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
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.