A turnkey 20- Unit value-add opportunity for commercial investors and 1031 prospects. This 20-unit garden-style apartment complex presents immediate cash flow with upside through strategic renovations and stabilized NOI growth, supported by a growing regional housing demand and nearby commercial development. Current Gross Potential Rent (GPR):19 x $1,050 = $19,950 per monthUnit 206: $1,350 per monthTotal Monthly Gross Rent: $21,300Annual Gross Revenue (current): $21,300 x 12 = $255,600 NOI (current): 0.65 x $255,600 = $165,660 Cap Rate: 5.25% 2-Year RenovationPlan (Proforma) Renovation Plan: Renovate all 20 units to the standard of Unit 206Renovated Rent (all units): $1,600 per unit/monthProjected Gross Revenue: 20 x $1,600 = $32,000Annual Gross Revenue: $32,000 x 12 = $384,000 NOI (future): 0.65 x $384,000 = $249,600 Cap Rate Assumption: 5.25%Implied value based on NOI:Value = NOI / Cap Rate = $249,600 / 0.0525 $4,760,000
| MLS # | 30062075 |
|---|---|
| Listing Type | For Sale |
| Style | Building |
| Building Name | Northview Apartments |
| Sub-Type | Resale |
| Status | Active |
| Year | 2013 |
| Days On Site | 245 |
| Listing Provided By | Silvercreek Realty Group, LLC | Krista L Deacon |
| SQ Feet | 16,450 |
|---|---|
| Acreage | 0.92 |
| Garage Yes / No | No |
|---|
| Tax Annual Amount | 17275.13 |
|---|
| State | MT |
|---|---|
| County | Richland |
| City | Sidney |
| Zip Code | 59270 |
| Listing VS Median (in 59270) | |
Price: $3,200,000 low | high Med: $3,200,000 sqft: 16,450 low | high Med: 16,450 $ / sqft: $195 low | high Med: $195 On site: 245 low | high Med: 245 | |
| State | MT |
|---|---|
| County | Richland |
| City | Sidney |
| Zip Code | 59270 |
| Listing VS Median (in 59270) | |
Price: $3,200,000 low | high Med: $3,200,000 sqft: 16,450 low | high Med: 16,450 $ / sqft: $195 low | high Med: $195 On site: 245 low | high Med: 245 | |