Share This Listing

Message

936 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

Wilshire Apartments 3225-3227 Holiday Dr 23 Unit Apartment Building $2,472,500 ($107,500/Unit) 7.11% Cap Rate Lansing, MI 48912

Save this listing!

Favorite this listing to get notified of price updates, new media and more

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.

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
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
Walk Score®
Very Walkable (78)
Bike Score®
Very Bikeable (70)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

Property Taxes

Property Taxes

Parcel Numbers
Multiple
  • 01-01-11-476-181
  • 01-01-11-476-191
Land Assessment
$115,000 (2025)
Improvements Assessment
$476,400 (2025)
Total Assessment
$591,400 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2026
  • Listing ID: 39292775

  • Date on Market: 2/2/2026

  • Last Updated:

  • Address: 3225-3227 Holiday Dr, Lansing, MI 48912

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}