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

  • 268 Lakeside Drive
    Manchester, NH
    $2,800
    5 beds | 1 baths
  • 7 Ridgewood Drive
    Bow, NH
    $284,900
    3 beds | 2 baths
  • 1465 Hooksett Road 48
    Hooksett, NH
    $164,900
    2 beds | 1 baths
  • 283 Pleasant Street
    Concord, NH
    $245,000
    4 beds | 2 baths
  • 7 Lisa Lane
    Concord, NH
    $525,900
    5 beds | 4 baths
  • 83 Warren Street
    Concord, NH
    $775,000
    4 beds | 2 baths
  • 7 Lisa Lane
    Concord, NH
    $409,900
    4 beds | 2 baths
  • 677 N Kearsarge Mountain Road
    Warner, NH
    $79,900
  • Pinepark Drive 000050
    Barnstead, NH
    $24,900
  • 44 Mountain View Spur Road
    Concord, NH
    $525,000
    5 beds | 3 baths
  • 19 Worthley Hill Road
    Goffstown, NH
    $374,900
    6 beds | 4 baths
  • 57 Pleasant Street
    Goffstown, NH
    $260,000
    4 beds | 2 baths
  • 44 Mountain View Spur Road
    Epsom, NH
    $525,000
  • 20 Cota Road
    Merrimack, NH
    $295,000
    3 beds | 2 baths
  • 17 Glenridge Avenue
    Goffstown, NH
    $155,000
    2 beds | 1 baths
  • 19 Worthley Hill Road
    Goffstown, NH
    $374,900
    6 beds | 2 baths
  • 167 Cameron Street
    Manchester, NH
    $269,000
    4 beds | 2 baths
  • 3-11 Oakwood Lane 11
    Goffstown, NH
    $139,999
    2 beds | 1 baths
  • 563 Route 106
    Loudon, NH
    $1,350,000
  • 181 Highland
    Rochester, NH
    $325,000
  • 163 Water Street
    Exeter, NH
    $369,000
  • 1467 Elm Street
    Manchester, NH
    $499,000
  • 212 Pembroke Road
    Concord, NH
    $0
  • 360 Route 101 Unit 1A
    Bedford, NH
    $0
  • 116 South River Road Building B
    Bedford, NH
    $0
  • 981 Second Street
    Manchester, NH
    $775,000
  • 116 South River Road Unit B: Left Side
    Bedford, NH
    $0
  • 193 Pembroke Road
    Concord, NH
    $1,200,000
  • 448 Chestnut Hill Road
    New Boston, NH
    $599,900
  • 448 Chestnut Hill Road
    New Boston, NH
    $549,900
  • 27 Harvey Road Units 3, 4 & 5
    Bedford, NH
    $0
  • 1217 Elm Street
    Manchester, NH
    $695,000
  • 800 Turnpike Road UNIT 7
    New Ipswich, NH
    $0
  • 800 Turnpike Road UNIT 4
    New Ipswich, NH
    $0
  • 800 Turnpike Road UNIT 3
    New Ipswich, NH
    $0
  • 98 NH 101 Route
    Amherst, NH
    $1,695,000
  • 311 Route 27
    Raymond, NH
    $1,295,000
  • 360 Rte 101 12B
    Bedford, NH
    $0
  • 37 Freetown Road
    Raymond, NH
    $0
  • 181 Highland Street
    Rochester, NH
    $325,000
  • 15 Chester Road
    Auburn, NH
    $349,900
  • 11 Eastman Street
    Concord, NH
    $795,000
  • 1176 Hooksett Road
    Hooksett, NH
    $795,000
  • 47 Birch Street
    Derry, NH
    $259,000
  • 19 Park Avenue Unit B
    Hudson, NH
    $0
  • 27 Harvey Road Unit 2
    Bedford, NH
    $0
  • 27 Harvey Road Unit #1
    Bedford, NH
    $0
  • 58 King Road
    Bedford, NH
    $569,800
    4 beds | 2 baths
  • 10-5 Sunrise Lane Lane 10-5
    Weare, NH
    $349,900
    3 beds | 2 baths
  • 93 Union Street
    Manchester, NH
    $365,000
    9 beds