Log In/Sign Up
Your email has been sent.
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
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
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
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
178-182 Pine 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.



