Memanggil Semua Pelabur, Pembangun, & Pengguna Akhir!!! Bangunan Apartmen Pasaran Percuma 5 Unit Di Elmhurst Dijual!!! Hartanah Ini Mempunyai Papan Tanda Yang Cemerlang, Pendedahan Yang Hebat, Zon R5, Siling Tinggi 8’, Ruang bawah tanah penuh, Jalan masuk peribadi & Garaj, 6 Ruang Parkir, Meter Berasingan, Kuasa 200 Amp, Pencahayaan LED Baru, A/C, +++!!! Hartanah Ini Terletak Di Tengah-Tengah Elmhurst 2 Blok Dari Queens Blvd. Berhampiran Pintu Keluar I-495 Woodhaven Blvd!!! Hartanah Ini Terletak Beberapa Minit Dari Queens Center & Rego Center!!! Jiran Termasuk Apple, Starbucks, Verizon, USPS, Target, Victoria’s Secret, Walgreens, Adidas, Marshalls, Shake Shack, Burlington, White Castle, Aldi, +++!!! Hartanah Ini Menawarkan Potensi Kenaikan YANG BESAR!!! Ini Mungkin Tapak Pembangunan Anda Yang Seterusnya / Rumah Seterusnya Untuk Perniagaan Anda!!!

Pendapatan:

Tingkat 1

Studio: $18,000 Setahun; Bulanan-Bulanan.

Apartmen 1 Bilik Tidur: $24,000 Setahun; Bulanan-Bulanan.

Tingkat 2

Apartmen 3 Bilik Tidur, 2 Bilik Mandi: $54,000 Setahun (Tersedia)

Tingkat 3

Depan (Apartmen 1 Bilik Tidur): $22,800 Setahun; Bulanan-Bulanan.

Belakang (Apartmen 1 Bilik Tidur): $21,000 Setahun; Bulanan-Bulanan.

Unit LL (Apartmen 1 Bilik Tidur): $19,200 Setahun; Bulanan-Bulanan.

Garaj: $8,500 Setahun (Tersedia)

Jumlah Pendapatan Kotor Pro Forma: $167,500 Setahun.

Perbelanjaan:

Gas: $3,200 Setahun.

Elektrik: $1,400 Setahun.

Penyelenggaraan & Pembaharuan: $250 Setahun.

Air & Pembentungan: $2,800 Setahun.

Insurans: $3,263 Setahun.

Cukai: $30,618 Setahun.

Jumlah Perbelanjaan: $41,531 Setahun.

Pendapatan Operasi Bersih (NOI): $125,969 Setahun. (Pro Forma 6.46 Cap!!!)

Calling All Investors, Developers, & End-Users!!! 5 Unit Free Market Apartment Building In Elmhurst For Sale!!! The Property Features Excellent Signage, Great Exposure, R5 Zoning, High 8’ Ceilings, Full Basement, Private Driveway & Garage, 6 Parking Spaces, Separate Meters, 200 Amp Power, All New LED Lighting, A/C, +++!!! The Property Is Located In The Heart Of Elmhurst 2 Blocks Off Queens Blvd. Near The I-495 Woodhaven Blvd. Exit!!! The Property Is Situated Minutes From Queens Center & Rego Center!!! Neighbors Include Apple, Starbucks, Verizon, USPS, Target, Victoria’s Secret, Walgreens, Adidas, Marshalls, Shake Shack, Burlington, White Castle, Aldi, +++!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site / The Next Home For Your Business!!!



Income:



1st Floor



Studio: $18,000 Ann.; M-M.



1 Br. Apt.: $24,000 Ann.; M-M.



2nd Floor



3 Br., 2 Bath Apt.: $54,000 Ann. (Available)



3rd Floor



Front (1 Br. Apt.): $22,800 Ann.; M-M.



Rear (1 Br. Apt.): $21,000 Ann.; M-M.



LL Unit.(1 Br. Apt.): $19,200 Ann.; M-M.



Garage: $8,500 Ann. (Available)



Pro Forma Gross Income: $167,500 Ann.



Expenses:



Gas: $3,200 Ann.



Electric: $1,400 Ann.



Maintenance & Repairs: $250 Ann.



Water & Sewer: $2,800 Ann



Insurance: $3,263 Ann.

Taxes: $30,618 Ann.

Total Expenses: $41,531 Ann.

Net Operating Income (NOI): $125,969 Ann. (Pro Forma 6.46 Cap!!!) © 2025 OneKey™ MLS, LLC