Tinatawag ang Lahat ng Mamumuhunan, Tagabuo at Mga End-User!!! BRAND NEW 34,400+ Sqft. 26 Unit Apartment Building Sa Riverdale Para Ibenta!!! Ang Gusali ay Mayroong Mahusay na Signage, Magandang Exposure, 6 Parking Spaces, R7A Zoning, Mga Sistema ng Seguridad, Virtual Doorman, 2 Bicycle Rooms, Laundry Room, Elevator, Pribadong Gated Driveway, Multi-level Terrace Area, Malaking Yard, Ramp, Garbage Chute, 2 Bicycle Rooms, Pribadong Gated Driveway, Multi Level Terrace Area Sa Likuran, Ramp Sa Likuran, Lahat Ng Bagong LED Lighting, 3 Phase Power, Sprinklers, CAC, +++!!! Ang Gusali ay Pwedeng Ma-access Gamit ang Susik, Key Fob, o Face ID!!! Ang Ari-arian ay Matatagpuan Sa Puso ng Riverdale, Mula Sa Henry Hudson Parkway, Ilang Minuto Mula Sa Riverdale Park, Manhattan University & Van Cortlandt Park!!! Kasama Sa Mga Kalapit Na Negosyo ang Starbucks, Chase Bank, Wells Fargo Bank, Target, Stop & Shop, CubeSmart Self Storage, Wendy’s, Subway, Bob’s Discount Furniture, Liberty Tax +++!!! Ang Gusaling Ito ay Itinayo Noong 2019 at May 421a!!! Ang Ari-arian na Ito Ay Nag-aalok ng MALAKING Upside Potential!!! Ito ay Maaaring Maging Susunod Mong Development Site o Susunod na Tahanan Para Sa Iyong Negosyo!!!

Kita:

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Pro Forma Gross Income: $997,200 Taon-taon.

Mga Gastusin:

Gas: $12,000 Taon-taon.
Kuryente: $24,000 Taon-taon.
Pagpapanatili at Pag-aayos: $3,800 Taon-taon.
Seguro: $8,300 Taon-taon.
Tubig at Alkaline: $24,000 Taon-taon.
Buwis: $50,000 Taon-taon. (Pinoprotektahan Hanggang 2058!!!)

Kabuuang Gastusin: $122,100 Taon-taon.

Net Operating Income (NOI): $875,100 Taon-taon. (Pro Forma 6.79 Cap!!!)

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