22-26 Waldorf Avenue Bridgeport, CT 06605
Multifamily house with three apartments in Black Rock location.
Property Features for 22-26 Waldorf Avenue
General Information
- Standard status
- Active
- Size
- 3,177 SF
- Property subtype
- Multi-Family / 3 Family
Building Details
- Year Built
- 1912
Listing office RE/MAX Right Choice (203) 257-4219
Listing date May 18, 2026
Source Compass
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 Right Choice
Investment Insights
Based on property information with market context.
Key Highlights
- Multi‑family house with 3 apartments offers income potential.
- 14 total rooms provide ample living space across the units.
- Two‑car garage provides off‑street parking and storage.
Local Financial Insights For Multifamily LT 5
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 | $62.9k | $19.80 |
| − Vacancy | −$4.1k | −$1.29 |
| EGI | $58.8k | $18.51 |
| − OpEx | −$17.6k | −$5.55 |
| NOI | $41.2k | $12.96 |