Share This Listing

Message

965 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Investment Highlights

  • 6 Unit Apartment 5,535 Sq ft with 5 Garages
  • In Place Cap Rate: 6.77% & Pro Forma Cap Rate: 9.04%
  • Current Annual Income: $88,740 & Projected Annual Income: $111,600

Executive Summary

Exceptional opportunity to acquire a 6-unit multifamily asset with 5 garages in a highly desirable Wilmington submarket known for strong and consistent rental demand. The property offers an attractive unit mix of two 1-bedroom units and four 2-bedroom units, along with a common laundry area, creating multiple income streams and broad tenant appeal.
The asset is currently generating $88,740 in annual rental income at a 6.77% cap rate, with significant upside through strategic rent increases and operational improvements. Based on current market comparables, there is an estimated $22,860 in annual rental upside, supporting a projected stabilized income of $111,600 and a 9.04% cap rate.
Ideally situated with convenient access to I-95, downtown Wilmington, major employers, and local amenities, the property benefits from strong tenant demand and consistent leasing activity.
This offering presents a compelling investment for both new and experienced investors seeking stable in-place cash flow with clear value-add potential. With its solid unit mix, additional income from garages and laundry, and proven rental growth in the area, this asset is well-positioned for both immediate returns and long-term appreciation.

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $107,700 $19.46
Other Income $3,900 $0.70
Vacancy Loss $5,385 $0.97
Effective Gross Income $106,215 $19.19
Taxes - -
Operating Expenses - -
Total Expenses $29,373 $5.31
Net Operating Income $76,842 $13.88

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $107,700
Annual Per SF $19.46
Other Income
Annual $3,900
Annual Per SF $0.70
Vacancy Loss
Annual $5,385
Annual Per SF $0.97
Effective Gross Income
Annual $106,215
Annual Per SF $19.19
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $29,373
Annual Per SF $5.31
Net Operating Income
Annual $76,842
Annual Per SF $13.88

Property Facts

Price $850,000
Price Per Unit $141,667
Sale Type Investment
Cap Rate 6.77%
Gross Rent Multiplier 9.58
No. Units 6
Property Type Multifamily
Apartment Style Low-Rise
Lot Size 0.14 AC
Building Size 5,535 SF
Average Occupancy 100%
No. Stories 3
Year Built 1940
Zoning 26R-3 - Non conforming use

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 2 - -
2+1 4 - -
Very walkable
80/100
Moderately drivable
60/100
Some public transit
50/100
Moderately bikeable
60/100
  • Listing ID: 39895485

  • Date on Market: 3/24/2026

  • Last Updated:

  • Address: 131 W 18th St, Wilmington, DE 19802

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}