Log In/Sign Up
Your email has been sent.
Wilshire Apartments 3225-3227 Holiday Dr 23 Unit Apartment Building $2,472,500 ($107,500/Unit) 7.11% Cap Rate Lansing, MI 48912



Investment Highlights
- Over half, 12 of the units have seen renovations
- Roof was replaced in 2021, and the complex has a brand-new parking lot, including underground storm connections, concrete dumpster pad and enclosure
- 9 units receiving full upgrades including new windows, stainless steel appliances, granite countertops and LVP flooring
Executive Summary
ATTRACTIVE PROPERTY FUNDAMENTALS
Wilshire Apartments is a two building; two-story complex located just north of I-69 and east of US-127. Located near the Frandor area, near various shopping and dining opportunities as well as within short driving distance to Eastwood Town Center, MSU, and downtown East Lansing. Wilshire was built in 1965 and sits on 0.88 acres of land. The roof was replaced in 2021, and the complex has a brand-new parking lot, including underground storm connections, concrete dumpster pad and enclosure.
Wilshire Apartments consist of a singe one-bedroom unit (600 square feet), and 22 two-bedroom units (880 square feet). Over half, 12 of the units have seen renovations and 9 units receiving full upgrades including new windows, stainless steel appliances, granite countertops and LVP flooring. Each unit is serviced by hot water baseboard heat and sleeve AC units. The common area has been fully renovated, including windows and exterior doors, lighting, flooring, trim and paint. Every entry door is new with new signage.
IPO has seen drastic improvement in pricing over the course of the last 48 months, and it is our professional opinion that values will continue to trend upwards throughout 2026. Wilshire Apartments represents a stabilized asset with considerable upside potential that can provide handsome and steady returns to a multifamily investor for many years to come. To arrange a confidential tour of this asset and to view the actual operating data, please contact IPO.
Wilshire Apartments is a two building; two-story complex located just north of I-69 and east of US-127. Located near the Frandor area, near various shopping and dining opportunities as well as within short driving distance to Eastwood Town Center, MSU, and downtown East Lansing. Wilshire was built in 1965 and sits on 0.88 acres of land. The roof was replaced in 2021, and the complex has a brand-new parking lot, including underground storm connections, concrete dumpster pad and enclosure.
Wilshire Apartments consist of a singe one-bedroom unit (600 square feet), and 22 two-bedroom units (880 square feet). Over half, 12 of the units have seen renovations and 9 units receiving full upgrades including new windows, stainless steel appliances, granite countertops and LVP flooring. Each unit is serviced by hot water baseboard heat and sleeve AC units. The common area has been fully renovated, including windows and exterior doors, lighting, flooring, trim and paint. Every entry door is new with new signage.
IPO has seen drastic improvement in pricing over the course of the last 48 months, and it is our professional opinion that values will continue to trend upwards throughout 2026. Wilshire Apartments represents a stabilized asset with considerable upside potential that can provide handsome and steady returns to a multifamily investor for many years to come. To arrange a confidential tour of this asset and to view the actual operating data, please contact IPO.
Financial Summary (Pro Forma - 2026) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Pro Forma - 2026) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $2,472,500 | Apartment Style | Garden |
| Price Per Unit | $107,500 | Building Class | B |
| Sale Type | Investment | Lot Size | 0.48 AC |
| Cap Rate | 7.11% | Building Size | 20,960 SF |
| Gross Rent Multiplier | 7.16 | Average Occupancy | 100% |
| No. Units | 23 | No. Stories | 3 |
| Property Type | Multifamily | Year Built | 1965 |
| Property Subtype | Apartment | Parking Ratio | 1.57/1,000 SF |
| Zoning | C | ||
| Price | $2,472,500 |
| Price Per Unit | $107,500 |
| Sale Type | Investment |
| Cap Rate | 7.11% |
| Gross Rent Multiplier | 7.16 |
| No. Units | 23 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | B |
| Lot Size | 0.48 AC |
| Building Size | 20,960 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1965 |
| Parking Ratio | 1.57/1,000 SF |
| Zoning | C |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $875.00 | 600 |
| 2+1 | 22 | $1,154 | 880 - 972 |
1 1
Walk Score®
Very Walkable (78)
Bike Score®
Very Bikeable (70)
Property Taxes
| Parcel Numbers | Total Assessment | $591,400 (2025) | |
| Land Assessment | $115,000 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $476,400 (2025) | Tax Year | 2026 |
Property Taxes
Parcel Numbers
Land Assessment
$115,000 (2025)
Improvements Assessment
$476,400 (2025)
Total Assessment
$591,400 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
1 of 4
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Wilshire Apartments | 3225-3227 Holiday Dr
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.
