Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
Atrio Apartment Homes 1000 W Huron St Immeuble residentiel 28 lots 4 205 856 € (150 209 €/Lot) Taux de capitalisation 5,65 % Ann Arbor, MI 48103



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Excellent mix of Student, Grad Student & Conventional Residents
- Recently appraised for $5.2M
- Over $700K in capital improvements with 22 upgraded units
Résumé analytique
Atrio Apartments consists of an attractive mix of one- and two-bedroom units ranging from 600 to 800 ft². Built in 1956 and now catering primarily to graduate student renters, the property operates on a per-unit leasing model and has consistently demonstrated strong performance. Its doorstep proximity to the University of Michigan has supported durable demand and stable operations since delivery.
From an improvements standpoint, 22 of the 28 units have been renovated to include updated kitchens, baths, flooring, and fixtures. In addition to these interior upgrades, ownership has completed numerous capital improvements totaling over $700,000 in recent years, further enhancing the property’s overall condition and long-term durability. Heating is provided through individual gas-fired boilers in each building, with one system replaced within the past few years. Cooling is provided by individual electric sleeve units, with residents responsible for this expense. In addition to electricity, residents are charged a $50 monthly utility fee for one-bedroom units and $100 for two-bedroom units. Both buildings offer off-street parking, which also generates additional income through a lease with the neighboring property.
Operationally, Atrio continues to perform well, achieving 100% physical occupancy for the 2025–26 academic year, with pre-leasing for 2026–27 already exceeding 50%. However, we believe the asset is operating below its full potential, with meaningful rental upside remaining. Based on a comprehensive review of the Ann Arbor rental market, current market rents for 2026–27 are approximately $50 below the market average.
IPO projects a conservative Year 1 NOI of $271,127 based on 2026–27 academic-year market rents, historical and pro forma expenses, and a reassessment of property taxes. Notably, the property last appraised at $5.2M, providing a strong third-party valuation benchmark well above the current asking price.
With demonstrated performance and identifiable rental upside, Atrio offers investors the opportunity to capitalize on continued demand within one of Michigan’s fastest appreciating multifamily markets.
From an improvements standpoint, 22 of the 28 units have been renovated to include updated kitchens, baths, flooring, and fixtures. In addition to these interior upgrades, ownership has completed numerous capital improvements totaling over $700,000 in recent years, further enhancing the property’s overall condition and long-term durability. Heating is provided through individual gas-fired boilers in each building, with one system replaced within the past few years. Cooling is provided by individual electric sleeve units, with residents responsible for this expense. In addition to electricity, residents are charged a $50 monthly utility fee for one-bedroom units and $100 for two-bedroom units. Both buildings offer off-street parking, which also generates additional income through a lease with the neighboring property.
Operationally, Atrio continues to perform well, achieving 100% physical occupancy for the 2025–26 academic year, with pre-leasing for 2026–27 already exceeding 50%. However, we believe the asset is operating below its full potential, with meaningful rental upside remaining. Based on a comprehensive review of the Ann Arbor rental market, current market rents for 2026–27 are approximately $50 below the market average.
IPO projects a conservative Year 1 NOI of $271,127 based on 2026–27 academic-year market rents, historical and pro forma expenses, and a reassessment of property taxes. Notably, the property last appraised at $5.2M, providing a strong third-party valuation benchmark well above the current asking price.
With demonstrated performance and identifiable rental upside, Atrio offers investors the opportunity to capitalize on continued demand within one of Michigan’s fastest appreciating multifamily markets.
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
426 892 €
|
209,95 €
|
| Autres revenus |
26 604 €
|
13,08 €
|
| Perte due à la vacance |
4 269 €
|
2,10 €
|
| Revenu brut effectif |
449 228 €
|
220,94 €
|
| Taxes |
88 888 €
|
43,72 €
|
| Frais d’exploitation |
122 048 €
|
60,03 €
|
| Total des frais |
210 935 €
|
103,74 €
|
| Résultat net d’exploitation |
238 293 €
|
117,20 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 426 892 € |
| Annuel par m² | 209,95 € |
| Autres revenus | |
|---|---|
| Annuel | 26 604 € |
| Annuel par m² | 13,08 € |
| Perte due à la vacance | |
|---|---|
| Annuel | 4 269 € |
| Annuel par m² | 2,10 € |
| Revenu brut effectif | |
|---|---|
| Annuel | 449 228 € |
| Annuel par m² | 220,94 € |
| Taxes | |
|---|---|
| Annuel | 88 888 € |
| Annuel par m² | 43,72 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 122 048 € |
| Annuel par m² | 60,03 € |
| Total des frais | |
|---|---|
| Annuel | 210 935 € |
| Annuel par m² | 103,74 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 238 293 € |
| Annuel par m² | 117,20 € |
Informations sur l’immeuble
| Prix | 4 205 856 € | Classe d’immeuble | C |
| Prix par lot | 150 209 € | Surface du lot | 0,37 ha |
| Type de vente | Investissement | Surface de l’immeuble | 2 033 m² |
| Taux de capitalisation | 5,65 % | Occupation moyenne | 100% |
| Nb de lots | 28 | Nb d’étages | 2 |
| Type de bien | Immeuble residentiel | Année de construction/rénovation | 1956/2016 |
| Sous-type de bien | Appartement | Ratio de stationnement | 0,09/1 000 m² |
| Style d’appartement | De faible hauteur | ||
| Zonage | Commercial | ||
| Prix | 4 205 856 € |
| Prix par lot | 150 209 € |
| Type de vente | Investissement |
| Taux de capitalisation | 5,65 % |
| Nb de lots | 28 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,37 ha |
| Surface de l’immeuble | 2 033 m² |
| Occupation moyenne | 100% |
| Nb d’étages | 2 |
| Année de construction/rénovation | 1956/2016 |
| Ratio de stationnement | 0,09/1 000 m² |
| Zonage | Commercial |
Caractéristiques
Caractéristiques du lot
- Climatisation
- Lave-vaisselle
- Broyeur d’ordures
- Micro-ondes
- Machine à laver/sèche-linge
- Chauffage
- Réfrigérateur
- Cuisinière
- Sans tabac
Caractéristiques du site
- Cour
- Laverie
- Service de blanchisserie
- Sans tabac
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 1+1 | 20 | 1 150 € | 56 |
| 2+1 | 8 | 1 508 € | 74 |
1 1
Moyennement praticable à pied
60/100
Exceptionnellement adapté aux voitures
90/100
Bons transports en commun
60/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 09-29-203-017 | Évaluation totale | 1 790 583 € |
| Évaluation du terrain | 0 € | Impôts annuels | 88 888 € (43,72 €/m²) |
| Évaluation des aménagements | 0 € | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
09-29-203-017
Évaluation du terrain
0 €
Évaluation des aménagements
0 €
Évaluation totale
1 790 583 €
Impôts annuels
88 888 € (43,72 €/m²)
Année d’imposition
2026
1 sur 15
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
Atrio Apartment Homes | 1000 W Huron St
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.

