1054 Williamson, Madison, WI 53703
Mixed-use property with residential units and established restaurant for sale.
- Added:
- Mar 18, 2026
- Days on Market:
- 85
- Last Refresh:
- Mar 20 at 8:43 pm
Property Features for 1054 Williamson
General Information
- Standard status
- Active
- Size
- 3,564 SF
- Property subtype
- Retail, Multifamily
Building Details
- Year Built
- 1910
Listing agent Robert Grether License #57211-90
Listing office Weichert, Realtors- Lakepoint
Listing date Mar 18, 2026
Source Crexi
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 Weichert, Realtors- Lakepoint
HighLights
- Prime location on Willy Street near Ingersoll, offering walkable access to dining, shops, parks, and Lake Monona.
- Mixed‑use property with two residential units and one established restaurant.
- Immediate stability with strong tenant demand.
- Value‑add potential through below‑market rents.
- Consistent income stream.
- Built in 1910.
Overview
Local Financial Insights For Specialty Retail
Simulate Cap Rate and NOI
NOI Build-Up
- 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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $81.3k | $22.80 |
| − Vacancy | −$4.1k | −$1.14 |
| EGI | $77.2k | $21.66 |
| − OpEx | −$19.3k | −$5.42 |
| NOI | $57.9k | $16.25 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Madison
- County
- Dane
- State
- Wisconsin
- Longitude
- -89.3664361
- Latitude
- 43.0820606