$13,888,000
MLS # 848251
Filipino
| MLS # | 848251 |
| Taon ng Konstruksyon | 2011 |
| Buwis (taunan) | $486,788 |
| Uri ng Fuel | Natural na Gas |
 |
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 »
Tawag sa Lahat ng Mamumuhunan, Developer at Mga End-User!!! BRAND NEW 34,400+ Sqft. 26 Unit Apartment Building Sa Riverdale Para Ibenta!!! Ang Gusali ay May Kahanga-hangang Signage, Magandang Exposure, 6 Parking Spaces, Mataas na 8’ Ceiling, Malakas na R7A Zoning, Virtual Doorman, Security System, 2 Bicycle Rooms, Laundry Room, Elevator, Private Gated Driveway, Multi-level Terrace Area, Malaking Bakuran, Ramp, Garbage Chute, Sprinklers, Lahat ng Bagong LED Lighting, 3 Phase Power, CAC, +++!!! Ang Gusali ay Maaaring Ma-access sa Pamamagitan ng Key, 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 Gusali ay Itinayo Noong 2019 at May 421a!!! Ang Ari-arian na Ito ay Nag-aalok ng MALAKING Potensyal!!! Ito na ang Maaaring Maging Susunod na Site ng Pag-develop o Susunod na Tahanan ng Iyong Negosyo!!!
Kita:
Unit B-A (1 Br. Apt., 736 Sqft.): $38,400 Taunan.
Unit B-B (1 Br. Apt., 839 Sqft.): $40,800 Taunan. (Available)
Unit 1-A (1 Br. Apt., 784 Sqft.): $28,500 Taunan.
Unit 1-B (Studio Apt., 689 Sqft.): $32,400 Taunan.
Unit 1-C (1 Br. Apt., 792 Sqft.): $37,200 Taunan.
Unit 2-A (2 Br. Apt., 1,062 Sqft.): $43,200 Taunan.
Unit 2-B (1 Br. Apt., 971 Sqft.): $39,600 Taunan.
Unit 2-C (2 Br. Apt., 983 Sqft.): $31,800 Taunan.
Unit 3-A (2 Br. Apt., 1,042 Sqft.): $45,600 Taunan.
Unit 3-B (1 Br. Apt., 943 Sqft.): $28,500 Taunan.
Unit 3-C (2 Br. Apt., 987 Sqft.): $43,200 Taunan.
Unit 4-A (2 Br. Apt., 1,042 Sqft.): $48,000 Taunan.
Unit 4-B (1 Br. Apt., 943 Sqft.): $28,500 Taunan.
Unit 4-C (2 Br. Apt., 987 Sqft.): $44,400 Taunan.
Unit 5-A (2 Br. Apt., 1,042 Sqft.): $45,600 Taunan.
Unit 5-B (1 Br. Apt., 943 Sqft.): $39,600 Taunan.
Unit 5-C (2 Br. Apt., 987 Sqft.): $31,800 Taunan.
Unit 6-A (2 Br. Apt., 1,042 Sqft.): $45,600 Taunan.
Unit 6-B (1 Br. Apt., 943 Sqft.): $28,500 Taunan.
Unit 6-C (2 Br. Apt., 987 Sqft.): $44,400 Taunan.
Unit 7-A (2 Br. Apt., 871 Sqft.): $31,800 Taunan.
Unit 7-B (1 Br. Apt., 909 Sqft.): $40,800 Taunan.
Unit 7-C (2 Br. Apt., 987 Sqft.): $46,800 Taunan. (Available)
Unit 8-A (2 Br. Apt., 836 Sqft.): $31,800 Taunan.
Unit 8-B (1 Br. Apt., 909 Sqft.): $39,600 Taunan.
Unit 8-C (2 Br. Apt., 987 Sqft.): $46,800 Taunan.
Pro Forma Gross Income: $1,003,200 Taunan.
Gastos:
Gas: $12,000 Taunan.
Kuryente: $24,000 Taunan.
Pagpapanatili at Mga Pag-aayos: $3,800 Taunan.
Seguro: $8,300 Taunan.
Tubig at Dumi: $24,000 Taunan.
Buwis: $50,000 Taunan. (Protektado Hanggang 2058!!!)
Kabuuang Gastos: $122,100 Taunan.
Net Operating Income (NOI): $881,100 Taunan. (Pro Forma 6.34 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, High 8’ Ceilings, Strong R7A Zoning, Virtual Doorman, Security System, 2 Bicycle Rooms, Laundry Room, Elevator, Private Gated Driveway, Multi-level Terrace Area, Large Yard, Ramp, Garbage Chute, Sprinklers, All New LED Lighting, 3 Phase Power, 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.): $43,200 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.): $45,600 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.): $46,800 Ann. (Available)
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.): $46,800 Ann.
Pro Forma Gross Income: $1,003,200 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): $881,100 Ann. (Pro Forma 6.34 Cap!!!) © 2025 OneKey™ MLS, LLC
周边物业 Other properties in this area
$2,300
$12,500
$2,875
$900,000
$398,900
$2,500
$1,600
$1,000
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)