22270 Kelly Rd, Eastpointe, MI 48021
10-unit apartment building in Eastpointe, MI, 100% occupied.
- Added:
- Apr 21, 2026
- Days on Market:
- 53
- Last Refresh:
- Apr 21 at 1:07 am
Property Features for 22270 Kelly Rd
General Information
- Standard status
- Active
- Size
- 6,000 SF
- Property subtype
- Investment
Building Details
- Year Built
- 1967
Listing agent Brady Williams (360) 989-5395
Listing office (360) 989-5395
Listing date Apr 21, 2026
Source Elliman
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 Brady Williams
HighLights
- 100% Occupied: Provides immediate and consistent rental income
- Stabilized 10‑Unit Apartment Building offers a manageable investment
- Grosses +$10,000 Per Month demonstrating strong monthly revenue
- Annual Gross Potential Rent of $120,120 highlights significant yearly income potential
- One Parking Space Per Unit: Provides a valuable amenity for residents
- One Bedroom, One Bath Units appeals to a specific renter demographic
Overview
Local Financial Insights For Apartment 5plus
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 | $110.2k | $18.36 |
| − Vacancy | −$7.7k | −$1.29 |
| EGI | $102.4k | $17.07 |
| − OpEx | −$46.1k | −$7.68 |
| NOI | $56.3k | $9.39 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Eastpointe
- County
- Macomb
- State
- Michigan
- Longitude
- -82.928565
- Latitude
- 42.462587