Share This Listing

Message

945 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 brokers for more information about this property

Gardens on Griffin 39 Herald Dr 78 Unit Apartment Building $13,000,000 ($166,667/Unit) 6.75% Cap Rate Leesburg, FL 34748

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Above Market Returns: With a loan assumption, over an 8.5% cash-on-cash return for buyer day-1 which includes the tax-reassessment in the calculation
  • Attractive unit mix of 75% two-bedroom units which include garden style and townhomes, with average square footage of nearly 1,000 square feet
  • All roofs replaced in 2021

EXECUTIVE SUMMARY

A 78-unit, “B” class multifamily property located in the fast growing sub-market of Leesburg, FL. Attractive Loan Assumption: Freddie Mac loan with 5.5 years remaining at a 5.4% rate, full term IO, 30 year amortization at roughly 70% LTV at our list price. Incredibly well maintained and operated property with over $1.2 million of capital improvements spent since 2021 and operating at 97% economic occupancy on Seller’s T-12. Lack of Direct Competition: With almost no competition of comparable B class, market rate properties in the submarket, tenant demand and rent growth has stayed consistently strong at the property. Competitive Amenity Set: With washer/dryer connections in select two-bedroom units, on-site laundry facilities, leasing office/business center, and picnic area, Gardens on Griffin has an amenity package on par with newer communities. Family-Centric Location: Situated 15 minutes from Brownwood Paddock Square Mall, and less than 10 minutes from UF Health Leesburg Hospital, Leesburg Elementary, Middle and High School, multiple parks, museums and other entertainment venues. In the Path of Progress: Just minutes from one of the world’s largest retirement communities, The Villages continues to expand outward and with it brings new developments, employment, entertainment and opportunities.

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 - -
Operating Expenses - -
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 -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $99,999
Annual Per SF $9.99
Net Operating Income
Annual $99,999
Annual Per SF $9.99

PROPERTY FACTS

Price $13,000,000
Price Per Unit $166,667
Sale Type Investment
Cap Rate 6.75%
No. Units 78
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 6.57 AC
Building Size 71,560 SF
Average Occupancy 97%
No. Stories 2
Year Built/Renovated 1984/1996
Parking Ratio 0.96/1,000 SF
Opportunity Zone Yes
Zoning R-3 - Multifamily Residential

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Refrigerator
  • Range
  • Walk-In Closets
  • Carpet
  • Pantry

SITE AMENITIES

  • Laundry Facilities
  • Picnic Area
  • Property Manager on Site
  • Walking/Biking Trails
  • Maintenance on site
  • Online Services
  • Walk-Up

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+1 20 - 740
2+1 24 - 920
2+1.5 34 - 1,020

PROPERTY TAXES

PROPERTY TAXES

Parcel Numbers
Multiple
  • 15-19-24-0004-000-07300
  • 15-19-24-0004-000-04500
Land Assessment
$919,800
Improvements Assessment
$6,341,056
Total Assessment
$7,260,856
  • Listing ID: 37681995

  • Date on Market: 9/15/2025

  • Last Updated:

  • Address: 39 Herald Dr, Leesburg, FL 34748

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") }}