Log In/Sign Up
Your email has been sent.
404 10th St 5Plex 404 10th St 5 Unit Apartment Building $400,000 ($80,000/Unit) 8.55% Cap Rate Wheatland, WY 82201
Investment Highlights
- Pro-forma Cap Rate of 7.6%
- Recent renovations and huge upside potential
- Seller carry offered at 5% interest rate/25% down
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$56,400
|
$15.23
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$3,948
|
$1.07
|
| Effective Gross Income |
$52,452
|
$14.16
|
| Taxes |
$1,494
|
$0.40
|
| Operating Expenses |
$16,749
|
$4.52
|
| Total Expenses |
$18,243
|
$4.93
|
| Net Operating Income |
$34,209
|
$9.24
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $56,400 |
| Annual Per SF | $15.23 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $3,948 |
| Annual Per SF | $1.07 |
| Effective Gross Income | |
|---|---|
| Annual | $52,452 |
| Annual Per SF | $14.16 |
| Taxes | |
|---|---|
| Annual | $1,494 |
| Annual Per SF | $0.40 |
| Operating Expenses | |
|---|---|
| Annual | $16,749 |
| Annual Per SF | $4.52 |
| Total Expenses | |
|---|---|
| Annual | $18,243 |
| Annual Per SF | $4.93 |
| Net Operating Income | |
|---|---|
| Annual | $34,209 |
| Annual Per SF | $9.24 |
Property Facts
| Price | $400,000 | Building Class | C |
| Price Per Unit | $80,000 | Lot Size | 0.33 AC |
| Sale Type | Investment | Building Size | 3,704 SF |
| Cap Rate | 8.55% | Average Occupancy | 20% |
| No. Units | 5 | No. Stories | 1 |
| Property Type | Multifamily | Year Built/Renovated | 1944/2025 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | Residential | ||
| Price | $400,000 |
| Price Per Unit | $80,000 |
| Sale Type | Investment |
| Cap Rate | 8.55% |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.33 AC |
| Building Size | 3,704 SF |
| Average Occupancy | 20% |
| No. Stories | 1 |
| Year Built/Renovated | 1944/2025 |
| Opportunity Zone |
Yes |
| Zoning | Residential |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Range
- Tub/Shower
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Trash Pickup - Curbside
- Walk-Up
- Smoke Detector
1 1
Property Taxes
| Parcel Number | R0002910 | Total Assessment | $20,462 |
| Land Assessment | $2,568 | Annual Taxes | $1,494 ($0.40/SF) |
| Improvements Assessment | $17,894 | Tax Year | 2025 |
Property Taxes
Parcel Number
R0002910
Land Assessment
$2,568
Improvements Assessment
$17,894
Total Assessment
$20,462
Annual Taxes
$1,494 ($0.40/SF)
Tax Year
2025
1 of 38
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
404 10th St 5Plex | 404 10th 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.