Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    400 Passaic Ave East Newark, NJ 07029

    Property Lookup

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

    400 Passaic Ave East Newark, NJ 07029

    View on Map
    • Commercial real estate
    • 0.91 lot acres
    Off-Market
    Property ID
    US59-1203712
    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

    • St. George Harrison / Real Estate Agency
    • FedEx Drop Box / Postal Service / Courier Service

    Property Details for 400 Passaic Ave

    Year built
    2013
    Lot size
    0.91 lot acres
    Property type
    Commercial real estate

    Description

    This exceptional 60-unit apartment building in East Newark, NJ, presents a compelling investment opportunity. Built in 2013, the four-story property boasts a 0.91-acre lot and features 1 and 2-bedroom residences with high-end finishes including cedarstone countertops and hardwood floors. Amenities include a fitness center, landscaped courtyard, and elegant lounge. Currently 100% occupied, the property offers significant upside potential with a $600+/month rent increase possibility and no rent control. The strong NOI of $1,114,090 (with a pro-forma NOI of $1,522,288) yields a 5.06% cap rate (pro-forma 6.92%). Conveniently located near the Harrison PATH station, providing quick access to NYC via train, the property is also close to major employers and amenities. The asking price is $22,000,000, representing a price per unit of $366,667. A 3.16% fixed-interest-rate assumable debt is available. This is a rare opportunity to acquire a high-performing multifamily asset in a thriving New Jersey market.

    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
    East Newark
    County
    Hudson
    State
    New Jersey
    Longitude
    -74.1640384
    Latitude
    40.7500308

    Comparable in this City

    • $2,150,000
      0.06 Acres

      Renovated Mixed-Use Investment Property

      Fully leased, renovated mixed-use property with immediate upside potential.
      743 Harrison Ave, Harrison, NJ 07029
      View Details
    • $1,095,000
      1,037 SF

      Harrison Town Multi-Family Home

      Two-story, two-unit home with five beds and five baths.
      28 Davis St, Harrison, NJ 07029
      View Details
    • New
      $945,000
      4,418 SF

      Harrison Town Mixed-Use Property

      Renovated mixed-use property near PATH station in Harrison Town.
      234 Harrison Ave, Harrison, NJ 07029
      View Details
    • $119,900
      750 SF

      Established Deli and Grocery Store

      Well-established deli and grocery store with imported goods.
      101 Hamilton St, Harrison, NJ 07029
      View Details
    • Contact for pricing
      3,367 SF

      Restaurant on 0.73 Acres

      3,367 SF restaurant on 0.73 acres for sale.
      751 Harrison Ave, Harrison, NJ 07029
      View Details
    • $850,000
      1,701 SF

      Freestanding Commercial Building with Drive-Thru

      High-visibility corner lot suitable for various commercial uses.
      349 John St, Harrison, NJ 07029
      View Details

    Similar Nearby for Sale

    • $2,150,000
      0.06 Acres

      Renovated Mixed-Use Investment Property

      Fully leased, renovated mixed-use property with immediate upside potential.
      743 Harrison Ave, Harrison, NJ 07029
      View Details
    • $1,095,000
      1,037 SF

      Harrison Town Multi-Family Home

      Two-story, two-unit home with five beds and five baths.
      28 Davis St, Harrison, NJ 07029
      View Details
    • New
      $945,000
      4,418 SF

      Harrison Town Mixed-Use Property

      Renovated mixed-use property near PATH station in Harrison Town.
      234 Harrison Ave, Harrison, NJ 07029
      View Details
    • $119,900
      750 SF

      Established Deli and Grocery Store

      Well-established deli and grocery store with imported goods.
      101 Hamilton St, Harrison, NJ 07029
      View Details
    • Contact for pricing
      3,367 SF

      Restaurant on 0.73 Acres

      3,367 SF restaurant on 0.73 acres for sale.
      751 Harrison Ave, Harrison, NJ 07029
      View Details
    • $850,000
      1,701 SF

      Freestanding Commercial Building with Drive-Thru

      High-visibility corner lot suitable for various commercial uses.
      349 John St, Harrison, NJ 07029
      View Details

    Similar Nearby for Lease

    • $2,650 /Mo

      Spacious Harrison Unit with Den

      3-bedroom, 1-bath unit with den near Harrison PATH station.
      319 William St, Harrison, NJ 07029
      View Details
    • $2,300 /Mo

      Spacious Apartment Near Harrison PATH

      Bright 3-bedroom apartment near Harrison PATH station.
      619 Sussex St, Harrison, NJ 07029
      View Details
    • $2,000 /Mo

      Renovated Corner Storefront with Parking

      High-visibility, newly renovated storefront near transportation and universities.
      101 N 3Rd St, Harrison, NJ 07029
      View Details
    • Contact for pricing
      1,200 SF

      Retail Space in Harrison Center

      1,200 SF retail space near PATH station and Route 280.
      400 Bergen St, Harrison, NJ 07029
      View Details
    • $2,500 /Mo

      Renovated Corner Storefront with Basement

      Renovated storefront with basement near transportation and universities.
      101 N 3Rd St, Harrison, NJ 07029
      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.
    400 Passaic Ave
    East Newark, NJ 07029
    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

    400 Passaic Ave, East Newark, NJ, 07029

    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!