www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
19832360
33626826

119 N 35th Ave, Hattiesburg, MS 39401

SVN | Southgate Realty, LLC
GC
AL 000084543
Moore Company Realty
Listed by SVN | Southgate Realty, LLC, Moore Company Realty
$3,550,000
661 days on market
Updated 6 days ago

Campus Cottages

Details
APN 2-028L-07-190.00
Property Type Multifamily
Sub Type Apartment Building, Student Housing
Square Footage 30,679
Units 44
Cap Rate 7.49%
NOI $265,747
Occupancy 100%
Class B
Year Built 1968
Year Renovated 2024
Acreage 1.650
Zoning R-3
Investment Type Stabilized
Occupancy Date 05/01/2025
Sale Condition For sale by owner

VALUE ADD with rents below market! | Apartments next to USM | 7.49% CAP

Marketing description

Introducing CAMPUS COTTAGES, an exceptional property located at 119 N 35TH AVE, HATTIESBURG, MS 39401. This prime real estate offers a perfect opportunity for investors looking to acquire a lucrative asset in a sought-after location. Boasting a strategic location, these cottages are situated in a desirable area with high potential for growth and profitability. The property's proximity to key amenities, transportation, and educational institutions makes it an attractive option for renters or buyers. With exhaustive foundational details and favorable demographics, the CAMPUS COTTAGES promise an excellent investment opportunity. The property's financial analysis underscores its potential for strong returns and long-term value appreciation. Don't miss out on this chance to own a premium piece of real estate in the thriving market of Hattiesburg, Mississippi. Take advantage of this unique offering and make CAMPUS COTTAGES your next successful investment venture!

Investment highlights

  • Located in an OPPORTUNITY ZONE- situated in the middle of the fast-growing Mid-Tow Area
  • Value add with rents below market
  • 44 Units (30 Units have been recently renovated)- 100% Occupancy
  • All parking has been repaved and striped (2024)
  • Onsite laundry has recently been added (3 washer & 3 dryers)
  • Solar window screens have been installed on the front of each unit for increased efficiency
  • Surrounded on 3 sides by the University of Southern Mississippi: With ± 14,606 Students Enrolled and a staff of just under 900
  • Property is just 3 block from the heart of the University campus- because of its close proximity, campus police patrol this area and it is a stop on the University's shuttle route
  • Close proximity to Forrest General Hospital: A 547-bed, Level II Regional Trauma Center and hospital system. Employing just under 4,000 Employees and yielding a total economic benefit of over $316 Million (2023)
  • Easy accessibility to a variety of National restaurants, retailers and hotels which include: Starbucks, CVS, Winn Dixie, Big Lots, Home Depot, Longhorn Steak House, Crumbl Cookies & many more
  • ± 0.5 miles from I-59 (Exit 65A)

Listing Contacts

SVN | Southgate Realty, LLC
GC
AL 000084543
Moore Company Realty
Listed by SVN | Southgate Realty, LLC, Moore Company Realty

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$265,747.00
$22,145.58/mo

Valuation Metrics

0
DSCR
7.49%
Cap Rate
7.49%
ROI

Map

Zoning

Intelligence Badge
R-3 ResidentialMulti FamilyMultifamily Residential
View municipality zoning documents
Upgrade to see the zone description and what's allowed on this property
Upgrade to search and view land use codes
View all 121 uses
View all 121 uses
Last updated May 8, 2026 For deeper zoning details, reports are available at Zoneomics

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Chamberlan Carothers, CCIM, CPM
License
24439
Brokerage
SVN | Southgate Realty, LLC
Brokerage Phone
6012644622
Title
Managing Director
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591