Back to Search
Mixed-Use Property with Income Potential

32 Main Rd Tiverton, RI 02878

32 Main Rd, Tiverton, RI, 02878
Contact for pricing
For Sale
Claim this Listing
Contact for pricing

Three buildings with 13 rentable units, offering income potential.

Property Size11,841 SF
Price / SF$92.90
AddedJan 24, 2024
Days on Market903
Last RefreshJul 13 at 9:32 am

Property Features for 32 Main Rd

General Information

Standard status
Active
Size
11,841 SF
Property subtype
Retail, Multifamily, Mixed Use, Self Storage

Listing office Castle Keep Realty

Listing date Jan 24, 2024

Source Crexi

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 Castle Keep Realty


Investment Insights

Based on property information with market context.

This property presents a unique opportunity to own a single lot improved with three income-generating buildings. The first building, located at 28-32 Main Rd, is a mixed-use structure featuring four residential units totaling 4,270 square feet and two retail storefront units totaling 1,522 square feet. The second building, at 36 Main Rd, contains one large storefront unit of 2,748 square feet, which could potentially be divided into two separate units. This unit includes a storage room and a bathroom at the rear. Behind the storefront section of this building are two garage units offering 2,457 square feet. The third building, situated at 27 Rock St, comprises three garage units and an office loft area above. Each floor of the 27 Rock St building provides 1,118 square feet. In total, the property includes 13 rentable units, currently grossing $98,280 annually with rents that are below market value. The property size is 11,841 square feet.

Key Highlights

  • Three income‑generating buildings on one lot.
  • Thirteen rentable units provide diverse income streams.
  • Gross annual income of $98,280 with below‑market rents offers revenue growth potential.

Local Financial Insights For Industrial

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 $82.4k $6.96
− Vacancy −$3.7k −$0.31
EGI $78.7k $6.65
− OpEx −$23.6k −$1.99
NOI $55.1k $4.65
11,841 SF · lease $6.96/SF/yr · vacancy 4.50% · expense 30.00%

Alternative Uses

Best Use
Apartment 5plus
$2.51M
$2.20M – $2.93M (±1% cap)
NOI $175,886 @ 7.0% cap · market cap 15.99%
Second Best
Retail
$1.91M
$1.67M – $2.23M (±1% cap)
NOI $133,606 @ 7.0% cap · market cap 12.15%
Theoretical Best
Multifamily LT 5
$2.83M
$2.47M – $3.30M (±1% cap)
NOI $197,771 @ 7.0% cap · market cap 17.98%
Zoning and permitted uses should be independently verified with local authorities.

Property Analytics

Property Profile Location Intelligence

Current Use by Public Records

Storefront properties

Suggested Use

Real Estate Agency Dental Office Law Firm Skin Care Clinic Daycare Center Electrical Service Accounting Firm Pharmacy (Bike/Boat/Book/etc) Store (Bike/Boat/Book/etc) Store

Zoning and permitted uses should be independently verified with local authorities.

FAQs

What type of property is this?
Mixed-use property - Three buildings with 13 rentable units, offering income potential.
Where is this mixed-use property located?
The property is located at 32 Main Rd Tiverton, RI.
What is the asking price?
The asking price for this property is $1,100,000.
What are key features of this property?
This property features: Three income‑generating buildings on one lot.; Thirteen rentable units provide diverse income streams.; Gross annual income of $98,280 with below‑market rents offers revenue growth potential.
Contact an agent
(508) 677-1600 Call to check price and availability
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