Log In/Sign Up
Your email has been sent.
Investment/ owner user 3120-3130 Rt-112 24,200 SF 100% Leased Retail Building Medford, NY 11763 $6,500,000 ($268.60/SF) 8.68% Cap Rate
Investment Highlights
- INDUSTRIAL 4 ACRE
- WAREHOUSE/RETAIL/OFFICE/PARKING.
Executive Summary
Total of 4 acre of commercial land on busy Rt.112, MEDFORD.
Owner Financing for 2.8M @ 6% for 5 year.
Vision Real estate is retained to offer this industrial property very close to LIE. Multiple options for usage.
The price is for combined three adjacent properties comprised of total 4 acre of lot size, which consists of 19,500 sqft warehouse on one lot which is currently leased for another 7 years at $15,000/ monthly Rent but can be deliver vacant at buyer request(depends on price) of 1.65 acre and other Two properties which is one storefront(vacant) and small warehouse(rented for 3800/mo. and have 9yrs lease) at rear & another 2-family house(Rented for 3800/month) sits on another 2.35 acre of lot size. Truck parking at back of property.
Projected income $564,244
Owner Financing for 2.8M @ 6% for 5 year.
Vision Real estate is retained to offer this industrial property very close to LIE. Multiple options for usage.
The price is for combined three adjacent properties comprised of total 4 acre of lot size, which consists of 19,500 sqft warehouse on one lot which is currently leased for another 7 years at $15,000/ monthly Rent but can be deliver vacant at buyer request(depends on price) of 1.65 acre and other Two properties which is one storefront(vacant) and small warehouse(rented for 3800/mo. and have 9yrs lease) at rear & another 2-family house(Rented for 3800/month) sits on another 2.35 acre of lot size. Truck parking at back of property.
Projected income $564,244
Data Room Click Here to Access
- Offering Memorandum
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$681,000
|
$28.14
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$681,000
|
$28.14
|
| Taxes |
$68,956
|
$2.85
|
| Operating Expenses |
$47,800
|
$1.98
|
| Total Expenses |
$116,756
|
$4.82
|
| Net Operating Income |
$564,244
|
$23.32
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $681,000 |
| Annual Per SF | $28.14 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $681,000 |
| Annual Per SF | $28.14 |
| Taxes | |
|---|---|
| Annual | $68,956 |
| Annual Per SF | $2.85 |
| Operating Expenses | |
|---|---|
| Annual | $47,800 |
| Annual Per SF | $1.98 |
| Total Expenses | |
|---|---|
| Annual | $116,756 |
| Annual Per SF | $4.82 |
| Net Operating Income | |
|---|---|
| Annual | $564,244 |
| Annual Per SF | $23.32 |
Property Facts
Sale Type
Investment or Owner User
Property Type
Retail
Property Subtype
Building Size
24,200 SF
Building Class
C
Year Built
1983
Price
$6,500,000
Price Per SF
$268.60
Cap Rate
8.68%
NOI
$564,244
Percent Leased
100%
Tenancy
Multiple
Building Height
1 Story
Building FAR
0.14
Lot Size
4.08 AC
Zoning
M1 - Light-Industrial, Retail
L-I
Parking
538 Spaces (0.5 Spaces per 1,000 SF Leased)
Frontage
401’ on Rt-112 Rd
Amenities
- 24 Hour Access
- Bus Line
- Fenced Lot
- Security System
- Signage
- Storage Space
- Air Conditioning
Major Tenants
- Tenant
- Industry
- SF Occupied
- Rent/SF
- Lease Type
- Lease End
- Apartments
- Real Estate
- 1,700 SF
- $26.82
- -
- -
- Auto modification
- Services
- 1,800 SF
- $25.66
- Plus Utilities and Cleaning
- Jan 2035
- B & B Home Furnishing Ctr
- Retailer
- 19,500 SF
- $9.23
- Plus Utilities
- Mar 2028
| Tenant | Industry | SF Occupied | Rent/SF | Lease Type | Lease End | |
| Apartments | Real Estate | 1,700 SF | $26.82 | - | - | |
| Auto modification | Services | 1,800 SF | $25.66 | Plus Utilities and Cleaning | Jan 2035 | |
| B & B Home Furnishing Ctr | Retailer | 19,500 SF | $9.23 | Plus Utilities | Mar 2028 |
Nearby Major Retailers
Property Taxes
| Parcel Number | 0200-631-00-01-00-019-000 | Total Assessment | $10,430 (2024) |
| Land Assessment | $1,650 (2024) | Annual Taxes | $68,956 ($2.85/SF) |
| Improvements Assessment | $8,780 (2024) | Tax Year | 2025 |
Property Taxes
Parcel Number
0200-631-00-01-00-019-000
Land Assessment
$1,650 (2024)
Improvements Assessment
$8,780 (2024)
Total Assessment
$10,430 (2024)
Annual Taxes
$68,956 ($2.85/SF)
Tax Year
2025
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
Investment/ owner user | 3120-3130 Rt-112
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.