Log In/Sign Up
Your email has been sent.
MERRIMAC STUDENT HOUSING PACKAGE 82 Merrimac St 11 Unit Apartment Building $1,500,000 ($136,364/Unit) 8.74% Cap Rate Buffalo, NY 14214
INVESTMENT HIGHLIGHTS
- GREAT RENTAL LOCATIONS/STUDENT LEASES ARE JOINT AND SEVERAL
- MANAGEMENT AND STAFF WILLING TO STAY
- 2026-PROJECED CAP RATE WILL BE 13%
EXECUTIVE SUMMARY
6 BUILDINGPACKAGEOF STABILIZED STUDENT HOUSING NEAR THE UNIVERSITY AT BUFFALO, NY, MAIN ST. CAMPUS.
ALL BUILDINGS UNDER 12 MONTHLEASES ATHAT ARE JOINT AND SEVERAL.
3-7 MINUTES WALK TO CAMPUS.
2026-2027 LEASEUPS IN PROCESS NOW.
MANAGMENT AND STAFF WILLING TO STAY ON.
CURRENT INPLACE NOI = $131,000 SUPPORTING A CAP RATE OF 8.6%. 2026 NOI WILL SUPPORT A CAP RATE OF 13%.
ALL BUILDINGS UNDER 12 MONTHLEASES ATHAT ARE JOINT AND SEVERAL.
3-7 MINUTES WALK TO CAMPUS.
2026-2027 LEASEUPS IN PROCESS NOW.
MANAGMENT AND STAFF WILLING TO STAY ON.
CURRENT INPLACE NOI = $131,000 SUPPORTING A CAP RATE OF 8.6%. 2026 NOI WILL SUPPORT A CAP RATE OF 13%.
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2024) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
| Price | $1,500,000 | Apartment Style | Single-Family Home |
| Price Per Unit | $136,364 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.08 AC |
| Cap Rate | 8.74% | Building Size | 2,808 SF |
| Gross Rent Multiplier | 5.6 | Average Occupancy | 100% |
| No. Units | 11 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1920/2000 |
| Property Subtype | Apartment |
| Price | $1,500,000 |
| Price Per Unit | $136,364 |
| Sale Type | Investment |
| Cap Rate | 8.74% |
| Gross Rent Multiplier | 5.6 |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Single-Family Home |
| Building Class | C |
| Lot Size | 0.08 AC |
| Building Size | 2,808 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built/Renovated | 1920/2000 |
AMENITIES
UNIT AMENITIES
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
SITE AMENITIES
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Smoke Free
- Smoke Detector
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 4+1 | 10 | $4,750 | 2,112 - 2,406 |
| 5+2 | 1 | $2,750 | 1,744 |
1 1
Walk Score®
Very Walkable (81)
Bike Score®
Very Bikeable (73)
1 of 6
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
MERRIMAC STUDENT HOUSING PACKAGE | 82 Merrimac 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.