Two-Unit Duplex Income
For Sale
$260,000
101-103 North Laurel Street, Millville, NJ 08332
Two-unit duplex offered with existing tenants, each unit featuring two bedrooms and one bathroom.
Property Size1,679 SF
Price / SF$154.85
Days on Market83
Property Features for 101-103 North Laurel Street
General Information
Standard status
Active
Size
1,679 SF
Property subtype
Multi-Family / Fee Simple
Zoning
B-1
Net Operating Income
$35,321
Additional Details
Multifamily Units
2
Taxes and HOA fees
Annual Taxes
$2,737
Amenities
No
No Pool
Building Details
Year Built
1917
Listing Agency:
Keller Williams - Main Street
Listed By:
Carol Terrell · License #0227464
(856) 534-4238
Source:
Compass
Added: Jun 15
Changed: Aug 8
Last Checked: Jul 31 at 11:47AM
Displayed information is deemed reliable but is not guaranteed and should be independently verified. All listing content including descriptions, pricing, images are the copyrighted material of Keller Williams - Main Street
Investment Insights
Based on property information with market context.
This two-unit duplex contains two bedrooms and one bathroom in each unit. The property is being sold as part of a larger portfolio, with tenants in place generating rental income. The seller notes the annual NOI is approximately $35,320.80 and the property is offered for purchase as-is.
The duplex is located in Millville, NJ 08332, in Cumberland County. The listing indicates it is in a convenient area near local parks, dams, bridges, eateries, and entertainment, with a bus stop less than 1 mile away.
According to the seller, units are up to date with TWP COs and housing where necessary. The seller would like the buyer to use the seller’s title company, and buyers are responsible for conducting their own due diligence prior to purchase.
The duplex is located in Millville, NJ 08332, in Cumberland County. The listing indicates it is in a convenient area near local parks, dams, bridges, eateries, and entertainment, with a bus stop less than 1 mile away.
According to the seller, units are up to date with TWP COs and housing where necessary. The seller would like the buyer to use the seller’s title company, and buyers are responsible for conducting their own due diligence prior to purchase.
Key Highlights
- Two‑unit duplex built in 1917, with 2 bedrooms and 1 bathroom in each unit
- Occupied with tenants already in place, generating rental income
- Approx. annual NOI of $35,320.80
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$21,835
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
8.40%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$436,700
$436.7K
Cap Rate 7%
$311,929
$311.9K
Cap Rate 9%
$242,611
$242.6K
Market Conditions
NOI Build-Up for 1,679 SF
Vacancy — income lost from leasable area expected to sit empty during the year, subtracted from gross rent.
EGI (Effective Gross Income) — gross rent minus vacancy losses, the realistic income before paying operating costs.
OpEx (Operating Expenses) — recurring costs to operate the property (property tax, insurance, utilities, maintenance, management); excludes financing and capital improvements.
NOI (Net Operating Income) — income a property generates after operating costs but before financing and taxes.
Gross rent
$33.2K $19.80/SF
− Vacancy
−$2.1K −$1.22/SF
EGI
$31.2K $18.58/SF
− OpEx
−$9.4K −$5.57/SF
NOI
$21.8K $13.00/SF
Area
Cumberland County, NJ
Vacancy
6.17%
Lease Rate
$19.80 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$436,700
Cap Rate 7%
$311,929
Cap Rate 9%
$242,611
Alternative Uses
Best Use
Multifamily LT 5
$311.9K
$272.9K – $363.9K
NOI $21,835 @ 7.0% cap · market cap 8.40%
Second Best
Apartment 5plus
$287.2K
$251.3K – $335.0K
NOI $20,101 @ 7.0% cap · market cap 7.73%
Theoretical Best
Office A
$2.52M
$2.21M – $2.94M
NOI $176,472 @ 7.0% cap · market cap 67.87%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
137
Businesses Nearby
Explore this area
Business Placement
Demographics for 08332, NJ
35,396
Population
15,063
Households
2.3
Avg Household Size
40
Median Age
18%
College-Educated
86%
High-School Grad
104.5 sq mi
ZIP Area
339
Density / Sq Mi
$65,825
Median Household Income
$39,595
Median Earnings
$1,223
Median Rent
$195,900
Median Home Value
Market
Vacancy Rate% for Multifamily in Northeast region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two-unit duplex offered with existing tenants, each unit featuring two bedrooms and one bathroom.
Where is this duplex located?
The property is located at 101-103 North Laurel Street Millville, NJ.
What is the asking price?
The asking price for this property is $260,000.
What are key features of this property?
This property features: Two‑unit duplex built in 1917, with 2 bedrooms and 1 bathroom in each unit; Occupied with tenants already in place, generating rental income; Approx. annual NOI of $35,320.80
