Three-Unit NNN Restaurant
For Sale
$1,395,000
382 Thames Street, Bristol, RI 02809
Commercial/Business,Commercial Sale, Bristol, RI
Property Size8,514 SF
Lot Size0.33 Acres
Price / SF$163.85
Days on Market902
Property Features for 382 Thames Street
General Information
Property type
Commercial Sale
Property subtype
Other
Zoning
W
Parking
10
Interior features
Ceiling Height (9 to 12 Ft)
Subdivision
Downtown Bristol
Lot features
Sidewalks, Downtown, Free Standing
View
Water
Standard status
Active
Size
8,514 SF
Lot size
0.33 Acres
Taxes and HOA fees
Tax Year
2025
Tax Annual Amount
16197
Utilities
Heating system
Central
Cooling system
Central Air
Building Details
Year built
1900
Floors in Building
1
Number of units
4
Building materials
Masonry
Listing Agency:
Keller Williams Coastal · Keller Williams Realty
(401) 845-9200
Listed By:
The Chris Woodard Team
(401) 640-3481
Added: Mar 11, 2024
Changed: Aug 19
Last Checked: Aug 29 at 3:06PM
MLS# 1353745
Copyright © 2026 State Wide MLS of Rhode Island, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This freestanding masonry property contains three separate units, including two restaurant spaces occupied under long-term NNN leases. The remaining warehouse-style unit is occupied by the owner and includes over 2,500 square feet. Each unit has separate utilities, and the building provides off-street parking. Central heating and air conditioning serve the property, which was built in 1900 and includes ceiling heights ranging from 9 to 12 feet.
The property is positioned in Bristol’s Waterfront District at 382 Thames Street, directly across from Bristol Harbor, 80 high end condominiums, the East Bay bike path, and Independence Park. The site has over 115 feet of frontage and can be accessed by car, bicycle, or on foot. The Bristol Harbor Inn Hotel and Event Center and downtown attractions are within walking distance.
The property is positioned in Bristol’s Waterfront District at 382 Thames Street, directly across from Bristol Harbor, 80 high end condominiums, the East Bay bike path, and Independence Park. The site has over 115 feet of frontage and can be accessed by car, bicycle, or on foot. The Bristol Harbor Inn Hotel and Event Center and downtown attractions are within walking distance.
Key Highlights
- Three separate units, including two restaurant spaces with long‑term NNN leases
- Owner‑occupied warehouse‑style unit with over 2,500 square feet
- Over 115 feet of frontage across from Bristol Harbor
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
$93,877
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
6.73%
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%
$1,877,540
$1.9M
Cap Rate 7%
$1,341,100
$1.3M
Cap Rate 9%
$1,043,078
$1.0M
Market Conditions
NOI Build-Up for 8,514 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
$117.5K $13.80/SF
− Vacancy
−$7.0K −$0.83/SF
EGI
$110.4K $12.97/SF
− OpEx
−$16.6K −$1.95/SF
NOI
$93.9K $11.03/SF
Area
Bristol County, RI
Vacancy
6.00%
Lease Rate
$13.80 /SF/Yr
Expense Ratio
15.00%
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%
$1,877,540
Cap Rate 7%
$1,341,100
Cap Rate 9%
$1,043,078
Alternative Uses
Best Use
Specialty Retail
$2.16M
$1.89M – $2.52M
NOI $151,114 @ 7.0% cap · market cap 10.83%
Second Best
Warehouse
$1.34M
$1.17M – $1.56M
NOI $93,877 @ 7.0% cap · market cap 6.73%
Theoretical Best
Office A
$2.85M
$2.49M – $3.32M
NOI $199,388 @ 7.0% cap · market cap 14.29%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Lease Details
Multi-tenant
Tenancy
Yes
Paved road access
Yes
Utilities to site
Location Intelligence
Trade Area within ½ mile
643
Businesses Nearby
Explore this area
Business Placement
Demographics for 02809, RI
22,493
Population
9,670
Households
2.3
Avg Household Size
44
Median Age
46%
College-Educated
92%
High-School Grad
9.8 sq mi
ZIP Area
2,295
Density / Sq Mi
$96,005
Median Household Income
$41,266
Median Earnings
$1,352
Median Rent
$447,500
Median Home Value
Market
Vacancy Rate% for Industrial in Northeast 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?
NNN property - Freestanding masonry building combines restaurant occupancy with a warehouse-style unit and separate utilities.
Where is this nnn property located?
The property is located at 382 Thames Street Bristol, RI.
What is the asking price?
The asking price for this property is $1,395,000.
What are key features of this property?
This property features: Three separate units, including two restaurant spaces with long‑term NNN leases; Owner‑occupied warehouse‑style unit with over 2,500 square feet; Over 115 feet of frontage across from Bristol Harbor
