has been replaced; the remaining 1/4 was inspected and determined to be in good condition and not require replacement...Both commercial spaces have been updated with commercial vinyl plank flooring & epoxy flooring in the kitchen, NEW ceilings, fixtures and bathrooms including an ADA-compliant bathroom in the school...Apartments 2-6 have been updated with new kitchens, bathrooms, luxury vinyl plank flooring, new AC units and stainless-steel appliances. Unit 1 features new stainless-steel appliances, while the tenant chose not to relocate so the apartment could be fully renovated... monthly rents are as follows: C1 3000 / C2 3500 / R1-2BDRM 1000 / R2-2BDRM 1200 / R3-1BDRM 1300 / R4-STUDIO 1250 / R5-2BDRM 1400 / R6-2BDRM 1000 / R7 would need work to rent...taxes 10,690...owner paid monthly utilities 850.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$163,800
|
$25.59
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$163,800
|
$25.59
|
| Taxes |
$10,690
|
$1.67
|
| Operating Expenses |
$10,200
|
$1.59
|
| Total Expenses |
$20,890
|
$3.26
|
| Net Operating Income |
$142,910
|
$22.33
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $163,800 |
| Annual Per SF | $25.59 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $163,800 |
| Annual Per SF | $25.59 |
| Taxes | |
|---|---|
| Annual | $10,690 |
| Annual Per SF | $1.67 |
| Operating Expenses | |
|---|---|
| Annual | $10,200 |
| Annual Per SF | $1.59 |
| Total Expenses | |
|---|---|
| Annual | $20,890 |
| Annual Per SF | $3.26 |
| Net Operating Income | |
|---|---|
| Annual | $142,910 |
| Annual Per SF | $22.33 |
Property Facts
Sale Type
Investment
Property Type
Retail
Building Size
6,400 SF
Building Class
C
Year Built
1927
Price
$1,675,000
Price Per SF
$261.72
Cap Rate
8.50%
NOI
$142,375
Percent Leased
100%
Tenancy
Multiple
Building Height
1 Story
Building FAR
0.73
Lot Size
0.20 AC
Frontage
45’ on Indiana 2
Amenities
- Air Conditioning
Somewhat walkable
30/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100
Nearby Major Retailers
Property Taxes
| Parcel Number | 64-14-10-488-022.000-002 | Total Assessment | $92,200 |
| Land Assessment | $14,200 | Annual Taxes | $10,690 ($1.67/SF) |
| Improvements Assessment | $78,000 | Tax Year | 2025 |
Property Taxes
Parcel Number
64-14-10-488-022.000-002
Land Assessment
$14,200
Improvements Assessment
$78,000
Total Assessment
$92,200
Annual Taxes
$10,690 ($1.67/SF)
Tax Year
2025
1 of 35
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
118-120 N Main St
