ສິນຄ້າທີ່ເຊົ່າສົມບູນໃນ Harrison ສໍາເລັດຜົນລວມລາຄາສຽງລົງພັນ 7%+ ມີປະໜຶດນິຍາມສ່ຽມໃນສໍາເລັດລະດັບ. ລະບົບບໍ່ຊັບສິນລາຄາຈໍານວນ 12,655 ພັນດອນສໍາເລັດ ສໍາລັບຄ່າໃຊ້ຈ່າຍປີ່ຕໍ່ສິນຄ້າ ພວກແວດ 37,221 ພັນດອນ, ສໍາເລັດຜົນກຳ່ລິມ່ນສວຍ 114,639 ພັນດອນ.

ການປະແກ່ອີງ:

4BR/1BA: 4,450 ພັນດອນ/ເเดືອນ
3BR/1BA: 4,300 ພັນດອນ/ເเดືອນ
2BR/2BA: 3,905 ພັນດອນ/ເเดືອນ

ທຸກໆຊິນຄ້າຈ່າຍໄຟດິຊັນແລະແກສ (ນອກຈາກຊິນຄ້າ 2BR ຊອນທີ່ລູກຄ້າຈະຄືບຄ່າໃຊ້ຈ່າຍ). ບັດຊິນກະທົບເຊິ່ນລາຄາສຽມໃນຊິນຄ້າທຸກໆວິດ.

ບ່ອນຄໍາແຍມກະຊອນ 2 ລົດ, ບໍ່ແມ່ນໃຊ້ຜູ້ໃຊ້ລະບົບປະລວມກການຂອບຊ່າຈ່າຍ 750–1,000 ພັນດອນ/ເດືອນ, ເພີ່ມບັດບອກ 8%. ຄ່າເຊົ່າອາດຈະຕໍ່ສູງກວ່າລາຄາຕະລາງ ແລະສາມາດເພີ່ມແນວເສັຍເມື່ອແຜລໄສຫວິດ.

ແຕ່ລອດໃນສິນຄ້າຂອບງານ ສຳເລັດຕຎພິປະນວນສືນສ່ວນເບັດສັດເນນໄດ້ຍັງບໍ່ອາຍານສູນ.

(ຮູບພາບແລະຕັດສິເຈຍຂອງຊິນຄ້າ 4 ໃນບັດຊິນບົດ 3. ປະລະສູດໄດ້ຖືກເຊົ່າໃນປະລະຫວ່າດ).

Fully leased triplex in Harrison generating a solid 7%+ cap rate, with immediate value-add upside. Current monthly rent roll totals $12,655 with low annual expenses of $37,221, producing a net operating income of $114,639.

Unit Breakdown:

4BR/1BA: $4,450/month
3BR/1BA: $4,300/month
2BR/2BA: $3,905/month

All tenants pay electric and gas (except for the 2BR unit, where the landlord covers utilities). Each unit includes in-unit laundry.

A large 2-car garage, not currently used by tenants, offers a clear opportunity to add $750–$1,000/month in storage income, increasing the cap rate to nearly 8%. Rents may also be below market value and can be raised over time as leases roll over.

Located on a quiet dead-end street with a short commute to Metro-North, shops, and top-rated schools, this property offers long-term rental stability in a high-demand Westchester market.

Fully occupied, cash flowing, and primed for even stronger returns.

(Photos and floorplan are of the top floor 4 bedroom unit. It is currently fully rented.) © 2025 OneKey™ MLS, LLC