Apèl pou tout envestisè, devlopè ak itilizatè final!!! Batiman apatman 24 inite 8.74 Cap avèk zòn R5 ki nan Brooklyn ap vann!!! Batiman an gen bèl panno, bon ekspoze, 6 espas pakin, plafon wo 8 pye, zòn R5, (4) apatman 2 chanb, (16) apatman 1 chanb, (4) apatman gwo studio, tout nouvo ekleraj LED, pouvwa 3 faz, CAC, +++!!! Pwopriyete a sitiye nan kè Brooklyn jis apre Jamaica Ave., 2 blòk soti nan Rockaway Blvd. ak kèk minit soti nan Woodhaven Blvd.!!! Kòm vwazen gen 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 ENÒM pou ogmante!!! Sa a ta ka sit devlopman ou nan pwochen oswa ka vin nouvo kay pou biznis ou!!!

Revni:


Inite 1A (Apt. 2 chanb): $21,600 pou ane; Ekspirasyon kontra: 4/30/26.
Inite 2A (Apt. 2 chanb): $17,548.32 pou ane; Ekspirasyon kontra: 7/31/25.
Inite 3A (Apt. 2 chanb): $13,932.48 pou ane; Ekspirasyon kontra: 9/14/26.
Inite 4A (Apt. 2 chanb): $20,053.20 pou ane; Ekspirasyon kontra: 1/14/26.
Inite 1B (Apt. 1 chanb): $14,064.24 pou ane; Ekspirasyon kontra: 1/31/26.
Inite 2B (Apt. 1 chanb): $14,002 pou ane; Ekspirasyon kontra: 10/14/26.
Inite 3B (Apt. 1 chanb): $18,600 pou ane; Ekspirasyon kontra: 7/31/25.
Inite 4B (Apt. 1 chanb): $19,049.88 pou ane; Ekspirasyon kontra: 12/31/25.
Inite 1C (Apt. 1 chanb): $17,598.84 pou ane; Ekspirasyon kontra: 3/14/26.
Inite 2C (Apt. 1 chanb): $15,735.12 pou ane; Ekspirasyon kontra: 7/31/26.
Inite 3C (Apt. 1 chanb): $16,648.56 pou ane; M-M.
Inite 4C (Apt. 1 chanb): $37,800 pou ane (Disponib)
Inite 1D (Apt. 1 chanb): $19,419.72 pou ane; Ekspirasyon kontra: 9/30/25.
Inite 2D (Apt. 1 chanb, Super): $17,286.36 pou ane; Ekspirasyon kontra: 6/30/26.
Inite 3D (Apt. 1 chanb): $17,144.88 pou ane; Ekspirasyon kontra: 12/31/25.
Inite 4D (Apt. 1 chanb): $11,987.64 pou ane; Ekspirasyon kontra: 11/30/27. Nan kote sa a depi 45 ane.
Inite 1E (Apt. 1 chanb): $18,600 pou ane; Ekspirasyon kontra: 4/13/26.
Inite 2E (Apt. 1 chanb): $14,290.44 pou ane; Ekspirasyon kontra: 2/28/26.
Inite 3E (Apt. 1 chanb): $14,116.68 pou ane; Ekspirasyon kontra: 9/30/25.
Inite 4E (Apt. 1 chanb): $14,374.32 pou ane; Ekspirasyon kontra: 10/31/25.
Inite 1F (Apt. Studio): $24,480 pou ane (Disponib)
Inite 2F (Apt. Studio): $24,480 pou ane (Disponib)
Inite 3F (Apt. Studio): $15,600 pou ane; Ekspirasyon kontra: 1/30/24.
Inite 4F (Apt. Studio): $16,629.48 pou ane; Ekspirasyon kontra: 7/14/26.


Depans:

Lwil: $17,000 pou ane.
Elektrisite: $980 pou ane.
Antretyen & Reparasyon: $250 pou ane.
Asirans: $12,023 pou ane.
Dlo & Egou: $16,000 pou ane.
Taks: $87,075 pou ane.

Total Depans: $133,328 pou ane.

Revni Brit Pro Forma: $435,042.24 pou ane.

Revni Net Operasyon Pro Forma (NOI): $301,714.24 pou ane. (8.74% Cap!!!)

Calling All Investors, Developers & End-Users!!! 8.74 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.): $17,548.32 Ann.; Lease Exp.: 7/31/25.
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 Ann.; Lease Exp.: 10/14/26.
Unit 3B (1 Br. Apt.): $18,600 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.): $16,648.56 Ann.; M-M.
Unit 4C (1 Br. Apt.): $37,800 Ann. (Available)
Unit 1D (1 Br. Apt.): $19,419.72 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.): $18,600 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.): $14,116.68 Ann.; Lease Exp.: 9/30/25.
Unit 4E (1 Br. Apt.): $14,374.32 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.): $15,600 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: $435,042.24 Ann.

Pro Forma Net Operating Income (NOI): $301,714.24 Ann. (8.74% Cap!!!) © 2025 OneKey™ MLS, LLC