$6,950,000
MLS # L3572640
Filipino
| MLS # | L3572640 |
| Taon ng Konstruksyon | 2022 |
| Buwis (taunan) | $2,652 |
 |
Are you the listing agent? Sign up to add your name/photo/cell to your flyers. helpdesk@Samaki.com
房屋概況 Property Description « Filipino »
Tinatawag ang Lahat ng Mamumuhunan, mga Developer at mga Tapos na Gagamitin!!! 16,896 Sqft. 20 Yunit ng Gusali ng Apartment na may Pribadong Naka-gated na Parking sa Bronx na Ibebenta!!! Ang Gusali ay May Napakagandang Signage, Mahusay na Exposure, Mababang Buwis sa Ari-arian, 13 Parking Spaces sa isang Pribadong Naka-gated na Lot, Imbakan ng Bisikleta, Basement, Mataas na 8’ na Kisame, Malakas na R5D Zoning, Lahat ng Bagong LED Lighting, Naka-separate na Meters, 3 Phase Power, Sprinklers, A/C, +++!!! Ang Ari-arian ay Matatagpuan sa Puso ng Bronx, Ilang Minuto Mula sa Bronx River Parkway Mula sa E. Gun Hill Road!!! Kasama sa mga Kapitbahay ang Toyota, Nissan, YMCA, The Home Depot, L.A. Fitness, Macy’s, Dunkin’, Walgreens, Wendy’s, Aldi, IHOP, KFC, +++!!! Ang Ari-arian na ito ay Nag-aalok ng MALAKING Potensyal!!! Maaari itong Maging Susunod na Site ng Pag-unlad o Maging Susunod na Tahanan para sa Iyong Negosyo!!!
Kita:
Apt. 1A: $28,359 Taun-taon; Pagtatapos ng Lease: 7/31/26.
Legal na Upahan: $38,962.80 Taun-taon.
Apt. 1B: $28,359 Taun-taon; Pagtatapos ng Lease: 9/14/26.
Legal na Upahan: $38,962.80 Taun-taon.
Apt. 2A: $28,975.44 Taun-taon; Pagtatapos ng Lease: 7/31/26.
Legal na Upahan: $38,962.80 Taun-taon.
Apt. 2B: $28,122.24 Taun-taon; Pagtatapos ng Lease: 8/31/26.
Legal na Upahan: $36,373.44 Taun-taon.
Apt. 2C: $31,651.08 Taun-taon; Pagtatapos ng Lease: 7/31/26.
Legal na Upahan: $46,545.72 Taun-taon.
Apt. 2D: $29,680.44 Taun-taon; Pagtatapos ng Lease: 9/30/25.
Legal na Upahan: $38,962.80 Taun-taon.
Apt. 2E: $28,910.04 Taun-taon; Pagtatapos ng Lease: 9/30/26.
Legal na Upahan: $28,910.04 Taun-taon.
Apt. 2F: $33,291 Taun-taon; Pagtatapos ng Lease: 8/31/26.
Legal na Upahan: $46,545.72 Taun-taon.
Apt. 3A: $28,359 Taun-taon; Pagtatapos ng Lease: 7/31/26.
Legal na Upahan: $38,962.80 Taun-taon.
Apt. 3B: $29,427.84 Taun-taon; Pagtatapos ng Lease: 9/30/26.
Legal na Upahan: $36,373.44 Taun-taon.
Apt. 3C: $30,804 Taun-taon; Pagtatapos ng Lease: 11/30/25.
Legal na Upahan: $30,804 Taun-taon.
Apt. 3D: $28,359 Taun-taon; Pagtatapos ng Lease: 9/4/26.
Legal na Upahan: $38,962.80 Taun-taon.
Apt. 3E: $28,428 Taun-taon; Pagtatapos ng Lease: 7/31/25.
Legal na Upahan: $39,057.60 Taun-taon.
Apt. 3F: $31,651.08 Taun-taon; Pagtatapos ng Lease: 9/30/26.
Legal na Upahan: $31,651.08 Taun-taon.
Apt. 4A: $28,543.92 Taun-taon; Pagtatapos ng Lease: 7/31/26.
Legal na Upahan: $38,962.80 Taun-taon.
Apt. 4B: $26,988 Taun-taon; Pagtatapos ng Lease: 7/31/25.
Legal na Upahan: $26,988 Taun-taon.
Apt. 4C: $30,804 Taun-taon; Pagtatapos ng Lease: 1/14/25.
Legal na Upahan: $30,804 Taun-taon.
Apt. 4D: $40,416 Taun-taon; Pagtatapos ng Lease: 9/30/26.
Legal na Upahan: $50,520 Taun-taon.
Apt. 4E: $28,292.04 Taun-taon; Pagtatapos ng Lease: 9/30/25.
Legal na Upahan: $28,292.04 Taun-taon.
Apt. 4F: $32,754 Taun-taon; Pagtatapos ng Lease: 8/31/25.
Legal na Upahan: $46,545.72 Taun-taon.
Kabuuang Gross na Upahan: $602,175.12 Taun-taon.
Kabuuang Legal na Upahan: $752,150.40 Taun-taon.
Mga Gastos:
Kuryente: $6,000 Taun-taon (Common Area Lamang)
Init/Mainit na Tubig: $14,000 Taun-taon.
Seguro: $14,500 Taun-taon.
Tubig/Sewer: $12,000 Taun-taon.
Buwis: $2,651.68 Taun-taon (Protektado Para sa Susunod na 34 na Taon)
Kabuuang Gastos: $49,151.68 Taun-taon.
Kasalukuyang Gross na Kita: $602,175.12 Taun-taon.
Pro Forma Gross na Kita: $752,150.40 Taun-taon.
Kasalukuyang Net Operating Income (NOI): $553,023.44 Taun-taon (7.96% Cap)
Pro Forma Net Operating Income (NOI): $702,998.72 Taun-taon (10.12% Cap)
Calling All Investors, Developers & End-Users!!! 16,896 Sqft. 20 Unit Apartment Building With Private Gated Parking In The Bronx For Sale!!! The Building Features Excellent Signage, Great Exposure, Low Property Taxes, 13 Parking Spaces In a Private Gated Lot, Bicycle Storage, Basement, High 8’ Ceilings, Strong R5D Zoning, All New LED Lighting, Separate Meters, 3 Phase Power, Sprinklers, A/C, +++!!! The Property Is Located In The Heart Of The Bronx Just Minutes From The Bronx River Parkway Off E. Gun Hill Road!!! Neighbors Include Toyota, Nissan, YMCA, The Home Depot, L.A. Fitness, Macy’s, Dunkin’, Walgreens, Wendy’s, Aldi, IHOP, KFC, +++!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site Or Be The Next Home For Your Business!!!
Income:
Apt. 1A: $28,359 Ann.; Lease Exp.: 7/31/26.
Legal Rent: $38,962.80 Ann.
Apt. 1B: $28,359 Ann.; Lease Exp.: 9/14/26.
Legal Rent: $38,962.80 Ann.
Apt. 2A: $28,975.44 Ann.; Lease Exp.: 7/31/26.
Legal Rent: $38,962.80 Ann.
Apt. 2B: $28,122.24 Ann.; Lease Exp.: 8/31/26.
Legal Rent: $36,373.44 Ann.
Apt. 2C: $31,651.08 Ann.; Lease Exp.: 7/31/26.
Legal Rent: $46,545.72 Ann.
Apt. 2D: $29,680.44 Ann.; Lease Exp.: 9/30/25.
Legal Rent: $38,962.80 Ann.
Apt. 2E: $28,910.04 Ann.; Lease Exp.: 9/30/26.
Legal Rent: $28,910.04 Ann.
Apt. 2F: $33,291 Ann.; Lease Exp.: 8/31/26.
Legal Rent: $46.545.72 Ann.
Apt. 3A: $28,359 Ann.; Lease Exp.: 7/31/26.
Legal Rent: $38,962.80 Ann.
Apt. 3B: $29,427.84 Ann.; Lease Exp.: 9/31/26.
Legal Rent: $36,373.44 Ann.
Apt. 3C: $30,804 Ann.; Lease Exp.: 11/30/25.
Legal Rent: $30,804 Ann.
Apt. 3D: $28,359 Ann.; Lease Exp.: 9/4/26.
Legal Rent: $38,962.80 Ann.
Apt. 3E: $28,428 Ann.; Lease Exp.: 7/31/25.
Legal Rent: $39,057.60 Ann.
Apt. 3F: $31,651.08 Ann. ; Lease Exp.: 9/30/26.
Legal Rent: $31,651.08 Ann.
Apt. 4A: $28,543.92 Ann.; Lease Exp.: 7/31/26.
Legal Rent: $38,962.80 Ann.
Apt. 4B: $26,988 Ann.; Lease Exp.: 7/31/25
Legal Rent: $26,988 Ann.
Apt. 4C: $30,804 Ann.; Lease Exp.: 1/14/25.
Legal Rent: $30,804 Ann.
Apt. 4D: $40,416 Ann.; Lease Exp.: 9/30/26.
Legal Rent: $50,520 Ann.
Apt. 4E: $28,292.04 Ann.; Lease Exp.: 9/30/25.
Legal Rent: $28,292.04 Ann.
Apt. 4F: $32,754 Ann.; Lease Exp.: 8/31/25.
Legal Rent: $46,545.72 Ann.
Total Gross Rent: $602,175.12 Ann.
Total Legal Rent: $752,150.40 Ann.
Expenses:
Electric: $6,000 Ann. (Common Area Only)
Heat/Hot Water: $14,000 Ann.
Insurance: $14,500 Ann.
Water/Sewer: $12,000 Ann.
Taxes: $2,651.68 Ann. (Protected For The Next 34 Years)
Total Expenses: $49,151.68 Ann.
Current Gross Income: $602,175.12 Ann.
Pro Forma Gross Income: $752,150.40 Ann.
Current Net Operating Income (NOI): $553,023.44 Ann. (7.96% Cap)
Pro Forma Net Operating Income (NOI): $702,998.72 Ann. (10.12% Cap) © 2025 OneKey™ MLS, LLC
周边物业 Other properties in this area
$2,699,999
$2,350
$1,600
$1,498,000
$1,800,000
$3,000,000
$829,000
$11,500,000
微信 WeChat
English Arabic عربي Bengali বাংলা Chinese 中文 - 简体 Filipino/Tagalog French ‖ Français German Greek ‖ ελληνικά Haitian Creole Hebrew עִברִית Hindi हिन्दी Italiano Korean 한국어 Polish Portuguese Russian ‖ Русский Spanish ‖ Español Turkish ‖ Türkçe Vietnamese 中文 - 繁體 Traditional Chinese(Taiwan / Hong Kong)