Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    119 35Th Ave Hattiesburg, MS 39401
    Back to Search
    Property profile & analytics

    119 35Th Ave, Hattiesburg, MS 39401

    View on Map
    • Dormitories
    • 1.65 lot acres
    Off-Market
    Property ID
    US50-0628320
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Campus Cottages / Apartment Building
    • USM Parking Place / Parking Lot & Garage

    Property Details for 119 35Th Ave

    Year built
    1968
    Lot size
    1.65 lot acres
    Property type
    Dormitories
    Property subtype
    Student housing
    APN
    2-028L-07-190.00

    Description

    This 44-unit apartment building, known as Campus Cottages, presents a compelling value-add investment opportunity in Hattiesburg, Mississippi. Located in a thriving Opportunity Zone and situated just three blocks from the University of Southern Mississippi's main campus, this Class B property boasts strong potential for increased rental income due to below-market rents. The property, built in 1968 and recently renovated in 2024, features 20 updated units, newly paved and striped parking, and recently added on-site laundry facilities (3 washers and 3 dryers). Solar window screens have been installed on all front-facing units to enhance energy efficiency. The 1.65-acre lot (APN 2-028L-07-190.00) is zoned R-3. The property's strategic location offers convenient access to the University's 14,606 students and nearly 900 staff, as well as Forrest General Hospital, a major employer in the area. Its proximity to I-59 (Exit 65A) and a variety of national retailers and restaurants further enhances its appeal. The property currently generates a NOI of $219,274, resulting in a 6.14% cap rate, and is offered at an asking price of $3,700,000. This is a rare chance to acquire a well-positioned multifamily asset with significant upside potential in a rapidly growing market. The property is currently for sale by owner.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Hattiesburg
    County
    Forrest
    State
    Mississippi
    Longitude
    -89.3417226
    Latitude
    31.3257437

    Comparable in this City

    • Contact for pricing

      Historic Hattiesburg Redevelopment Opportunity

      97,000 SF historic building in growing downtown district.
      316 Forrest St, Hattiesburg, MS 39401
      View Details
    • $5,200,000

      Hattiesburg Apartments Near Universities

      Comfortable apartments near universities, shopping, dining, and entertainment.
      22 Central School Rd, Hattiesburg, MS 39401
      View Details
    • $5,200,000

      Hattiesburg Apartments: Comfort and Convenience

      Apartment community with one- to three-bedroom units and on-site amenities.
      22 Central School Rd, Hattiesburg, MS 39401
      View Details
    • Contact for pricing

      Student Housing Near USM Campus

      Purpose-built student housing community near the University of Southern Mississippi.
      219 Ivy Row Cir, Hattiesburg, MS 39401
      View Details
    • Contact for pricing

      Hattiesburg Multifamily Property For Sale

      Multifamily property available for purchase in Hattiesburg, Mississippi.
      220 S 13Th Ave, Hattiesburg, MS 39401
      View Details
    • Contact for pricing
      4,665 SF

      Renovated Mixed-Use Building on Hardy

      Fully occupied, renovated mixed-use building with office and Airbnb units.
      2018 Hardy St, Hattiesburg, MS 39401
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Historic Hattiesburg Redevelopment Opportunity

      97,000 SF historic building in growing downtown district.
      316 Forrest St, Hattiesburg, MS 39401
      View Details
    • $5,200,000

      Hattiesburg Apartments Near Universities

      Comfortable apartments near universities, shopping, dining, and entertainment.
      22 Central School Rd, Hattiesburg, MS 39401
      View Details
    • $5,200,000

      Hattiesburg Apartments: Comfort and Convenience

      Apartment community with one- to three-bedroom units and on-site amenities.
      22 Central School Rd, Hattiesburg, MS 39401
      View Details
    • Contact for pricing

      Student Housing Near USM Campus

      Purpose-built student housing community near the University of Southern Mississippi.
      219 Ivy Row Cir, Hattiesburg, MS 39401
      View Details
    • Contact for pricing

      Hattiesburg Multifamily Property For Sale

      Multifamily property available for purchase in Hattiesburg, Mississippi.
      220 S 13Th Ave, Hattiesburg, MS 39401
      View Details
    • Contact for pricing
      4,665 SF

      Renovated Mixed-Use Building on Hardy

      Fully occupied, renovated mixed-use building with office and Airbnb units.
      2018 Hardy St, Hattiesburg, MS 39401
      View Details

    Similar Nearby for Lease

    • $23 SF/Yr

      Upscale Mixed-Use Development For Rent

      Mixed-use development with dining, retail, and residential spaces.
      3002 Hardy St, Hattiesburg, MS 39401
      View Details
    • Contact for pricing

      Downtown Hattiesburg Executive Office Space

      Classy, third-floor office with downtown views available for rent.
      623 Main St, Hattiesburg, MS 39401
      View Details
    • $23 SF/Yr

      Upscale Mixed-Use Development

      Mixed-use development with dining, retail, and residential components.
      3002 Hardy St, Hattiesburg, MS 39401
      View Details
    • Contact for pricing
      48,000 SF

      Hattiesburg Warehouse with Dock Doors

      48,000 SF warehouse on 7.11 acres for lease.
      1744 Evelyn Gandy Pkwy, Hattiesburg, MS 39401
      View Details
    • Contact for pricing
      2,430 SF

      Hattiesburg Retail/Restaurant Space Available

      Retail or restaurant space available, former drive-in area.
      104 S 30Th Ave, Hattiesburg, MS 39401
      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.
    119 35Th Ave
    Hattiesburg, MS 39401
    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

    Thank You for Inquiry
    119 35Th Ave, Hattiesburg, MS, 39401
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!