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
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    127 Hawkins St Derby, CT 06418

    • Commercial real estate
    • 2,101 SF
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US15-1270709
    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 127 Hawkins St

    Year built
    1904
    Property size
    2,101 SF
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity presents a two-unit apartment building located at 127 Hawkins Street in Derby, Connecticut, 06418. Built in 1904 and renovated in 2022, this property boasts a total of 2,101 square feet of net rentable space, currently achieving 100% occupancy as of September 3rd, 2024. The building features a spacious three-bedroom unit and a cozy two-bedroom unit, each with separate meters for utilities. The property offers a current Net Operating Income (NOI) of $22,078, translating to a 6.49% capitalization rate. However, a pro-forma analysis projects a significant increase in NOI to $34,078, resulting in a compelling 10.02% pro-forma cap rate. This value-add opportunity is priced at $340,000, or $170,000 per unit, and presents a strong price per square foot of $161.83. The property is zoned R-5 and benefits from its location in a revitalizing downtown area, close to Milford, Bridgeport, and New Haven. Additional features include forced hot air heating, newer appliances, and a spacious backyard. This turn-key property offers immediate rental income and substantial long-term growth potential in a thriving community. The property's strong current performance and significant upside potential make it an attractive investment for discerning buyers.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Derby
    County
    New Haven
    State
    Connecticut
    Longitude
    -73.091668136003
    Latitude
    41.327253927976

    Comparable in this City

    • $1,150,000

      Derby Mixed-Use Investment Opportunity

      Income-producing property with residential and commercial units in Derby, CT.
      63 Derby Ave, Derby, CT 06418
      View Details
    • $499,000

      Well-Maintained Two-Family Home on Acre

      Meticulously maintained two-family home on a one-acre lot.
      111 High St, Derby, CT 06418
      View Details
    • $489,900

      Duplex with Tenant Income Potential

      Two-unit duplex ideal for owner-occupancy with rental income.
      28 Mclaughlin Ter, Derby, CT 06418
      View Details
    • $579,990

      Hawthorne Avenue Multifamily Property

      Multifamily property available for sale.
      154 Hawthorne Ave, Derby, CT 06418
      View Details
    • $580,000
      3,027 SF

      Well-Maintained 3-Family Investment Property

      Solid investment property with strong rental income and long-term tenants.
      226 Seymour Ave, Derby, CT 06418
      View Details
    • $550,000

      Well-Kept Two-Family Home

      Updated two-family home with river views and convenient amenities.
      105 Camptown Ave, Derby, CT 06418
      View Details

    Similar Nearby for Sale

    • $1,150,000

      Derby Mixed-Use Investment Opportunity

      Income-producing property with residential and commercial units in Derby, CT.
      63 Derby Ave, Derby, CT 06418
      View Details
    • $499,000

      Well-Maintained Two-Family Home on Acre

      Meticulously maintained two-family home on a one-acre lot.
      111 High St, Derby, CT 06418
      View Details
    • $489,900

      Duplex with Tenant Income Potential

      Two-unit duplex ideal for owner-occupancy with rental income.
      28 Mclaughlin Ter, Derby, CT 06418
      View Details
    • $579,990

      Hawthorne Avenue Multifamily Property

      Multifamily property available for sale.
      154 Hawthorne Ave, Derby, CT 06418
      View Details
    • $550,000

      Well-Kept Two-Family Home

      Updated two-family home with river views and convenient amenities.
      105 Camptown Ave, Derby, CT 06418
      View Details
    • $359,900

      Updated Duplex with Expansion Potential

      Updated duplex with original features and expansion possibilities.
      29 8Th St, Derby, CT 06418
      View Details

    Similar Nearby for Lease

    • $3,450 /Mo

      Spacious Remodeled Townhouse-Style Half Duplex

      Recently remodeled 5-6 bedroom half duplex for rent in Derby.
      22 Hawthorne Ave, Derby, CT 06418
      View Details
    • $1,700 /Mo

      Clean 2 Bedroom Apartment

      Bright, clean 2-bedroom apartment available for rent now.
      49 6Th St, Derby, CT 06418
      View Details
    • $1,600 /Mo

      Updated Apartment with Sunporch

      Move-in ready 1-bedroom apartment with sunporch and modern updates.
      59 High St, Derby, CT 06418
      View Details
    • $1,350 /Mo

      Cozy One-Bedroom Apartment Available

      One-bedroom apartment near shops, dining, and public transit.
      47 Gilbert St, Derby, CT 06418
      View Details
    • $1,600 /Mo

      Renovated Townhouse Style Two Bedroom

      Recently renovated 2-bedroom, 1-bath townhouse with new appliances and flooring.
      115 Roosevelt Dr, Derby, CT 06418
      View Details
    • $2,200 /Mo

      Well-Maintained Duplex with Private Deck

      Functional duplex with eat-in kitchen, deck, and central air.
      4 Trumbull St, Derby, CT 06418
      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.
    127 Hawkins St
    Derby, CT 06418
    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.