Log In/Sign Up
Your email has been sent.
Investment Highlights
- Off Campus Student Housing on the bus line
- A+ walking score - bars, restaurants, groceries, entertainment, professional services, everything downtown
- Four streams of income $$$ Apartments/outdoor parking spaces/garage
Executive Summary
CONTRACT for DEED considered. Price and all terms negotiable. LOCATED IN AN OPPORTUNITY ZONE. ZONED CBDF-central business district fringe. Bring in all offers. Control this property for a flexible low down payment and easy terms. Zoned for commercial or residential use. Rented parking spaces ($365/month), Rented garage ($200/month). Nine bedrooms, four bathrooms.
Financial Summary (Pro Forma - 2026) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$71,520
|
$18.66
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$71,520
|
$18.66
|
| Taxes |
$5,410
|
$1.41
|
| Operating Expenses |
$21,050
|
$5.49
|
| Total Expenses |
$26,460
|
$6.90
|
| Net Operating Income |
$45,060
|
$11.76
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income | |
|---|---|
| Annual | $71,520 |
| Annual Per SF | $18.66 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $71,520 |
| Annual Per SF | $18.66 |
| Taxes | |
|---|---|
| Annual | $5,410 |
| Annual Per SF | $1.41 |
| Operating Expenses | |
|---|---|
| Annual | $21,050 |
| Annual Per SF | $5.49 |
| Total Expenses | |
|---|---|
| Annual | $26,460 |
| Annual Per SF | $6.90 |
| Net Operating Income | |
|---|---|
| Annual | $45,060 |
| Annual Per SF | $11.76 |
Property Facts Under Contract
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 5+3 | 1 | $3,000 | 2,275 |
| 4+1 | 1 | $2,400 | 1,453 |
1 1
Moderately walkable
60/100
Exceptionally drivable
100/100
Limited public transit
30/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | R01-09-18-106-027 | Total Assessment | $407,600 |
| Land Assessment | $33,700 | Annual Taxes | $5,410 ($1.41/SF) |
| Improvements Assessment | $373,900 | Tax Year | 2026 |
Property Taxes
Parcel Number
R01-09-18-106-027
Land Assessment
$33,700
Improvements Assessment
$373,900
Total Assessment
$407,600
Annual Taxes
$5,410 ($1.41/SF)
Tax Year
2026
1 of 40
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
520 S 2nd St



