Apèl tout envestisè, devlopè ak itilizatè final!!! Batiman apatman 24 inite ak yon Cap 9.71 ak zòn R5 nan Brooklyn ap vann!!! Batiman an genyen bon siyalis, gwo ekspoze, 6 espas pakin, plafon wo 8 pye, zòn R5, (4) apatman 2 chanm, (16) apatman 1 chanm, (4) apatman studio ki gwo, tout nouvel ekleraj LED, pouvwa 3 faz, CAC, +++!!! Pwopriyete a nan mitan Brooklyn, jis sou Jamaica Ave., 2 blòk soti nan Rockaway Blvd. & kèk minit soti nan Woodhaven Blvd.!!! Vizin 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, +++!!! Batiman an gen 60 pye devan sou Grant Avenue!!! Pwopriyete sa a ofri yon potansyèl gwo pou ogmantasyon!!! Sa a ta ka sit devlopman kap vini ou oswa vin nouvo kay pou biznis ou!!!



Revni:



Inite 1A (Apt. 2 chanm): $21,600 chak ane; Ekspirasyon kontra: 4/30/26.



Inite 2A (Apt. 2 chanm): $18,469.56 chak ane; Ekspirasyon kontra: 7/31/26.



Inite 3A (Apt. 2 chanm): $13,932.48 chak ane; Ekspirasyon kontra: 9/14/26.



Inite 4A (Apt. 2 chanm): $20,053.20 chak ane; Ekspirasyon kontra: 1/14/26.



Inite 1B (Apt. 1 chanm): $14,697.12 chak ane; Ekspirasyon kontra: 1/31/27.



Inite 2B (Apt. 1 chanm): $14,002.08 chak ane; Ekspirasyon kontra: 10/14/26.



Inite 3B (Apt. 1 chanm): $17,113.92 chak ane; Ekspirasyon kontra: 7/31/25.



Inite 4B (Apt. 1 chanm): $18,082.68 chak ane; Ekspirasyon kontra: 12/31/26.



Inite 1C (Apt. 1 chanm): $17,598.84 chak ane; Ekspirasyon kontra: 3/14/26.



Inite 2C (Apt. 1 chanm): $15,735.12 chak ane; Ekspirasyon kontra: 7/31/26.



Inite 3C (Apt. 1 chanm): $17,972.28 chak ane; M-M.



Inite 4C (Apt. 1 chanm): $37,800 chak ane (Disponib)



Inite 1D (Apt. 1 chanm): $20,002.32 chak ane; Ekspirasyon kontra: 9/30/26.



Inite 2D (Apt. 1 chanm, super): $17,286.36 chak ane; Ekspirasyon kontra: 6/30/26.



Inite 3D (Apt. 1 chanm): $17,144.88 chak ane; Ekspirasyon kontra: 12/31/26.



Inite 4D (Apt. 1 chanm): $11,987.64 chak ane; Ekspirasyon kontra: 11/30/27. Men, isit la depi 45 ane.



Inite 1E (Apt. 1 chanm): $15,115.92 chak ane; Ekspirasyon kontra: 4/13/26.



Inite 2E (Apt. 1 chanm): $14,290.44 chak ane; Ekspirasyon kontra: 2/28/26.



Inite 3E (Apt. 1 chanm): $14,540.16 chak ane; Ekspirasyon kontra: 9/30/26.



Inite 4E (Apt. 1 chanm): $14,805.60 chak ane; Ekspirasyon kontra: 10/31/26.



Inite 1F (Apt. studio): $24,480 chak ane (Disponib)



Inite 2F (Apt. studio): $24,480 chak ane (Disponib)



Inite 3F (Apt. studio): $16,500 chak ane; Ekspirasyon kontra: 1/30/27.



Inite 4F (Apt. studio): $16,629.48 chak ane; Ekspirasyon kontra: 7/14/26.



Dépans:



Lwil: $17,000 chak ane.



Elektrisite: $980 chak ane.



Antretyen & Reparasyon: $250 chak ane.



Asirans: $12,023 chak ane.



Dlo & Egou: $16,000 chak ane.



Taks: $87,075 chak ane.



Total Dépans: $133,328 chak ane.



Revni Brit Pro Forma: $434,320.08 chak ane.



Revni Net Operasyon Pro Forma (NOI): $300,992.08 chak ane (9.71% Cap!!!)

Calling All Investors, Developers & End-Users!!! 9.71 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, CAC, +++!!! 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.): $18,469.56 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.): $14,697.12 Ann.; Lease Exp.: 1/31/27.



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



Unit 3B (1 Br. Apt.): $17,113.92 Ann.; Lease Exp.: 7/31/25.



Unit 4B (1 Br. Apt.): $18,082.68 Ann.; Lease Exp.: 12/31/26.



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.: 9/30/26.



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.: 12/31/26.



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.: 9/30/26.



Unit 4E (1 Br. Apt.): $14,805.60 Ann.; Lease Exp.: 10/31/26.



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.: 1/30/27.



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: $434,320.08 Ann.



Pro Forma Net Operating Income (NOI): $300,992.08 Ann. (9.71% Cap!!!)