Self Storage Site in Hooksett  NH for sale

Approved site in Hooksett, NH for 419 climate controled units on 3.6 acres. Site on DW Highway US Rte 3. Busy location next to Granite Hills Condos. Engineering complete w/DOT permits. Priced to sell immeadiatly at $419,900. Call Ron Fredette at 603-836-2740. Positive cash flow opportunity!



Estimated cash flow analysis & construction cost worksheet      
                   
Building One   Rates Income Income V&C loss total      
Mini Storage # units non climate monthly yearly 20% income est exp NOI  
5x5 16  $            35  $         560  $        6,720  $        1,344  $      5,376      
5x10 84  $            50  $      4,200  $      50,400  $      10,080  $     40,320      
10x5 26  $            50  $      1,300  $      15,600  $        3,120  $     12,480      
10x10 30  $            99  $      2,970  $      35,640  $        7,128  $     28,512      
10x15 28  $          120  $      3,360  $      40,320  $        8,064  $     32,256      
10x20 14  $          145  $      2,030  $      24,360  $        4,872  $     19,488      
10x30 18  $          200  $      3,600  $      43,200  $        8,640  $     34,560      
  216    $     18,020  $     216,240  $      43,248  $   172,992  $ 50,000  $   122,992  
                   
Building One Construction Costs       Expenses          
land    $    420,000   Management  $      30,000        
building const    $    340,000   Taxes  $      10,000        
extras    $    100,000   Utilities  $        5,000        
site prep    $      50,000   misc  $        5,000        
total    $    910,000   total  $      50,000        
                   
                   
Recap:                  
Income  $     172,992                
expenses  $      50,000                
NOI  $     122,992                
Cap Rate 10%                
Value Bld 1  $  1,229,920                
future bldg 2  $     210,000                
est future value  $  1,439,920                
                   
                   
Notes: Rates of climate controlled are usually higher than non-climate controlled rates.      
  Future value of land Building 2 estimated at 1/2 acquisition costs.        
  All values are estimated. This worksheet is provided for informational purposes only.       
  Customer/Client is advised to make their own decision based upon their own study and not rely upon this worksheet.
                   

Contact Agent

Set up a Showing

More about Self Storage



Market Statistics

Featured Property

  • Lot 2 Horse Corner Rd Road
    Chichester, NH
    $169,900
  • 51 Margate Drive
    Auburn, NH
    $349,900
    3 beds | 2 baths
  • 118 Public Street
    Manchester, NH
    $300,000
    3 beds | 2 baths
  • 53 Burnsen Avenue
    Manchester, NH
    $330,000
    3 beds | 2 baths
  • 83 Warren Street
    Concord, NH
    $725,000
    4 beds | 2 baths
  • 82 Currier Road
    Concord, NH
    $1,150,000
    5 beds | 3 baths
  • 201 Irwin Drive
    Manchester, NH
    $154,500
    2 beds | 1 baths
  • 7 Lisa Lane
    Concord, NH
    $519,900
    5 beds | 4 baths
  • 677 N Kearsarge Mountain Road
    Warner, NH
    $77,700
  • 2 Lisa Lane
    Concord, NH
    $498,500
    5 beds | 3 baths
  • 99-3 North State Street Unit 3
    Concord, NH
    $1,775
    2 beds | 1 baths
  • 7 Lisa Lane
    Concord, NH
    $399,900
    4 beds | 2 baths
  • 404-406 North State Street
    Concord, NH
    $309,000
    7 beds | 4 baths
  • 95 Centre Street
    Concord, NH
    $349,900
    3 beds | 1 baths
  • 14 Clement Road
    Hudson, NH
    $0
  • 32 Manchester Road
    Auburn, NH
    $549,000
  • 800 Turnpike Road UNIT 7
    New Ipswich, NH
    $0
  • 800 Turnpike Road UNIT 4
    New Ipswich, NH
    $0
  • 1217 Elm Street
    Manchester, NH
    $695,000
  • 179 S Willow Street
    Manchester, NH
    $0
  • 45 Chenell Drive
    Concord, NH
    $2,800,000
  • 45 Chenell Drive
    Concord, NH
    $0
  • 268 Calef Highway
    Epping, NH
    $1,800,000
  • 98 NH 101 Route
    Amherst, NH
    $1,695,000
  • 212 Pembroke Road
    Concord, NH
    $0
  • 193 Pembroke Road
    Concord, NH
    $1,200,000
  • 181 Highland Street
    Rochester, NH
    $299,000
  • 563 Route 106 Highway
    Loudon, NH
    $1,350,000
  • 181 Highland Street
    Rochester, NH
    $299,000
  • 11 Eastman Street
    Concord, NH
    $599,000
  • 800 Turnpike Road UNIT 3
    New Ipswich, NH
    $0
  • 14 Clement Road
    Hudson, NH
    $0
  • 24 Depot Street
    Manchester, NH
    $0
  • 37 Freetown Road
    Raymond, NH
    $0
  • 32 Executive Drive
    Hudson, NH
    $0
  • 503 Maple Street
    Manchester, NH
    $299,900
  • 163 Water Street
    Exeter, NH
    $359,000
  • 136 Lafayette Road
    North Hampton, NH
    $1,700,000
  • 1467 Elm Street
    Manchester, NH
    $449,000
  • 8 Industrial Park Drive 13
    Hooksett, NH
    $189,900
  • 465 Beacon Street
    Manchester, NH
    $299,500
    4 beds | 3 baths
  • 71 Buttonwood Drive
    Auburn, NH
    $300,000
    3 beds | 2 baths
  • 82 Fillmore Boulevard
    Rochester, NH
    $274,900
    3 beds | 2 baths
  • 526 Black Brook Road
    Goffstown, NH
    $289,900
    3 beds | 2 baths
  • 128 Ashworth Avenue 201
    Hampton, NH
    $286,900
    1 beds | 1 baths
  • 22 Gaita Drive
    Derry, NH
    $329,900
    3 beds | 1 baths