Tumawag Sa Lahat ng mga Mamumuhunan, Developer at End-Users!!! 8.74 Cap 24 Unit Apartment Building na may R5 Zoning Sa Brooklyn Na Ibinebenta!!! Ang Gusali ay May Magandang Signage, Mahusay na Exposure, 6 na Parking Spaces, Mataas na 8’ na Kisame, R5 Zoning, (4) 2 Br. Apts., (16) 1 Br. Apts., (4) Malalaking Studio Apts., Lahat ng Bagong LED Lighting, 3 Phase Power, CAC, +++!!! Ang Ari-arian ay Matatagpuan Sa Puso ng Brooklyn Malapit sa Jamaica Ave., 2 Block Mula sa Rockaway Blvd. at Ilang Minuto Mula sa Woodhaven Blvd.!!! Kabilang sa mga Kapitbahay ang Chase Bank, USPS, Stop & Shop, Century 21, YMCA, Boost Mobile, Dunkin’, Wendy’s, McDonald’s, Subway, Papa John’s, White Castle, KFC, +++!!! Ang Gusali ay May 60 Paa ng Frontage sa Grant Avenue!!! Ang Ari-arian na Ito ay Nag-aalok ng MALAKING Potensyal na Pag-unlad!!! Maaaring Ito Na ang Susunod na Site ng Pagpapaunlad o Maging Susunod na Tahanan Para sa Iyong Negosyo!!!

Kita:

Unit 1A (2 Br. Apt.): $21,600 Taunan; Pagtatapos ng Lease: 4/30/26.
Unit 2A (2 Br. Apt.): $17,548.32 Taunan; Pagtatapos ng Lease: 7/31/25.
Unit 3A (2 Br. Apt.): $13,932.48 Taunan; Pagtatapos ng Lease: 9/14/26.
Unit 4A (2 Br. Apt.): $20,053.20 Taunan; Pagtatapos ng Lease: 1/14/26.
Unit 1B (1 Br. Apt.): $14,064.24 Taunan; Pagtatapos ng Lease: 1/31/26.
Unit 2B (1 Br. Apt.): $14,002 Taunan; Pagtatapos ng Lease: 10/14/26.
Unit 3B (1 Br. Apt.): $18,600 Taunan; Pagtatapos ng Lease: 7/31/25.
Unit 4B (1 Br. Apt.): $19,049.88 Taunan; Pagtatapos ng Lease: 12/31/25.
Unit 1C (1 Br. Apt.): $17,598.84 Taunan; Pagtatapos ng Lease: 3/14/26.
Unit 2C (1 Br. Apt.): $15,735.12 Taunan; Pagtatapos ng Lease: 7/31/26.
Unit 3C (1 Br. Apt.): $16,648.56 Taunan; M-M.
Unit 4C (1 Br. Apt.): $37,800 Taunan. (Available)
Unit 1D (1 Br. Apt.): $19,419.72 Taunan; Pagtatapos ng Lease: 9/30/25.
Unit 2D (1 Br. Apt., Super): $17,286.36 Taunan; Pagtatapos ng Lease: 6/30/26.
Unit 3D (1 Br. Apt.): $17,144.88 Taunan; Pagtatapos ng Lease: 12/31/25.
Unit 4D (1 Br. Apt.): $11,987.64 Taunan; Pagtatapos ng Lease: 11/30/27. Narito na ng 45 Taon.
Unit 1E (1 Br. Apt.): $18,600 Taunan; Pagtatapos ng Lease: 4/13/26.
Unit 2E (1 Br. Apt.): $14,290.44 Taunan; Pagtatapos ng Lease: 2/28/26.
Unit 3E (1 Br. Apt.): $14,116.68 Taunan; Pagtatapos ng Lease: 9/30/25.
Unit 4E (1 Br. Apt.): $14,374.32 Taunan; Pagtatapos ng Lease: 10/31/25.
Unit 1F (Studio Apt.): $24,480 Taunan. (Available)
Unit 2F (Studio Apt.): $24,480 Taunan. (Available)
Unit 3F (Studio Apt.): $15,600 Taunan; Pagtatapos ng Lease: 1/30/24.
Unit 4F (Studio Apt.): $16,629.48 Taunan; Pagtatapos ng Lease: 7/14/26.

Gastos:

Langis: $17,000 Taunan.
Kuryente: $980 Taunan.
Pananatili at Pag-ayos: $250 Taunan.
Seguro: $12,023 Taunan.
Tubig at Imburnal: $16,000 Taunan.
Buwis: $87,075 Taunan.

Kabuuang Gastos: $133,328 Taunan.

Pro Forma Gross Income: $435,042.24 Taunan.

Pro Forma Net Operating Income (NOI): $301,714.24 Taunan. (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