Medical Office Suite with
For Sale
$119,000
25650 Kelly Road, Roseville, MI 48066
Well-maintained office suite with reception area, four offices, two bathrooms, and on-site kitchen area.
Property Size1,525 SF
Days on Market38
Property Features for 25650 Kelly Road
General Information
Standard status
Active
Size
1,525 SF
Property subtype
Commercial
Taxes and HOA fees
Annual Taxes
$5,025
Building Details
Building Size
1,525 SF
Year Built
1985
Listing Agency:
Sine & Monaghan LLC
(313) 377-8388
Listed By:
Jeanne Lizza Liddane · License #6501426905
(313) 377-8388
Source:
Carolbollo
Added: Jul 17
Changed: Aug 8
Last Checked: Aug 22 at 1:06PM
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 Sine & Monaghan LLC
Investment Insights
Based on property information with market context.
This well-maintained medical office suite offers 1,525 square feet of prepared space for professional use. The layout includes a reception area and waiting room, four offices, a kitchen area, and two bathrooms, along with ample storage throughout.
The property is located near major freeways I-94 and I-696, providing convenient regional access.
A $381 per month maintenance fee is noted, which includes common area, cleaning, snow removal, and landscaping. The hot water heater is reported as one year old.
The property is located near major freeways I-94 and I-696, providing convenient regional access.
A $381 per month maintenance fee is noted, which includes common area, cleaning, snow removal, and landscaping. The hot water heater is reported as one year old.
Key Highlights
- Well‑maintained 1,525 SF office suite in a 1985 building
- Reception/waiting area plus four offices, including three offices with sinks
- Two bathrooms and an on‑site kitchen area
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$5,250
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
4.41%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$105,000
$105.0K
Cap Rate 7%
$75,000
$75.0K
Cap Rate 9%
$58,333
$58.3K
Market Conditions
NOI Build-Up for 1,525 SF
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.
Gross rent
$9.2K $6.00/SF
− Vacancy
−$2.2K −$1.41/SF
EGI
$7.0K $4.59/SF
− OpEx
−$1.7K −$1.15/SF
NOI
$5.2K $3.44/SF
Area
Macomb County, MI
Vacancy
23.50%
Lease Rate
$6.00 /SF/Yr
Expense Ratio
25.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$105,000
Cap Rate 7%
$75,000
Cap Rate 9%
$58,333
Alternative Uses
Best Use
Healthcare Medical
$228.4K
$199.9K – $266.5K
NOI $15,988 @ 7.0% cap · market cap 13.44%
Second Best
Office B
$75.0K
$65.6K – $87.5K
NOI $5,250 @ 7.0% cap · market cap 4.41%
Theoretical Best
Specialty Retail
$285.5K
$249.8K – $333.1K
NOI $19,985 @ 7.0% cap · market cap 16.79%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
742
Businesses Nearby
Under-served
Demand for This Use
Explore this area
Business Placement
Demographics for 48066, MI
47,789
Population
22,116
Households
2.2
Avg Household Size
39
Median Age
15%
College-Educated
90%
High-School Grad
9.9 sq mi
ZIP Area
4,827
Density / Sq Mi
$61,222
Median Household Income
$38,978
Median Earnings
$1,175
Median Rent
$142,700
Median Home Value
Market
Vacancy Rate% for Office in Midwest region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Medical Office Space - Well-maintained office suite with reception area, four offices, two bathrooms, and on-site kitchen area.
Where is this medical office space located?
The property is located at 25650 Kelly Road Roseville, MI.
What is the asking price?
The asking price for this property is $119,000.
What are key features of this property?
This property features: Well‑maintained 1,525 SF office suite in a 1985 building; Reception/waiting area plus four offices, including three offices with sinks; Two bathrooms and an on‑site kitchen area
