Apèl pou tout envestisè, devlopè ak itilizatè final!!! YON BATIM APARTMAN 34,400+ Sqft. 26 inite nan Riverdale pou vann!!! Batiman an genyen ekselan siy, bon ekspozisyon, 6 espas pakin, Zòn R7A, sistèm sekirite, pòtay vityèl, 2 sal bisiklèt, sal lave, asansè, antre prive ak pòt, zòn teras milti-nivo, gwo lakou, ramp, chòt fatra, 2 sal bisiklèt, antre prive ak pòt, zòn teras milti-nivo nan lakou dèyè, ramp dèyè, tout nouvo ekleraj LED, pouvwa 3 faz, sistem espre, CAC, +++!!! Ou ka aksede batiman an ak kle, kadna ak kle, oswa ID figi!!! Pwopriyete a sitiye nan kè Riverdale jis bò Henry Hudson Parkway, sèlman kèk minit soti nan Riverdale Park, Manhattan University ak Van Cortlandt Park!!! Vizinaj yo gen ladan Starbucks, Chase Bank, Wells Fargo Bank, Target, Stop & Shop, CubeSmart Self Storage, Wendy’s, Subway, Bob’s Discount Furniture, Liberty Tax +++!!! Batiman an te konstwi an 2019 e li gen yon 421a!!! Pwopriyete sa a ofri yon potansyèl ENÒM!!! Sa a ta ka sit devlopman pwochen ou a oswa pwochen kay pou biznis ou!!!

Revni:

Inite B-A (1 Br. Apt., 736 Sqft.): $38,400 Ann.

Inite B-B (1 Br. Apt., 839 Sqft.): $40,800 Ann. (Disponib)

Inite 1-A (1 Br. Apt., 784 Sqft.): $28,500 Ann.

Inite 1-B (Studio Apt., 689 Sqft.): $32,400 Ann.

Inite 1-C (1 Br. Apt., 792 Sqft.): $37,200 Ann.

Inite 2-A (2 Br. Apt., 1,062 Sqft.): $42,000 Ann.

Inite 2-B (1 Br. Apt., 971 Sqft.): $39,600 Ann.

Inite 2-C (2 Br. Apt., 983 Sqft.): $31,800 Ann.

Inite 3-A (2 Br. Apt., 1,042 Sqft.): $43,200 Ann.

Inite 3-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.

Inite 3-C (2 Br. Apt., 987 Sqft.): $43,200 Ann.

Inite 4-A (2 Br. Apt., 1,042 Sqft.): $48,000 Ann.

Inite 4-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.

Inite 4-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.

Inite 5-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.

Inite 5-B (1 Br. Apt., 943 Sqft.): $39,600 Ann.

Inite 5-C (2 Br. Apt., 987 Sqft.): $31,800 Ann.

Inite 6-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.

Inite 6-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.

Inite 6-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.

Inite 7-A (2 Br. Apt., 871 Sqft.): $31,800 Ann.

Inite 7-B (1 Br. Apt., 909 Sqft.): $40,800 Ann.

Inite 7-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.

Inite 8-A (2 Br. Apt., 836 Sqft.): $31,800 Ann.

Inite 8-B (1 Br. Apt., 909 Sqft.): $39,600 Ann.

Inite 8-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.

Revni Brut Pro Forma: $997,200 Ann.

Depans:

Gaz: $12,000 Ann.
Elektrisite: $24,000 Ann.
Antretyen & Rèparasyon: $3,800 Ann.
Asirans: $8,300 Ann.
Dlo & Egou: $24,000 Ann.
Taks: $50,000 Ann. (Pwoteje jiska 2058!!!)

Total Depans: $122,100 Ann.

Revni Operasyon Net (NOI): $875,100 Ann. (Pro Forma 6.79 Kap!!!)

Calling All Investors, Developers & End-Users!!! BRAND NEW 34,400+ Sqft. 26 Unit Apartment Building In Riverdale For Sale!!! The Building Features Excellent Signage, Great Exposure, 6 Parking Spaces, R7A Zoning, Security Systems, Virtual Doorman, 2 Bicycle Rooms, Laundry Room, Elevator, Private Gated Driveway, Multi-level Terrace Area, Large Yard, Ramp, Garbage Chute, 2 Bicycle Rooms, Private Gated Driveway, Multi Level Terrace Area In Backyard, Ramp In Back, All New LED Lighting, 3 Phase Power, Sprinklers, CAC, +++!!! The Building Can Be Accessed By Key, Key Fob, Or Face ID!!! The Property Is Located In The Heart Of Riverdale Just Off The Henry Hudson Parkway Only Minutes From Riverdale Park, Manhattan University & Van Cortlandt Park!!! Neighbors Include Starbucks, Chase Bank, Wells Fargo Bank, Target, Stop & Shop, CubeSmart Self Storage, Wendy’s, Subway, Bob’s Discount Furniture, Liberty Tax +++!!! The Building Was Built In 2019 & Has A 421a!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site Or The Next Home For Your Business!!!




Income:



Unit B-A (1 Br. Apt., 736 Sqft.): $38,400 Ann.



Unit B-B (1 Br. Apt., 839 Sqft.): $40,800 Ann. (Available)



Unit 1-A (1 Br. Apt., 784 Sqft.): $28,500 Ann.



Unit 1-B (Studio Apt., 689 Sqft.): $32,400 Ann.



Unit 1-C (1 Br. Apt., 792 Sqft.): $37,200 Ann.



Unit 2-A (2 Br. Apt., 1,062 Sqft.): $42,000 Ann.



Unit 2-B (1 Br. Apt., 971 Sqft.): $39,600 Ann.



Unit 2-C (2 Br. Apt., 983 Sqft.): $31,800 Ann.



Unit 3-A (2 Br. Apt., 1,042 Sqft.): $43,200 Ann.



Unit 3-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.



Unit 3-C (2 Br. Apt., 987 Sqft.): $43,200 Ann.



Unit 4-A (2 Br. Apt., 1,042 Sqft.): $48,000 Ann.



Unit 4-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.



Unit 4-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.



Unit 5-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.



Unit 5-B (1 Br. Apt., 943 Sqft.): $39,600 Ann.



Unit 5-C (2 Br. Apt., 987 Sqft.): $31,800 Ann.



Unit 6-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.



Unit 6-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.



Unit 6-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.



Unit 7-A (2 Br. Apt., 871 Sqft.): $31,800 Ann.



Unit 7-B (1 Br. Apt., 909 Sqft.): $40,800 Ann.



Unit 7-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.



Unit 8-A (2 Br. Apt., 836 Sqft.): $31,800 Ann.



Unit 8-B (1 Br. Apt., 909 Sqft.): $39,600 Ann.



Unit 8-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.



Pro Forma Gross Income: $997,200 Ann.


Expenses:

Gas: $12,000 Ann.
Electric: $24,000 Ann.
Maintenance & Repairs: $3,800 Ann.
Insurance: $8,300 Ann.
Water & Sewer: $24,000 Ann.
Taxes: $50,000 Ann. (Protected Until 2058!!!)

Total Expenses: $122,100 Ann.

Net Operating Income (NOI): $875,100 Ann. (Pro Forma 6.79 Cap!!!) © 2025 OneKey™ MLS, LLC