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.



