Apèl Pou Tout Envestisè, Devlopè & Itilizatè Fini!!! 9.64 Kap 24 Inite Apatman Bati Avèk R5 Zoning Nan Brooklyn Pou Vann!!! Bati a Gen Bon Siy, Bon Ekspozisyon, 6 Espas Pakin, Plafon Wotè 8’, R5 Zoning, (4) 2 Br. Apatman, (16) 1 Br. Apatman, (4) Gran Studio Apatman, Tout Nouvo Limyè LED, 3 Faz Elektrisite, +++!!! Pwopriyete a Situe Nan Kè Brooklyn, T juste Sou Jalan Jamaica, 2 Blòk Soti Nan Rockaway Blvd. & Minit Soti Nan Woodhaven Blvd.!!! Vizinaj Yo Gen ladan Chase Bank, USPS, Stop & Shop, Century 21, YMCA, Boost Mobile, Dunkin’, Wendy’s, McDonald’s, Subway, Papa John’s, White Castle, KFC, +++!!! Bati a Gen 60 Pye Nan Façade Sou Grant Avenue!!! Pwopriyete sa a Ofri GWO Pòtansyèl Anwo!!! Sa Ka Vin Sit Devlopman Pwochen Ou Oswa Ka Vin Pwochen Kay Biznis Ou!!!

Revni:

Inite 1A (2 Br. Apatman): $21,600 Anyèl; Fen Lisa: 4/30/26

Inite 2A (2 Br. Apatman): $18,074.76 Anyèl; Fen Lisa: 7/31/26.

Inite 3A (2 Br. Apatman): $13,932.48 Anyèl; Fen Lisa: 9/14/26.

Inite 4A (2 Br. Apatman): $20,053.20 Anyèl; Fen Lisa: 1/14/26.

Inite 1B (1 Br. Apatman): $14,064.24 Anyèl; Fen Lisa: 1/31/26.

Inite 2B (1 Br. Apatman): $14,002.08 Anyèl; Fen Lisa: 10/14/26.

Inite 3B (1 Br. Apatman): $16,377 Anyèl; Fen Lisa: 7/31/25.

Inite 4B (1 Br. Apatman): $19,049.88 Anyèl; Fen Lisa: 12/31/25.

Inite 1C (1 Br. Apatman): $17,598.84 Anyèl; Fen Lisa: 3/14/26.

Inite 2C (1 Br. Apatman): $15,735.12 Anyèl; Fen Lisa: 7/31/26.

Inite 3C (1 Br. Apatman): $17,972.28 Anyèl; M-M.

Inite 4C (1 Br. Apatman): $37,800 Anyèl (Disponib)

Inite 1D (1 Br. Apatman): $20,002.32 Anyèl; Fen Lisa: 9/30/25.

Inite 2D (1 Br. Apatman, Super): $17,286.36 Anyèl; Fen Lisa: 6/30/26.

Inite 3D (1 Br. Apatman): $17,144.88 Anyèl; Fen Lisa: 12/31/25.

Inite 4D (1 Br. Apatman): $11,987.64 Anyèl; Fen Lisa: 11/30/27. La a depi 45 Ane.

Inite 1E (1 Br. Apatman): $15,115.92 Anyèl; Fen Lisa: 4/13/26.

Inite 2E (1 Br. Apatman): $14,290.44 Anyèl; Fen Lisa: 2/28/26.

Inite 3E (1 Br. Apatman): $14,540.16 Anyèl; Fen Lisa: 9/30/25.

Inite 4E (1 Br. Apatman): $14,805.60 Anyèl; Fen Lisa: 10/31/25.

Inite 1F (Studio Apatman): $24,480 Anyèl (Disponib)

Inite 2F (Studio Apatman): $24,480 Anyèl (Disponib)

Inite 3F (Studio Apatman): $16,500 Anyèl; Fen Lisa: 1/30/24.

Inite 4F (Studio Apatman): $16,629.48 Anyèl; Fen Lisa: 7/14/26.

Depans:

Lwil: $17,000 Anyèl.

Elektrisite: $980 Anyèl.

Antretyen & Reparasyon: $250 Anyèl.

Asirans: $12,023 Anyèl.

Dlo & Egou: $16,000 Anyèl.

Taks: $87,075 Anyèl.

Total Depans: $133,328 Anyèl.

Revenu Brut Pro Forma: $432,028.80 Anyèl.

Revenu Net Operasyon Pro Forma (NOI): $298,700.80 Anyèl. (9.64% Kap!!!)

Calling All Investors, Developers & End-Users!!! 9.64 Cap 24 Unit Apartment Building With R5 Zoning In Brooklyn For Sale!!! The Building Features Excellent Signage, Great Exposure, 6 Parking Spaces, High 8’ Ceilings, R5 Zoning, (4) 2 Br. Apts., (16) 1 Br. Apts., (4) Large Studio Apts., All New LED Lighting, 3 Phase Power, +++!!! The Property Is Located In The Heart Of Brooklyn Just Off Jamaica Ave., 2 Blocks From Rockaway Blvd. & Minutes From Woodhaven Blvd.!!! Neighbors Include Chase Bank, USPS, Stop & Shop, Century 21, YMCA, Boost Mobile, Dunkin’, Wendy’s, McDonald’s, Subway, Papa John’s, White Castle, KFC, +++!!! The Building Has 60 Feet Of Frontage On Grant Avenue!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site Or Be The Next Home For Your Business!!!

Income:

Unit 1A (2 Br. Apt.): $21,600 Ann.; Lease Exp.: 4/30/26

Unit 2A (2 Br. Apt.): $18,074.76 Ann.; Lease Exp.: 7/31/26.

Unit 3A (2 Br. Apt.): $13,932.48 Ann.; Lease Exp.: 9/14/26.

Unit 4A (2 Br. Apt.): $20,053.20 Ann.; Lease Exp.: 1/14/26.

Unit 1B (1 Br. Apt.): $14,064.24 Ann.; Lease Exp.: 1/31/26.

Unit 2B (1 Br. Apt.): $14,002.08 Ann.; Lease Exp.: 10/14/26.

Unit 3B (1 Br. Apt.): $16,377 Ann.; Lease Exp.: 7/31/25.

Unit 4B (1 Br. Apt.): $19,049.88 Ann.; Lease Exp.: 12/31/25.

Unit 1C (1 Br. Apt.): $17,598.84 Ann.; Lease Exp.: 3/14/26.

Unit 2C (1 Br. Apt.): $15,735.12 Ann.; Lease Exp: 7/31/26.

Unit 3C (1 Br. Apt.): $17,972.28 Ann.; M-M.

Unit 4C (1 Br. Apt.): $37,800 Ann. (Available)

Unit 1D (1 Br. Apt.): $20,002.32 Ann.; Lease Exp.: 9/30/25.

Unit 2D (1 Br. Apt., Super): $17,286.36 Ann.; Lease Exp.: 6/30/26.

Unit 3D (1 Br. Apt.): $17,144.88 Ann.; Lease Exp.: 12/31/25.

Unit 4D (1 Br. Apt.): $11,987.64 Ann.; Lease Exp.: 11/30/27. Been Here 45 Years.

Unit 1E (1 Br. Apt.): $15,115.92 Ann.; Lease Exp.: 4/13/26.

Unit 2E (1 Br. Apt.): $14,290.44 Ann.; Lease Exp.: 2/28/26.

Unit 3E (1 Br. Apt.): $14,540.16 Ann.; Lease Exp.: 9/30/25.

Unit 4E (1 Br. Apt.): $14,805.60 Ann.; Lease Exp.: 10/31/25.

Unit 1F (Studio Apt.): $24,480 Ann. (Available)

Unit 2F (Studio Apt.): $24,480 Ann. (Available)

Unit 3F (Studio Apt.): $16,500 Ann.; Lease Exp.: 1/30/24.

Unit 4F (Studio Apt.) $16,629.48 Ann.; Lease Exp.: 7/14/26.

Expenses:

Oil: $17,000 Ann.

Electric: $980 Ann.

Maintenance & Repairs: $250 Ann.

Insurance: $12,023 Ann.

Water & Sewer: $16,000 Ann.

Taxes: $87,075 Ann.

Total Expenses: $133,328 Ann.

Pro Forma Gross Income: $432,028.80 Ann.

Pro Forma Net Operating Income (NOI): $298,700.80 Ann. (9.64% Cap!!!) © 2025 OneKey™ MLS, LLC