Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
3 in 1 Commercial Development 2 biens | Local commercial | À vendre | 161 747 € | Marion, IN
Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- 3 Commercial Buildings - Flex Space - Unlimited Options & Potential
- Ready to be Apartments, Storage Units & MORE
RÉSUMÉ ANALYTIQUE
THREE (3) Buildings Total- 4 Parcels Total (parkinglot)
Investor Overview: 305, 309, 319 W 2nd St, Marion, IN 46952
Property Type: Commercial (zoned comm., adaptable)
Units: 8 potential (2 occupied)
Sqft: 40,000
Lot Size: Varies (combined est. ~0.92 acres)
Year Built: 1999-2021 (ownership transfers)
Occupancy: 2 tenants ($2,000/mo)
ARV: $1.5M+ (up to $7.4M with apt conversion)
Potential Annual Rents: $130,000+ (up to $518,400 with 42 apts)
?? Property Snapshot
Type: Commercial (garage/warehouse shell)
Condition: Fair-good (305/319 fair, 309 open shell)
Occupancy: 25% (2/8 units)
?? Valuation & ARV Range
ARV: $1.5M (commercial), $5.2M-$7.4M (apt conversion)
Comps: Strong downtown Marion demand
?? DSCR Loan Analysis
As is Proforma: Gross Income: $14,000/mo ($168,000/yr at full commercial)
Expenses (35%): ~$58,800/yr
NOI: ~$109,200/yr
DSCR: 1.45-1.60 (qualifies = 1.2)
Terms: 20-25% down, 7.25-7.5% int, 30-yr
?? Rehab Scope
305 W 2nd (8,612 sqft): Lite ($129,180, $15/sqft)
309 W 2nd (32,148 sqft): Medium-heavy ($642K-$1.45M, $20-$45/sqft)
319 W 2nd (2,180 sqft): Lite-medium ($32,700, $15/sqft)
Total Commercial: $1.13M-$1.61M
Apt Conversion: $1.3M-$1.9M (70 units, $30-$40/sqft)
SOW: Trash-out ($50K-$75K), structural/insulation ($200K-$300K), partitions ($300K-$450K), HVAC/plumbing/electrical ($350K-$500K), kitchens/baths ($250K-$350K), finishes ($100K-$150K), permits ($50K-$75K)
?? Investor Highlights
Upside: 40,000 sqft, flexible use
Income: $24K/yr now, $168K/yr (commercial), $518K/yr (apts)
Spread: $225K ask to $1.5M+ ARV
Best Use: Self-storage ($80K-$120K/yr, ROI 12-18%) or apts ($382K NOI, 15-25% ROI)
Location: Growing Marion downtown
?? Quick Numbers
Rehab (Commercial): $1.13M-$1.61M
All-In (Commercial): $1.36M-$1.84M
ARV (Commercial): $1.5M
Rehab (Apts): $1.3M-$1.9M
All-In (Apts): $1.5M-$2.1M
ARV (Apts): $5.2M-$7.4M
Rent Potential: $14K/mo ($168K/yr) comm, $43.2K/mo ($518K/yr) apts
ROI: 12-25% (strategy-dependent)
?? More Off-Market Inventory?
Options: SFRs, duplexes, quads, turnkey, rehabs
Contact: Jamie Franklin, Acquire JDF Corp, 317-610-9834
Website: www.reioffer.net
More info or photos: https://docs.google.com/document/d/1pXq5ENlv-IvEqNQrlOVRqhUXnoQ-IPbVZXLXfrBJar0/edit?usp=sharing
Investor Overview: 305, 309, 319 W 2nd St, Marion, IN 46952
Property Type: Commercial (zoned comm., adaptable)
Units: 8 potential (2 occupied)
Sqft: 40,000
Lot Size: Varies (combined est. ~0.92 acres)
Year Built: 1999-2021 (ownership transfers)
Occupancy: 2 tenants ($2,000/mo)
ARV: $1.5M+ (up to $7.4M with apt conversion)
Potential Annual Rents: $130,000+ (up to $518,400 with 42 apts)
?? Property Snapshot
Type: Commercial (garage/warehouse shell)
Condition: Fair-good (305/319 fair, 309 open shell)
Occupancy: 25% (2/8 units)
?? Valuation & ARV Range
ARV: $1.5M (commercial), $5.2M-$7.4M (apt conversion)
Comps: Strong downtown Marion demand
?? DSCR Loan Analysis
As is Proforma: Gross Income: $14,000/mo ($168,000/yr at full commercial)
Expenses (35%): ~$58,800/yr
NOI: ~$109,200/yr
DSCR: 1.45-1.60 (qualifies = 1.2)
Terms: 20-25% down, 7.25-7.5% int, 30-yr
?? Rehab Scope
305 W 2nd (8,612 sqft): Lite ($129,180, $15/sqft)
309 W 2nd (32,148 sqft): Medium-heavy ($642K-$1.45M, $20-$45/sqft)
319 W 2nd (2,180 sqft): Lite-medium ($32,700, $15/sqft)
Total Commercial: $1.13M-$1.61M
Apt Conversion: $1.3M-$1.9M (70 units, $30-$40/sqft)
SOW: Trash-out ($50K-$75K), structural/insulation ($200K-$300K), partitions ($300K-$450K), HVAC/plumbing/electrical ($350K-$500K), kitchens/baths ($250K-$350K), finishes ($100K-$150K), permits ($50K-$75K)
?? Investor Highlights
Upside: 40,000 sqft, flexible use
Income: $24K/yr now, $168K/yr (commercial), $518K/yr (apts)
Spread: $225K ask to $1.5M+ ARV
Best Use: Self-storage ($80K-$120K/yr, ROI 12-18%) or apts ($382K NOI, 15-25% ROI)
Location: Growing Marion downtown
?? Quick Numbers
Rehab (Commercial): $1.13M-$1.61M
All-In (Commercial): $1.36M-$1.84M
ARV (Commercial): $1.5M
Rehab (Apts): $1.3M-$1.9M
All-In (Apts): $1.5M-$2.1M
ARV (Apts): $5.2M-$7.4M
Rent Potential: $14K/mo ($168K/yr) comm, $43.2K/mo ($518K/yr) apts
ROI: 12-25% (strategy-dependent)
?? More Off-Market Inventory?
Options: SFRs, duplexes, quads, turnkey, rehabs
Contact: Jamie Franklin, Acquire JDF Corp, 317-610-9834
Website: www.reioffer.net
More info or photos: https://docs.google.com/document/d/1pXq5ENlv-IvEqNQrlOVRqhUXnoQ-IPbVZXLXfrBJar0/edit?usp=sharing
DATA ROOM Cliquez ici pour accéder à
TAXES ET FRAIS D’EXPLOITATION (PRO FORMA - 2026) |
ANNUEL |
|---|---|
| Revenu de location brut |
-
|
| Autres revenus |
-
|
| Perte due à la vacance |
-
|
| Revenu brut effectif |
225 595 €
|
| Taxes |
-
|
| Frais d’exploitation |
-
|
| Total des frais |
67 678 €
|
| Résultat net d’exploitation |
157 916 €
|
TAXES ET FRAIS D’EXPLOITATION (PRO FORMA - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | - |
| Autres revenus | |
|---|---|
| Annuel | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 225 595 € |
| Taxes | |
|---|---|
| Annuel | - |
| Frais d’exploitation | |
|---|---|
| Annuel | - |
| Total des frais | |
|---|---|
| Annuel | 67 678 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 157 916 € |
INFORMATIONS SUR L’IMMEUBLE
Biens
| NOM DU BIEN/ADRESSE | TYPE DE BIEN | SURFACE | ANNÉE DE CONSTRUCTION | PRIX INDIVIDUEL |
|---|---|---|---|---|
| 305 W 2nd St, Marion, IN 46952 | Local commercial | 800 m² | 1968 | - |
| 319 W 2nd St, Marion, IN 46952 | Local commercial | 610 m² | 1972 | - |
1 1
1 sur 5
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
Acquire JDF
3 in 1 Commercial Development
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.