Log In/Sign Up
Your email has been sent.
Investment / 1031 Exchange 638 Mount Prospect Ave 10 Unit Apartment Building $4,500,000 ($450,000/Unit) 7.11% Cap Rate Newark, NJ 07104


Investment Highlights
- Fully Leased
- Parking
Executive Summary
638 Mount Prospect Avenue presents a rare opportunity to acquire a stabilized mixed-use investment property in Newark featuring a diversified income stream from both residential and medical tenants. The property consists of a four-story building with 10 residential apartments and approximately 8,076 square feet of medical office space leased to an established healthcare operator under a long-term lease. The asset benefits from consistent in-place income, NNN reimbursements from the commercial tenant, and strong residential occupancy. The property also includes a separate lot currently utilized for parking, which supports the medical and residential uses and enhances tenant stability and long-term leasing flexibility. This offering is well suited for investors seeking a stable cash-flowing asset with a strong medical tenancy component in a high-demand Newark corridor.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$398,472
|
$17.84
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$398,472
|
$17.84
|
| Taxes |
$22,000
|
$0.98
|
| Operating Expenses |
$55,000
|
$2.46
|
| Total Expenses |
$77,000
|
$3.45
|
| Net Operating Income |
$321,472
|
$14.39
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $398,472 |
| Annual Per SF | $17.84 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $398,472 |
| Annual Per SF | $17.84 |
| Taxes | |
|---|---|
| Annual | $22,000 |
| Annual Per SF | $0.98 |
| Operating Expenses | |
|---|---|
| Annual | $55,000 |
| Annual Per SF | $2.46 |
| Total Expenses | |
|---|---|
| Annual | $77,000 |
| Annual Per SF | $3.45 |
| Net Operating Income | |
|---|---|
| Annual | $321,472 |
| Annual Per SF | $14.39 |
Property Facts
1 1
Exceptionally walkable
90/100
Moderately drivable
60/100
Strong public transit
80/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 14-00737-0000-00025 | Total Assessment | $552,400 |
| Land Assessment | $123,200 | Annual Taxes | $22,000 ($0.98/SF) |
| Improvements Assessment | $429,200 | Tax Year | 2025 |
Property Taxes
Parcel Number
14-00737-0000-00025
Land Assessment
$123,200
Improvements Assessment
$429,200
Total Assessment
$552,400
Annual Taxes
$22,000 ($0.98/SF)
Tax Year
2025
1 of 3
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Investment / 1031 Exchange | 638 Mount Prospect Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
