Log In/Sign Up
Your email has been sent.
Erica Court Apartments 5900 Erica Ct 40 Unit Apartment Building $4,290,400 CAD ($107,260 CAD/Unit) 8.52% Cap Rate Dayton, OH 45414



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
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 | Apartment Style | Low-Rise |
| Price Per Unit | $107,260 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 2.00 AC |
| Cap Rate | 8.52% | Building Size | 28,000 SF |
| No. Units | 40 | No. Stories | 2 |
| Property Type | Multifamily | Year Built/Renovated | 1989/2023 |
| Property Subtype | Apartment | ||
| Zoning | Residential | ||
| 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 |
1 1
Somewhat walkable
30/100
Exceptionally drivable
100/100
Minimal public transit
10/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | E21-24119-0001 | Total Assessment | $965,482 CAD |
| Land Assessment | $232,323 CAD | Annual Taxes | -$1 CAD ($0.00 CAD/SF) |
| Improvements Assessment | $733,159 CAD | Tax Year | 2025 |
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
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Erica Court Apartments | 5900 Erica Ct
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
