Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Property profile & analytics

    774-776 Main St, Unit 776 Phillipsburg, NJ 08865-3324

    • Commercial real estate
    • 4,748 SF
    • 0.24 lot acres
    OFF-MARKET
    Last Sale
    Aug 25, 2023
    $600,000
    Value Estimations
    $625,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US59-1162610
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Commercial real estate

    Property Details for 774-776 Main St

    Year built
    1900
    Construction
    FRAME
    Lot size
    0.24 lot acres
    Property size
    4,748 SF
    Zone code
    B-2
    Property type
    Commercial real estate
    APN
    19 02505-0000-00024
    APU
    1902505000000024

    Description

    Exceptional investment opportunity in Phillipsburg, NJ, this multifamily property offers significant value-add potential. The property consists of two buildings, totaling five units currently at 100% occupancy, generating a strong net operating income (NOI) of $80,000, with a pro-forma NOI of $92,000. The asking price is $869,900, representing a 9.20% cap rate and a pro-forma cap rate of 10.58%. Built in 1900 and extensively renovated in 2023, the property features a three-car garage and benefits from a B-2 zoning designation. Recent renovations include full cosmetic rehabs in several units, new electrical work, attic conversions, new windows, new water heaters, repaired fascia, a new sewer line, new water lines, and serviced boilers. Individual water meters have been installed for each unit. The property includes a recently renovated four-bedroom unit with a finished attic that could be converted into a fifth bedroom. Tenants are responsible for their own utilities, minimizing landlord responsibilities. The property sits on a spacious lot and is situated on South Main Street in Phillipsburg, Warren County, New Jersey, zip code 08865. Annual property taxes are $13,200, and annual insurance is $5,500. The current monthly gross rent is $8,225 ($7,825 from units + $400 from garages), translating to an annual gross income of $98,700. With potential for rent increases to market rates, this property presents a compelling opportunity for investors seeking strong cash flow and appreciation. The property has been recently appraised at $1,050,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $630,000
      ML approach
      $565,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $395,000
      Market price range: $396k - $1.11M
      AI Estimate
      $398,000
      Market price range: $399k - $854k

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Phillipsburg
    County
    Warren
    State
    New Jersey
    Longitude
    -75.1789
    Latitude
    40.6811
    CBSA code
    10900
    CBSA name
    ALLENTOWN-BETHLEHEM-EASTON, PA-NJ METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2022
    $11,249
    $41,500
    $229,700
    $271,200
    -
    $41,500
    $229,700
    $271,200

    Comparable in this City

    • Value Estimation by Request

      90-92 Fairview Ave

      COMMERCIAL (GENERAL)
      90-92 Fairview Ave, Phillipsburg, NJ 08865
      View Details
    • Value Estimation by Request

      Limekiln Rd

      COMMERCIAL (GENERAL)
      Limekiln Rd, Phillipsburg, NJ 08865
      View Details
    • Value Estimation
      $435,000
      1.19 Acres

      641 Memorial Pkwy

      COMMERCIAL (GENERAL) • 1.19 Acres
      641 Memorial Pkwy, Phillipsburg, NJ 08865-1645
      View Details
    • Value Estimation by Request
      1.70 Acres

      332 Riv Rd

      COMMERCIAL (GENERAL) • 1.70 Acres
      332 Riv Rd, Phillipsburg, NJ 08865
      View Details
    • Value Estimation by Request

      Strykers Rd

      COMMERCIAL (GENERAL)
      Strykers Rd, Phillipsburg, NJ 08865
      View Details
    • Value Estimation by Request

      1193 Rte

      Retail properties
      1193 Rte, Phillipsburg, NJ 08865
      View Details

    Similar Nearby for Sale

    • $199,000
      2,050 SF

      and has been renovated in 2024. Office 904 is vacated and ready for the next owner or tenant. Lots of parking space and easy to get to.""""}"""

      Prime Phillipsburg Office Duo
      903-904 Coventry Dr, Phillipsburg, NJ 08865
      View Details
    • $1,400,000
      50.00 Acres

      Prime Phillipsburg Redevelopment Site

      50-Acre Hotel/Office Complex, $1.4M
      602 Liberty Blvd, Phillipsburg, NJ 08865
      View Details
    • $1,400,000
      1,458 SF

      Phillipsburg Commercial Property Investment

      High-potential, two-use commercial lot.
      602 Liberty Blvd, Phillipsburg, NJ 08865
      View Details
    • $275,000
      0.30 Acres

      Prime Phillipsburg Storefront

      1,000 SF Retail Space, 0.3-Acre Lot
      1625 Springtown Rd, Phillipsburg, NJ 08865
      View Details
    • $225,000
      4.46 Acres

      Prime Lopatcong Commercial Land

      4.46 Acres, $225,000, NJ
      0 Rowe Ln, Phillipsburg, NJ 08865
      View Details
    • $795,000
      0.63 Acres

      Phillipsburg Commercial Property Investment

      .63-Acre Site, 7,000 SF, 3 Buildings
      309 Main St, Phillipsburg, NJ 08865
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      537,410 SF

      Pohatcong Plaza Retail Space For Lease

      Prime Phillipsburg Retail, Multiple Units Available
      1250 Us Highway 22, Phillipsburg, NJ 08865
      View Details
    • $1,000 /Mo

      Commercial Space with Multiple Offices

      First-floor commercial space featuring offices, bathrooms, and common area.
      121 S Main St, Phillipsburg, NJ 08865
      View Details
    • Contact for pricing
      32,819 SF

      Retail Space in Power Center

      Retail space available in premier power center with national tenants.
      1202 New Brunswick Ave, Phillipsburg, NJ 08865
      View Details
    • $4,666 /Mo

      Phillipsburg Manufacturing and Warehouse Space

      Light industrial space with office, drive-in bay, and parking.
      175 Broad St, Phillipsburg, NJ 08865
      View Details
    • $1,500 /Mo

      Phillipsburg Commercial Space Inside Fitness

      Commercial space inside Fitness Factory, suitable for medical or active lifestyle.
      1211 New Brunswick Ave, Phillipsburg, NJ 08865
      View Details
    • $599,000

      Phillipsburg Retail/Automotive/Parking Opportunity

      Retail, automotive, and parking spaces available for lease.
      159 Filmore St, Phillipsburg, NJ 08865
      View Details
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    774-776 Main St, Unit 776
    Phillipsburg, NJ 08865-3324
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.