Log In/Sign Up
Your email has been sent.
Investment Highlights
- Located on Market Street, the building benefits from straightforward access within Passaic’s urban core.
- The property is configured as a mixed-use building with residential space alongside an on-site restaurant component.
- The surrounding area includes a mix of civic, commercial, and residential uses that support daily business activity.
- Ground-level restaurant use activates the street presence while the residential portion is positioned separately for privacy.
Executive Summary
High-performing mixed-use investment property offering an over 8% cap rate in a prime redevelopment zone with exceptionally low taxes. This stabilized asset provides immediate cash flow with long-term upside. The first floor features a busy 2,600 sq ft restaurant/event hall with seating for up to 120 patrons, central air, forced air heat, and a full-length open basement currently used by the commercial tenant. The second floor includes two 2-bedroom, 1-bath residential units, each with living and dining rooms. Both apartments were fully renovated in 2018 and feature forced hot air heating. The entire building was completely renovated in 2018, including roof, plumbing, electrical, and all units, with all work completed to code minimizing near-term capital expenditures. All three units have separate utilities. Current rents are $4,500 (commercial) and $1,600 each for the residential units, with apartments rented below market value, presenting a clear value-add opportunity. Residential leases expire April and May 2026, allowing for future rent repositioning. Property is fully occupied with strong tenants. Located within a redevelopment zone, this property offers multiple exit strategies including continued cash-flow ownership, rent optimization, or future redevelopment. Ideal for investors seeking a turn-key, income-producing asset with upside potential in a growing area.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$92,400
|
$26.65
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$92,400
|
$26.65
|
| Taxes |
$8,604
|
$2.48
|
| Operating Expenses |
$5,500
|
$1.59
|
| Total Expenses |
$14,104
|
$4.07
|
| Net Operating Income |
$78,296
|
$22.58
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $92,400 |
| Annual Per SF | $26.65 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $92,400 |
| Annual Per SF | $26.65 |
| Taxes | |
|---|---|
| Annual | $8,604 |
| Annual Per SF | $2.48 |
| Operating Expenses | |
|---|---|
| Annual | $5,500 |
| Annual Per SF | $1.59 |
| Total Expenses | |
|---|---|
| Annual | $14,104 |
| Annual Per SF | $4.07 |
| Net Operating Income | |
|---|---|
| Annual | $78,296 |
| Annual Per SF | $22.58 |
Property Facts
Sale Type
Investment or Owner User
Property Type
Retail
Property Subtype
Building Size
3,467 SF
Building Class
C
Year Built/Renovated
1930/2018
Price
$865,000
Price Per SF
$249.50
Percent Leased
100%
Tenancy
Multiple
Building Height
2 Stories
Building FAR
1.39
Lot Size
0.06 AC
Opportunity Zone
Yes
Zoning
MSRA - Commercial/Residential (MSRA Zone) Redevelopment Zone
Frontage
Exceptionally walkable
90/100
Moderately drivable
60/100
Some public transit
50/100
Fairly bikeable
50/100
Nearby Major Retailers
Property Taxes
| Parcel Number | 07-01035-0000-00027 | Total Assessment | $208,700 |
| Land Assessment | $110,000 | Annual Taxes | $8,604 ($2.48/SF) |
| Improvements Assessment | $98,700 | Tax Year | 2025 |
Property Taxes
Parcel Number
07-01035-0000-00027
Land Assessment
$110,000
Improvements Assessment
$98,700
Total Assessment
$208,700
Annual Taxes
$8,604 ($2.48/SF)
Tax Year
2025
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
4 Market St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.



