Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Six-Unit Investment Property Opportunity Title is generated by Realmo AI

    1103 North Street, Lafayette, IN 47904

    View on Map
    Claim this Listing
    For Sale
    $490,000

    Sixplex, Traditional - Lafayette, IN

    Property size:
    3,870 SF
    Lot size:
    0.15 Acres
    Price / SF:
    $126/SF
    Added:
    Apr 9, 2026
    Days on Market:
    45
    Last Refresh:
    May 23 at 2:06 pm

    Property Features for 1103 North Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    10
    Bathrooms
    8
    Rooms
    Basement, Bathroom 1, Bathroom 2, Bathroom 3, Bathroom 4, Bathroom 5, Bedroom 1, Bedroom 2, Bedroom 3, Bedroom 4, Bedroom 5
    EntryLevel
    Upper,Main,Combined
    Exterior features
    Basement, Off Street Parking, None
    Basement Y/N
    1
    Appliances
    Range
    Standard status
    Active
    APN
    79-07-21-351-006.000-004
    Size
    3,870 SF
    Lot size
    0.15 Acres

    Utilities

    Heating system
    Forced Air

    Building Details

    Floors in Building
    2
    Number of units
    6
    Flooring type
    Carpet, Laminate
    Roof type
    Shingle
    Architectural style
    New Traditional

    We can help!

    Listing Contact
    Eric Campos

    Listing agent Eric Campos License #RB14052463

    Listing office Indiana Integrity REALTORS 2011 Kossuth St, Lafayette, IN

    Listing date Apr 9, 2026

    MLS# 202612419 Listing URL

    Copyright © 2026 Lafayette Regional Association of REALTORS®. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • 6‑unit investment property
    • Two separate buildings on a single parcel
    • Tenants pay all utilities
    • Duplex built in 1900 and a fourplex built in 1880
    • Off Street Parking available
    • Features a Basement

    Overview

    This is an excellent opportunity to own a six-unit investment property. The property features two separate buildings situated on a single parcel. It includes a duplex constructed in 1900 and a fourplex built in 1880, offering a combination of historic character and functional rental space. The property has a total size of 3870 square feet and sits on a 0.15-acre lot. Located in Lafayette, Tippecanoe County, Indiana, two of the six units are currently rented. Tenants are responsible for covering all utility expenses.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $378.6K
    NOI $34,078 @ 9.00% cap · cautious / downside scenario
    Moderate
    $486.8K
    NOI $34,078 @ 7.00% cap · market / base-case scenario
    Aggressive
    $681.6K
    NOI $34,078 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $62.7k $16.20
    − Vacancy −$734 −$0.19
    EGI $62.0k $16.01
    − OpEx −$27.9k −$7.20
    NOI $34.1k $8.81
    3,870 SF · lease $16.20/SF/yr · vacancy 1.17% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $486.8K
    $426.0K – $568.0K (±1% cap)
    NOI $34,078 @ 7.0% cap · market cap 6.95%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $893.5K
    $781.8K – $1.04M (±1% cap)
    NOI $62,544 @ 7.0% cap · market cap 12.76%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Restaurant Law Firm Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Daycare Center Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Lafayette
    County
    Tippecanoe
    State
    Indiana
    Longitude
    -86.88476
    Latitude
    40.420719

    Nearby Similar for Sale

    • $434,900
      4,094 SF

      Lafayette Fiveplex in Historic Neighborhood

      Fully rented five-unit property in a desirable, historic location.
      115 S 9th Street, Lafayette, IN 47905
      View Details
    • $370,000
      3,936 SF

      Victorian Triplex Near Downtown Lafayette

      Triplex near downtown Lafayette and Purdue University.
      1308 South Street, Lafayette, IN 47901
      View Details
    • $289,900
      1,976 SF

      Lafayette Duplex Near Columbian Park

      Multi-family duplex near Columbian Park, Lafayette. Fully leased.
      205 Lincoln Street, Lafayette, IN 47904
      View Details
    • $425,000

      Truck Garage on State Road

      Garage for large truck repair on a 50,000 sqft lot.
      2350 state road 25 w Road, Lafayette, IN 47909
      View Details
    • $340,000
      5,260 SF

      Downtown Lafayette Historic District Building

      Three-story, 5,260 SF building in Lafayette's Historic District.
      725 Main St, Lafayette, IN
      View Details
    • $435,000
      2,817 SF

      Move-in Ready Salon or Retail

      Well-maintained salon suite adaptable for retail or service uses.
      2504 Veterans Memorial Pkwy S, Lafayette, IN
      View Details
    • $1,375,000
      896 SF

      East Side Office Space Available

      Well-maintained office space for lease on Lafayette's East Side.
      30 Professional Ct, Lafayette, IN
      View Details
    • $320,000
      8,319 SF

      High Visibility Retail Opportunity

      Retail property with high visibility near courthouse and luxury residences.
      208 S 4th St, Lafayette, IN
      View Details
    • $410,000
      4,274 SF

      Lafayette Office Building For Sale

      Office building in central location, suitable for investment or owner-occupancy.
      1401 Union St, Lafayette, IN
      View Details
    • $799,000
      6,342 SF

      High-Visibility Corner Office Building

      Prominent Lafayette corner location, former bank building, suitable for commercial use.
      1800 Union St, Lafayette, IN
      View Details
    • $11,400,000
      35,538 SF

      Class A Office Investment Opportunity

      Class A office building, global headquarters, long-term lease.
      3900 McCarty Ln, Lafayette, IN
      View Details
    • Contact for pricing
      116,376 SF

      Lafayette Industrial Property with Heavy Power

      116,376 SF industrial property with temperature control and security.
      3709 US Hwy 52 S, Lafayette, IN
      View Details

    FAQs

    What type of property is this?
    Apartment building - Six-unit investment property featuring two buildings on a single parcel.
    Where is this apartment building located?
    The property is located at 1103 North Street Lafayette, IN.
    What is the asking price?
    The asking price for this property is $490,000.
    What are key features of this property?
    This property features: 6‑unit investment property; Two separate buildings on a single parcel; Tenants pay all utilities
    (765) 430-2160
    We can help!
    Listing Contact
    Eric Campos
    Real Estate License ID: RB14052463
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    1103 North Street, Lafayette, IN 47904-2559
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!