Log In/Sign Up
Your email has been sent.
27 Broad St 5,891 SF 100% Leased Office Building New London, CT 06320 $899,000 ($152.61/SF) 5.73% Cap Rate



Investment Highlights
- Fully Occupied below market rent
- Plenty of Parking
- Long Term Commercial Tenant
Executive Summary
Dental-anchored 5-unit mixed-use in downtown New London, 100% leased, at $899,000 — 5.73% in-place cap, 8.20% proforma. The ground-floor dental practice pays $53,082/yr, covering 93% of the building's $56,897 operating expenses, so nearly every dollar of apartment rent drops to NOI.
Residential rents run 40% below market: $58,200 in place vs. $81,600 proforma, a $23,400 annual gap across just four units. Unit 2R is a 2BR renting at $1,200 while the identical 2BR on the same floor is at $1,500 and market supports $1,800 — a $600/month swing in one unit. Executing the proforma adds $22,230 of NOI, roughly $300K of value at a 7.5% cap, with stabilized value near $1,052,000 against a $899,000 ask.
Two 2BR/1BA on the second floor and two 1BR/1BA on the third, heat and hot water included and already underwritten. Walkable to Union Station, the waterfront, and downtown. Full financial summary on request; figures are estimates subject to buyer's independent due diligence.
Residential rents run 40% below market: $58,200 in place vs. $81,600 proforma, a $23,400 annual gap across just four units. Unit 2R is a 2BR renting at $1,200 while the identical 2BR on the same floor is at $1,500 and market supports $1,800 — a $600/month swing in one unit. Executing the proforma adds $22,230 of NOI, roughly $300K of value at a 7.5% cap, with stabilized value near $1,052,000 against a $899,000 ask.
Two 2BR/1BA on the second floor and two 1BR/1BA on the third, heat and hot water included and already underwritten. Walkable to Union Station, the waterfront, and downtown. Full financial summary on request; figures are estimates subject to buyer's independent due diligence.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$111,281
|
$18.89
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$111,281
|
$18.89
|
| Taxes |
$13,048
|
$2.21
|
| Operating Expenses |
$24,760
|
$4.20
|
| Total Expenses |
$37,808
|
$6.42
|
| Net Operating Income |
$73,473
|
$12.47
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $111,281 |
| Annual Per SF | $18.89 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $111,281 |
| Annual Per SF | $18.89 |
| Taxes | |
|---|---|
| Annual | $13,048 |
| Annual Per SF | $2.21 |
| Operating Expenses | |
|---|---|
| Annual | $24,760 |
| Annual Per SF | $4.20 |
| Total Expenses | |
|---|---|
| Annual | $37,808 |
| Annual Per SF | $6.42 |
| Net Operating Income | |
|---|---|
| Annual | $73,473 |
| Annual Per SF | $12.47 |
Property Facts
Sale Type
Investment
Property Type
Office
Property Subtype
Building Size
5,891 SF
Building Class
C
Year Built
1900
Price
$899,000
Price Per SF
$152.61
Cap Rate
5.73%
NOI
$51,475
Percent Leased
100%
Tenancy
Multiple
Building Height
3 Stories
Typical Floor Size
2,231 SF
Slab To Slab
10’
Building FAR
0.44
Lot Size
0.31 AC
Opportunity Zone
Yes
Zoning
C-1 - Zoned C-1 (General Commercial) a flexible downtown commercial district accommodating a broad mix of retail, office, service, and residential uses.
Parking
15 Spaces (2.55 Spaces per 1,000 SF Leased)
Amenities
- Air Conditioning
- Balcony
- Smoke Detector
Major Tenants
- Tenant
- Industry
- SF Occupied
- Rent/SF
- Lease End
- Elliot H Kimmel & Associates PC
- Health Care and Social Assistance
- -
- -
- -
| Tenant | Industry | SF Occupied | Rent/SF | Lease End | ||
| Elliot H Kimmel & Associates PC | Health Care and Social Assistance | - | - | - |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Some public transit
50/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | NLON-000036-000197-000008 | Total Assessment | $437,700 |
| Land Assessment | $146,700 | Annual Taxes | $13,048 ($2.21/SF) |
| Improvements Assessment | $291,000 | Tax Year | 2025 |
Property Taxes
Parcel Number
NLON-000036-000197-000008
Land Assessment
$146,700
Improvements Assessment
$291,000
Total Assessment
$437,700
Annual Taxes
$13,048 ($2.21/SF)
Tax Year
2025
1 of 9
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
27 Broad St
