Partager cette annonce

Message

953 caractères restants

Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.

Votre e-mail a été envoyé.

Toujours intéressé ?

Contactez le courtier pour plus d'informations sur cette propriété

Certaines informations ont été traduites automatiquement.

Informations principales sur l'investissement

  • Sellable as one portfolio or unit-by-unit — rare exit flexibility for a multifamily asset
  • A 12th unit — or more: garage-to-ADU conversion ready now, plus room for further density on this oversized R-20 parcel
  • 8 well-maintained townhouse buildings with decks, in-unit laundry, and garage parking
  • $91,680/year of rent upside already identified — 28% below market, no capital required
  • Minutes from Newport, with a lean expense profile — solar-covered electric, tenant-paid water, no flood insurance
  • Proven since 1986, condo-converted in 2004 — a stable, low-maintenance asset with a real track record

Résumé analytique

Statue Way is a rare 11-unit condominium rental portfolio in Portsmouth's desirable "Lehigh Hill" area — minutes from Newport, with convenient access to RI Routes 114 and 24, in one of coastal Rhode Island's most enduring rental markets. The offering is anchored by three sources of value creation: substantial embedded rent growth, further development potential, and disposition flexibility.
Rent upside is the most immediate advantage: current rents total $325,920 annually against an estimated market of $417,600 — a roughly 28% gap, representing approximately $91,680 in additional annual NOI as leases turn over. The largest improvements are in the portfolio's larger two-bedroom units, several of which are currently $900 to $1,900 per month below market, giving a new owner a clear, unit-by-unit plan to drive income as leases turn over. That upside alone moves the cap rate from approximately 6.05% today toward approximately 8.34% at market rents, and the gross rent multiplier from approximately 12.27x to 9.58x, at the current list price.
Development potential adds a second, largely untapped layer of value. The property sits on a large parcel zoned R-20 by the Town of Portsmouth, with potential for additional density beyond its current 11 units, subject to confirmation of total lot size and site engineering. More immediately actionable: Unit #46's existing detached garage is a strong candidate for conversion into an additional accessory dwelling unit (ADU) under Rhode Island's statewide ADU law, which requires municipalities to permit conversion of an existing detached structure into a dwelling unit without expanding its footprint. None of this upside is reflected in the property's current in-place income.
Disposition flexibility sets this offering apart from a typical multifamily sale. Because the property is legally structured as an 11-unit condominium — not a single fee-simple apartment building — a buyer isn't locked into one bulk exit strategy. Individual buildings or units can be sold off separately over time to owner-occupant or investor buyers at retail residential pricing and with access to conventional residential financing, a path that often prices above what a single bulk multifamily sale would achieve. A buyer can operate the portfolio as a stabilized rental asset indefinitely, execute a phased individual-unit sale strategy, or pursue some combination of both — the underlying condominium structure keeps every option open.
Built in 1986 and converted to condominium ownership in 2004, the well-maintained townhouse-style community spans 8 separate buildings across a mix of one- and two-bedroom layouts, most with private decks or outdoor space, in-unit laundry, and garage parking. The property is served by public water and a private septic system, and no flood insurance is required. A solar utility contract covers electric service for 7 of the 8 buildings, and tenants are individually responsible for their own water bills, keeping the owner's operating expense burden well below typical multifamily benchmarks.
Annual operating expenses of approximately $83,885 include insurance, landscaping and maintenance, property taxes, the solar utility contract, and a shared plowing expense allocated to this property. At the $4,000,000 offering price, the portfolio reflects a going-in net operating income of approximately $242,035 (a 6.05% cap rate), growing to approximately $333,715 (an 8.34% cap rate) as in-place rents are brought to market — a meaningful, quantifiable spread that rewards active lease management.
The property's proximity to Newport also supports a seasonal income strategy worth exploring. The greater Newport short-term rental market commands strong summer nightly rates with pronounced July–August seasonality, offering select larger units an additional, uncapped income lever alongside — or instead of — traditional annual leasing, subject to confirming per-building septic capacity and any condominium restrictions on minimum lease terms.
This is a rare opportunity to acquire a well-located, solar-equipped condominium rental portfolio in one of Rhode Island's most desirable coastal submarkets, just minutes from Newport's harbor, dining, and tourism economy — offering meaningful in-place cash flow, clear and quantifiable upside to market rents, further development potential, and flexible disposition options not typically available in a multifamily asset of this scale.

Bilan financier (Réel - 2025)

Annuel Annuel par m²
Revenu de location brut 280 637 € 246,71 €
Autres revenus - -
Perte due à la vacance - -
Revenu brut effectif 280 637 € 246,71 €
Taxes 28 271 € 24,85 €
Frais d’exploitation 43 959 € 38,64 €
Total des frais 72 230 € 63,50 €
Résultat net d’exploitation 208 407 € 183,21 €

Bilan financier (Réel - 2025)

Revenu de location brut
Annuel 280 637 €
Annuel par m² 246,71 €
Autres revenus
Annuel -
Annuel par m² -
Perte due à la vacance
Annuel -
Annuel par m² -
Revenu brut effectif
Annuel 280 637 €
Annuel par m² 246,71 €
Taxes
Annuel 28 271 €
Annuel par m² 24,85 €
Frais d’exploitation
Annuel 43 959 €
Annuel par m² 38,64 €
Total des frais
Annuel 72 230 €
Annuel par m² 63,50 €
Résultat net d’exploitation
Annuel 208 407 €
Annuel par m² 183,21 €

Informations sur l’immeuble

Prix 3 444 240 €
Prix par lot 313 113 €
Type de vente Investissement
Taux de capitalisation 6,05 %
Condition de vente Ventes de portefeuille
Multiplicateur du loyer brut 12.27
Nb de lots 11
Type de bien Immeuble residentiel
Sous-type de bien Appartement
Style d’appartement Maison de ville
Classe d’immeuble B
Surface du lot 2,07 ha
Surface de l’immeuble 1 138 m²
Occupation moyenne 100%
Nb d’étages 2
Année de construction/rénovation 1986/2024
Zonage R-20

Caractéristiques

Caractéristiques du lot

  • Climatisation
  • Chauffage
  • Cuisine
  • Réfrigérateur
  • Four
  • Cuisinière
  • Congélateur

Caractéristiques du site

  • Accès 24 h/24
  • Aire de pique-nique
  • Recyclage
  • Collecte d’ordures – Sur rue
  • Détecteur de fumée
Plutôt praticable à pied
30/100
Exceptionnellement adapté aux voitures
100/100
Transports en commun limités
30/100
Assez praticable en vélo
20/100

Taxes foncières

Taxes foncières

Numéro de parcelle
PORT-000033-000002-000010
Évaluation du terrain
0 €
Évaluation des aménagements
241 527 €
Évaluation totale
241 527 €
Impôts annuels
28 271 € (24,85 €/m²)
Année d’imposition
2025
  • ID de l’annonce: 41777939

  • Date de mise sur le marché: 17/08/2026

  • Dernière mise à jour:

  • Adresse: 46 Statue Way, Portsmouth, RI 02871

Lien copié
Votre compte LoopNet a été créé !

Veuillez partager vos commentaires

Nous vous invitons à nous faire part de vos commentaires sur la façon dont nous pouvons améliorer LoopNet afin de mieux répondre à vos besoins.
X
{{ getErrorText(feedbackForm.starRating, "Ce notation") }}
255 caractères max. ({{ remainingChars() }} caractèrecaractères restantsur)
{{ getErrorText(feedbackForm.msg, "Ce notation") }}
{{ getErrorText(feedbackForm.fname, "Ce prénom") }}
{{ getErrorText(feedbackForm.lname, "Ce nom") }}
{{ getErrorText(feedbackForm.phone, "Ce numéro de téléphone") }}
{{ getErrorText(feedbackForm.phonex, "Cette extension de téléphone") }}
{{ getErrorText(feedbackForm.email, "Cet email") }}