Share This Listing

Message

963 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

178-182 Pine St 2,640 SF Retail Building Bristol, CT 06010 $459,000 ($173.86/SF) 8.85% Cap Rate

Save this listing!

Favorite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Fully leased 2-unit retail investment
  • Tenants pay all utilities and all day-to-day operating expenses
  • New 10-year and 5-year leases
  • NOI: $40,600

EXECUTIVE SUMMARY

182 Pine St., Bristol, CT is a fully leased two-unit retail investment secured by new long-term leases with established local tenants. The property generates stable, predictable cash flow supported by strong annual rent escalations.
Both tenants pay all utilities and all day-to-day operating expenses, including garbage removal, landscaping, and snow plowing. The landlord’s only obligations are real estate taxes and property insurance. With one new 10-year lease and one new 5-year lease, plus multiple renewal options, the asset offers dependable income and long-term stability.
This turn-key investment provides investors with predictable income and a straightforward operating structure.
INVESTMENT HIGHLIGHTS
Fully leased 2-unit retail investment
New 10-year and 5-year leases
Tenants pay all utilities and all day-to-day operating expenses
Minimal landlord responsibilities (taxes + insurance only)
Strong annual rent escalations
NOI: $40,600
Asking Price: $459,000 (8.85% Cap Rate)
Turn-key, low-maintenance investment
FINANCIAL SUMMARY
Sale Price: $459,000
Gross Income: $52,800
Expenses:
Taxes: $9,300
Insurance: $2,900
Total: $12,200
NOI: $40,600
Cap Rate: 8.85%
SALE PRICE: $459,000

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $52,800 $20.00
Other Income - -
Vacancy Loss - -
Effective Gross Income $52,800 $20.00
Taxes - -
Operating Expenses - -
Total Expenses $12,200 $4.62
Net Operating Income $40,600 $15.38

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $52,800
Annual Per SF $20.00
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $52,800
Annual Per SF $20.00
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $12,200
Annual Per SF $4.62
Net Operating Income
Annual $40,600
Annual Per SF $15.38

PROPERTY FACTS

Sale Type
Investment
Property Type
Retail
Property Subtype
Restaurant
Building Size
2,640 SF
Building Class
C
Year Built
1950
Price
$459,000
Price Per SF
$173.86
Cap Rate
8.85%
NOI
$40,600
Tenancy
Single
Building Height
1 Story
Building FAR
0.20
Lot Size
0.30 AC
Zoning
BN - BN — Neighborhood Business Zone
Parking
10 Spaces (3.79 Spaces per 1,000 SF Leased)
Frontage
67’ on Lois St

AMENITIES

  • 24 Hour Access
  • Restaurant
  • Signage
  • Monument Signage

MAJOR TENANTS

  • TENANT
  • INDUSTRY
  • SF OCCUPIED
  • RENT/SF
  • LEASE TYPE
  • LEASE END
  • Mama Theresas LLC
  • Accommodation and Food Services
  • 1,300 SF
  • $27.69
  • Modified Gross
  • Jan 2035
  • Mom & Pops Smoke Shop LLC
  • Retailer
  • 1,300 SF
  • $12.92
  • Modified Gross
  • Feb 2031
TENANT INDUSTRY SF OCCUPIED RENT/SF LEASE TYPE LEASE END
Mama Theresas LLC Accommodation and Food Services 1,300 SF $27.69 Modified Gross Jan 2035
Mom & Pops Smoke Shop LLC Retailer 1,300 SF $12.92 Modified Gross Feb 2031

NEARBY MAJOR RETAILERS

TD Bank
Club Fitness
  • Listing ID: 38560248

  • Date on Market: 11/24/2025

  • Last Updated:

  • Address: 178-182 Pine St, Bristol, CT 06010

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") }}