Share This Listing

Message

940 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the brokers for more information about this property

Investment Highlights

  • Strong operating performance with 38 of 40 units occupied and both remaining apartments pre-leased
  • Desirable 1989 construction with a balanced unit mix of 20 one-bedroom and 20 two-bedroom
  • Fully renovated interiors, with all 40 apartments renovated within the past three years, including kitchens and bathrooms
  • Favorable tenant-paid utility structure featuring electric baseboard heat and through-wall air conditioning

Executive Summary

Marcus & Millichap is pleased to present Erica Court Apartments, a 40-unit multifamily investment opportunity located at 5900 Erica Court in Dayton, Ohio, within Montgomery County. Constructed in 1989, the two-story garden-style property is positioned in the Northridge corridor of north Dayton, approximately two miles from Interstate 75. The asset features a balanced unit mix of 20 one-bedroom and 20 two-bedroom apartments averaging approximately 700 square feet, along with off-street surface parking. Each apartment is equipped with electric baseboard heat and through-wall air conditioning, with residents responsible for their own electric costs, including heating and cooling.
Erica Court is performing well, with 38 of 40 units occupied and both remaining apartments pre-leased, reflecting strong renter demand and effectively bringing the property to fully leased. Ownership has renovated all 40 apartments within the past three years, including kitchens and bathrooms. Despite the improved condition and strong occupancy, average in-place rents remain approximately $180 below surveyed comparable properties. Target rents of $900 for one-bedroom units and $1,000 for two-bedroom units provide approximately $28,300 in annual loss-to-lease opportunity. The property also benefits from an established utility charge-back program, while the Northridge submarket has recorded no apartment completions from 2021 through the 2027 projection and currently has no market-rate units under construction. With convenient access to Interstate 75, downtown Dayton, Dayton International Airport, and Wright-Patterson Air Force Base, Erica Court is well positioned for continued occupancy and income growth.
Deal vault link with OM, rent roll and T12: https://www.marcusmillichap.com/properties/308559/erica-court

Financial Summary (Actual - 2025) Click Here to Access

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

Financial Summary (Actual - 2025) Click Here to Access

Gross Rental Income (CAD)
Annual $99,999
Annual Per SF $9.99
Other Income (CAD)
Annual $99,999
Annual Per SF $9.99
Vacancy Loss (CAD)
Annual $99,999
Annual Per SF $9.99
Effective Gross Income (CAD)
Annual $99,999
Annual Per SF $9.99
Taxes (CAD)
Annual $99,999
Annual Per SF $9.99
Operating Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Total Expenses (CAD)
Annual $99,999
Annual Per SF $9.99
Net Operating Income (CAD)
Annual $99,999
Annual Per SF $9.99

Property Facts

Price $4,290,400 CAD
Price Per Unit $107,260 CAD
Sale Type Investment
Cap Rate 8.52%
No. Units 40
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 2.00 AC
Building Size 28,000 SF
No. Stories 2
Year Built/Renovated 1989/2023
Zoning Residential

Amenities

Unit Amenities

  • Air Conditioning
  • Refrigerator

Site Amenities

  • Laundry Facilities

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 20 $1,211 CAD 600
2+1 20 $1,349 CAD 800
Somewhat walkable
30/100
Exceptionally drivable
100/100
Minimal public transit
10/100
Fairly bikeable
40/100

Property Taxes

Property Taxes

Parcel Number
E21-24119-0001
Land Assessment
$232,323 CAD
Improvements Assessment
$733,159 CAD
Total Assessment
$965,482 CAD
Annual Taxes
-$1 CAD ($0.00 CAD/SF)
Tax Year
2025
  • Listing ID: 41861374

  • Date on Market: 2026-08-24

  • Last Updated:

  • Address: 5900 Erica Ct, Dayton, OH 45414

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}