Memanggil Semua Pelabur, Pembangun & Pengguna Akhir!!! BANGUNAN PANGSAPURI BARU 34,400+ Kaki Persegi. 26 Unit Untuk Dijual Di Riverdale!!! Bangunan Ini Menampilkan Papan Tanda Cemerlang, Pendedahan Hebat, 6 Ruang Parkir, Zon R7A, Sistem Keselamatan, Pengawal Maya, 2 Bilik Basikal, Bilik Dobi, Lif, Laluan Persendirian Berpagar, Kawasan Teres Berbilang Tingkat, Halaman Besar, Rampa, Pipa Sampah, 2 Bilik Basikal, Laluan Persendirian Berpagar, Kawasan Teres Berbilang Tingkat Di Belakang, Rampa Di Belakang, Pencahayaan LED Baru, Kuasa 3 Fasa, Penyiram, CAC, +++!!! Bangunan Ini Boleh Diakses Dengan Kunci, Kunci Fob, Atau Face ID!!! Harta Ini Terletak Di Tengah-tengah Riverdale Hanya Di Sebelah Henry Hudson Parkway Hanya Beberapa Minit Dari Taman Riverdale, Universiti Manhattan & Taman Van Cortlandt!!! Jiran Termasuk Starbucks, Bank Chase, Bank Wells Fargo, Target, Stop & Shop, CubeSmart Penyimpanan Sendiri, Wendy’s, Subway, Bob’s Discount Furniture, Liberty Tax +++!!! Bangunan Ini Dibina Pada Tahun 2019 & Mempunyai 421a!!! Harta Ini Menawarkan Potensi Kenaikan YANG BESAR!!! Ini Boleh Menjadi Tapak Pembangunan Anda Yang Seterusnya Atau Rumah Seterusnya Untuk Perniagaan Anda!!!

Pendapatan:

Unit B-A (Pangsapuri 1 Bilik Tidur, 736 Kaki Persegi): $38,400 Setahun.

Unit B-B (Pangsapuri 1 Bilik Tidur, 839 Kaki Persegi): $40,800 Setahun. (Tersedia)

Unit 1-A (Pangsapuri 1 Bilik Tidur, 784 Kaki Persegi): $28,500 Setahun.

Unit 1-B (Pangsapuri Studio, 689 Kaki Persegi): $32,400 Setahun.

Unit 1-C (Pangsapuri 1 Bilik Tidur, 792 Kaki Persegi): $37,200 Setahun.

Unit 2-A (Pangsapuri 2 Bilik Tidur, 1,062 Kaki Persegi): $42,000 Setahun.

Unit 2-B (Pangsapuri 1 Bilik Tidur, 971 Kaki Persegi): $39,600 Setahun.

Unit 2-C (Pangsapuri 2 Bilik Tidur, 983 Kaki Persegi): $31,800 Setahun.

Unit 3-A (Pangsapuri 2 Bilik Tidur, 1,042 Kaki Persegi): $43,200 Setahun.

Unit 3-B (Pangsapuri 1 Bilik Tidur, 943 Kaki Persegi): $28,500 Setahun.

Unit 3-C (Pangsapuri 2 Bilik Tidur, 987 Kaki Persegi): $43,200 Setahun.

Unit 4-A (Pangsapuri 2 Bilik Tidur, 1,042 Kaki Persegi): $48,000 Setahun.

Unit 4-B (Pangsapuri 1 Bilik Tidur, 943 Kaki Persegi): $28,500 Setahun.

Unit 4-C (Pangsapuri 2 Bilik Tidur, 987 Kaki Persegi): $44,400 Setahun.

Unit 5-A (Pangsapuri 2 Bilik Tidur, 1,042 Kaki Persegi): $45,600 Setahun.

Unit 5-B (Pangsapuri 1 Bilik Tidur, 943 Kaki Persegi): $39,600 Setahun.

Unit 5-C (Pangsapuri 2 Bilik Tidur, 987 Kaki Persegi): $31,800 Setahun.

Unit 6-A (Pangsapuri 2 Bilik Tidur, 1,042 Kaki Persegi): $45,600 Setahun.

Unit 6-B (Pangsapuri 1 Bilik Tidur, 943 Kaki Persegi): $28,500 Setahun.

Unit 6-C (Pangsapuri 2 Bilik Tidur, 987 Kaki Persegi): $44,400 Setahun.

Unit 7-A (Pangsapuri 2 Bilik Tidur, 871 Kaki Persegi): $31,800 Setahun.

Unit 7-B (Pangsapuri 1 Bilik Tidur, 909 Kaki Persegi): $40,800 Setahun.

Unit 7-C (Pangsapuri 2 Bilik Tidur, 987 Kaki Persegi): $45,600 Setahun.

Unit 8-A (Pangsapuri 2 Bilik Tidur, 836 Kaki Persegi): $31,800 Setahun.

Unit 8-B (Pangsapuri 1 Bilik Tidur, 909 Kaki Persegi): $39,600 Setahun.

Unit 8-C (Pangsapuri 2 Bilik Tidur, 987 Kaki Persegi): $45,600 Setahun.

Pendapatan Kasar Pro Forma: $997,200 Setahun.

Perbelanjaan:

Gas: $12,000 Setahun.
Elektrik: $24,000 Setahun.
Penyelenggaraan & Pembetulan: $3,800 Setahun.
Insuran: $8,300 Setahun.
Air & Pembentungan: $24,000 Setahun.
Cukai: $50,000 Setahun. (Dilindungi Sehingga 2058!!!)

Jumlah Perbelanjaan: $122,100 Setahun.

Pendapatan Operasi Bersih (NOI): $875,100 Setahun. (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