Renovated Ground-Level Office
107 RUTGERS AVENUE Swarthmore, PA 19081
New
For Sale
$125,000
Ground-level renovated office suite with two rooms, a half-bath, closet, and wall unit air conditioning.
Property Size304 SF
Price / SF$411.18
Days on Market5
Property Features for 107 RUTGERS AVENUE
General Information
Standard status
Active
Size
304 SF
Property subtype
Commercial
Building Details
Year Built
1969
Listing Agency:
Compass Pennsylvania, LLC
(610) 608-7459
Listed By:
Heidi O Foggo
(610) 608-7459
Source:
Cummingsrealtors
Added: Jul 25
Changed: Jul 29
Last Checked: Jul 29 at 6:11AM
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 Compass Pennsylvania, LLC
Investment Insights
Based on property information with market context.
This ground-level office suite has been renovated and is configured with two rooms plus a half-bath and closet. The space includes a wall unit air conditioner.
The suite is part of the 107 Rutgers condominium complex, where heat is included in the monthly fee.
Offered for sale, this compact office layout is suited for established operations that need a straightforward, renovated ground-level work space within a condominium setting.
The suite is part of the 107 Rutgers condominium complex, where heat is included in the monthly fee.
Offered for sale, this compact office layout is suited for established operations that need a straightforward, renovated ground-level work space within a condominium setting.
Key Highlights
- Ground‑level renovated office suite in downtown Swarthmore (Year built 1969)
- Office includes 2 rooms plus a half‑bath and closet
- Sun‑filled interior with wall unit air conditioner
Financial Insights For Office B
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 | $8.0k | $26.40 |
| − Vacancy | −$1.4k | −$4.54 |
| EGI | $6.6k | $21.86 |
| − OpEx | −$1.7k | −$5.46 |
| NOI | $5.0k | $16.39 |
304 SF · lease $26.40/SF/yr · vacancy 17.20% · expense 25.00%
Alternative Uses
Best Use
Office B
$71.2K
$62.3K – $83.1K
NOI $4,984 @ 7.0% cap · market cap 3.99%
Second Best
—
—
no second resolved use
Theoretical Best
Office A
$92.2K
$80.7K – $107.5K
NOI $6,452 @ 7.0% cap · market cap 5.16%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Location Intelligence
Current Use
Frequently Asked Questions
What type of property is this?
Office units - Ground-level renovated office suite with two rooms, a half-bath, closet, and wall unit air conditioning.
Where is this office units located?
The property is located at 107 RUTGERS AVENUE Swarthmore, PA.
What is the asking price?
The asking price for this property is $125,000.
What are key features of this property?
This property features: Ground‑level renovated office suite in downtown Swarthmore (Year built 1969); Office includes 2 rooms plus a half‑bath and closet; Sun‑filled interior with wall unit air conditioner
