Listing Agency: RE/MAX Preferred f***@remaxwisconsin.com Show Phone

Listed By: Justin Witkins · License #58265-90 Show Phone

Source: Exprealty

Added: Oct 8 Changed: Oct 13 Last Checked: Oct 13 at 2:21AM

Report an Issue

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 RE/MAX Preferred

Investment Insights

Based on property information with market context.

A planned 16-unit commercial condominium development in Waunakee offers individual 1,163-square-foot flex spaces measuring 25 by 46.5 feet, with 18-foot clear height. Each unit is designed with a Modine heater, private bathroom, overhead garage door, separate service door, and 100-amp electrical service. The property is zoned I-1, and multiple units may be combined. Optional improvements include a mezzanine, air conditioning, and upgraded power. Construction is projected to begin in Spring 2027.

The site is near downtown Waunakee and a short drive from HWY 113 and 19. The condo fee includes snow removal, lawn care, trash service, water and sewer, and parking. These are non-residential units.

Key Highlights

• Planned 16‑unit commercial condo development; ground breaking projected for Spring 2027
• Individual units measure 1,163 sq ft, with dimensions of 25'x46.5'
• 18' clear height

Financial Insights

Estimated NOI and Cap Rate

NOI / Yr

$13,865

Cap Rate

5.33%

Suggested Prices Based on Cap Rates

Cap Rate 5%

$277,300 $277.3K

Cap Rate 7%

$198,071 $198.1K

Cap Rate 9%

$154,056 $154.1K

Market Conditions

NOI Build-Up for 1,163 SF

Gross rent

$16.7K $14.40/SF

− Vacancy

−$435 −$0.37/SF

EGI

$16.3K $14.03/SF

− OpEx

−$2.4K −$2.10/SF

NOI

$13.9K $11.92/SF

Area

Dane County, WI

Vacancy

2.60%

Lease Rate

$14.40 /SF/Yr

Expense Ratio

15.00%

Simulate Cap Rate and NOI

Suggested Prices Based on Cap Rates

Cap Rate 5%

$277,300

Cap Rate 7%

$198,071

Cap Rate 9%

$154,056

Alternative Uses

Best Use

Warehouse

$198.1K

$173.3K – $231.1K (±1% cap)

NOI $13,865 @ 7.0% cap · market cap 5.33%

Second Best

Industrial

$163.1K

$142.7K – $190.3K (±1% cap)

NOI $11,418 @ 7.0% cap · market cap 4.39%

Theoretical Best

Office A

$270.3K

$236.5K – $315.3K (±1% cap)

NOI $18,918 @ 7.0% cap · market cap 7.28%

Zoning and permitted uses should be independently verified with authorities. How Realmo checks its estimates

Property Analytics

Current Use

Flex space

Suggested Use

Top Pick Law Firm Real Estate Agency Parking Lot & Garage Auto Repair Shop Kitchen & Bath Showroom Auto Parts Store

Score = modeled unmet demand for each use within ~1 mi (higher = bigger opportunity). Zoning and permitted uses should be independently verified with local authorities.

Lease Details

18 ft

Clear height

1

Drive-in doors

Yes

Highway access

Yes

Utilities to site

Location Intelligence

Trade Area within ½ mile

381

Businesses Nearby

Under-served

Demand for This Use

Explore this area Business Placement

Demographics for 53597, WI

20,729

Population

8,323

Households

2.5

Avg Household Size

41

Median Age

58%

College-Educated

98%

High-School Grad

52.9 sq mi

ZIP Area

392

Density / Sq Mi

$114,542

Median Household Income

$63,700

Median Earnings

$1,336

Median Rent

$462,900

Median Home Value

Market

Vacancy Rate% for Industrial in Midwest region

4.4% 2019

4.9% 2020

3.6% 2021

3.1% 2022

4.6% 2023

5% 2024

4.9% 2025

Questions? Ask Rey

Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.

What type of property is this? Where is this flex space located? What is the asking price? Find similar properties What are key features of this property?

Similar For Sale Nearby

Flex Space with 18-Foot Clear Height

5-811 S Division St, Waunakee, WI 53597

$260,000

1,163 SF

View details

Flex Space with Eighteen-Foot Clear Height

11-811 S Division St, Waunakee, WI 53597

$260,000

1,163 SF

View details

Flex Space with 18-Foot Clear Height

811 S Division, Waunakee, WI 53597

$260,000

1,163 SF

View details

16-Unit Flex Space Development

4-811 S Division St, Waunakee, WI 53597

$260,000

1,163 SF

View details

Flex Condo Units with Overhead Doors

9-811 S Division St, Waunakee, WI 53597

$260,000

1,163 SF

View details

High-Clearance Flex Space

6-811 S Division St, Waunakee, WI 53597

$260,000

1,163 SF

View details

Two-Level Mixed-Use Property

107 Baker Street, Waunakee, WI 53597

$1,500,000

View details

KinderCare Day Care Center

1100 Connery Cove, Waunakee, WI 53597

$3,950,000

10,782 SF

View details

Frequently Asked Questions

What type of property is this?

Flex space - Each unit includes a private bathroom, overhead garage door, and separate service door.

Where is this flex space located?

The property is located at 12-811 S Division St Waunakee, WI.

What is the asking price?

The asking price for this property is $260,000.

What are key features of this property?

This property features: Planned 16‑unit commercial condo development; ground breaking projected for Spring 2027; Individual units measure 1,163 sq ft, with dimensions of 25'x46.5'; 18' clear height