Memanggil Semua Pelabur, Pemaju & Pengguna Akhir!!! Bangunan Apartmen 24 Unit dengan Cap 9.64 dan Zon R5 di Brooklyn Untuk Dijual!!! Bangunan ini mempunyai Papan Tandaan yang Cemerlang, Pendedahan yang Hebat, 6 Ruang Parkir, Siling Tinggi 8’, Zon R5, (4) Apartmen 2 Bilik, (16) Apartmen 1 Bilik, (4) Apartmen Studio Besar, Semua Pencahayaan LED Baru, Kuasa 3 Fasa, +++!!! Harta ini terletak di Pusat Brooklyn, tidak jauh dari Jamaica Ave., 2 Blok dari Rockaway Blvd. & Beberapa Minit dari Woodhaven Blvd.!!! Jiran-jiran termasuk Chase Bank, USPS, Stop & Shop, Century 21, YMCA, Boost Mobile, Dunkin’, Wendy’s, McDonald’s, Subway, Papa John’s, White Castle, KFC, +++!!! Bangunan ini mempunyai 60 Kaki Penghadapan di Grant Avenue!!! Harta ini menawarkan Potensi Kenaikan yang BESAR!!! Ini boleh menjadi Tapak Pembangunan Anda yang Seterusnya Atau Menjadi Rumah Seterusnya Untuk Perniagaan Anda!!!

Pendapatan:

Unit 1A (Apartmen 2 Bilik): $21,600 Setahun; Tamat Sewaan: 30/4/26

Unit 2A (Apartmen 2 Bilik): $18,074.76 Setahun; Tamat Sewaan: 31/7/26.

Unit 3A (Apartmen 2 Bilik): $13,932.48 Setahun; Tamat Sewaan: 14/9/26.

Unit 4A (Apartmen 2 Bilik): $20,053.20 Setahun; Tamat Sewaan: 14/1/26.

Unit 1B (Apartmen 1 Bilik): $14,064.24 Setahun; Tamat Sewaan: 31/1/26.

Unit 2B (Apartmen 1 Bilik): $14,002.08 Setahun; Tamat Sewaan: 14/10/26.

Unit 3B (Apartmen 1 Bilik): $16,377 Setahun; Tamat Sewaan: 31/7/25.

Unit 4B (Apartmen 1 Bilik): $19,049.88 Setahun; Tamat Sewaan: 31/12/25.

Unit 1C (Apartmen 1 Bilik): $17,598.84 Setahun; Tamat Sewaan: 14/3/26.

Unit 2C (Apartmen 1 Bilik): $15,735.12 Setahun; Tamat Sewaan: 31/7/26.

Unit 3C (Apartmen 1 Bilik): $17,972.28 Setahun; M-M.

Unit 4C (Apartmen 1 Bilik): $37,800 Setahun. (Tersedia)

Unit 1D (Apartmen 1 Bilik): $20,002.32 Setahun; Tamat Sewaan: 30/9/25.

Unit 2D (Apartmen 1 Bilik, Super): $17,286.36 Setahun; Tamat Sewaan: 30/6/26.

Unit 3D (Apartmen 1 Bilik): $17,144.88 Setahun; Tamat Sewaan: 31/12/25.

Unit 4D (Apartmen 1 Bilik): $11,987.64 Setahun; Tamat Sewaan: 30/11/27. Telah Di Sini 45 Tahun.

Unit 1E (Apartmen 1 Bilik): $15,115.92 Setahun; Tamat Sewaan: 13/4/26.

Unit 2E (Apartmen 1 Bilik): $14,290.44 Setahun; Tamat Sewaan: 28/2/26.

Unit 3E (Apartmen 1 Bilik): $14,540.16 Setahun; Tamat Sewaan: 30/9/25.

Unit 4E (Apartmen 1 Bilik): $14,805.60 Setahun; Tamat Sewaan: 31/10/25.

Unit 1F (Apartmen Studio): $24,480 Setahun. (Tersedia)

Unit 2F (Apartmen Studio): $24,480 Setahun. (Tersedia)

Unit 3F (Apartmen Studio): $16,500 Setahun; Tamat Sewaan: 30/1/24.

Unit 4F (Apartmen Studio): $16,629.48 Setahun; Tamat Sewaan: 14/7/26.

Perbelanjaan:

Minyak: $17,000 Setahun.

Elektrik: $980 Setahun.

Penyelenggaraan & Pembetulan: $250 Setahun.

Insurans: $12,023 Setahun.

Air & Pembentungan: $16,000 Setahun.

Cukai: $87,075 Setahun.

Jumlah Perbelanjaan: $133,328 Setahun.

Pendapatan Kasar Pro Forma: $432,028.80 Setahun.

Pendapatan Operasi Bersih Pro Forma (NOI): $298,700.80 Setahun. (9.64% Cap!!!)

Calling All Investors, Developers & End-Users!!! 9.64 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, +++!!! 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.): $18,074.76 Ann.; Lease Exp.: 7/31/26.

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.): $14,002.08 Ann.; Lease Exp.: 10/14/26.

Unit 3B (1 Br. Apt.): $16,377 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.): $17,972.28 Ann.; M-M.

Unit 4C (1 Br. Apt.): $37,800 Ann. (Available)

Unit 1D (1 Br. Apt.): $20,002.32 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.): $15,115.92 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.): $14,540.16 Ann.; Lease Exp.: 9/30/25.

Unit 4E (1 Br. Apt.): $14,805.60 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.): $16,500 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: $432,028.80 Ann.

Pro Forma Net Operating Income (NOI): $298,700.80 Ann. (9.64% Cap!!!) © 2025 OneKey™ MLS, LLC