ເອົາປະກອບຜູ້ລະບຸກອີງລາຍການລົງຄະແນນຂອງລັດ ບັນດາຜູ້ປະກອບ ແລະ ຜູ້ໃຊ້ ສຸດສໍາດວນ!!! ອະຫານ ສຽງຄວາມຈິງ 9.64 ແລະ 24 ອະສັງທິມຮອບສົ ກັບ ຄະນະການຂອງ R5 ໃນ Brooklyn ສໍາລັບຂາຍ!!! ຕອນເຂົ້າໃນແຂບມີສັ່ງທີ່ດີຈິງ, ປ່ອນສິດໃນທົ່ວໄປ, 6 ສະຖານທີ່ຈອມຂະບວນ, ສູງ 8 ຕອນ, R5 ບາກມອດ, (4) 2 ບິດ. ແອບທ໌, (16) 1 ບິດ. ແອບທ໌, (4) ເສັ້ນສູງຂະບວນ, ຮັບສູບສ່ວນແນວເລົາ LED ທັມມີ, ພະແນກ 3 ສະຖານທີ່, +++!!! ສິນທິທີ່ດິນສິນສິນນສີນຄຸມປິ່ນສຸດໃນ Brooklyn ລູກໃນຊ່ອງ Jamaica Ave., 2 ສະຖານທີ່ຈານຈາໆ Rockaway Blvd. ແລະ ນາທີ່ຍອມໍ Woodhaven Blvd.!!! ສົນຊາຊົນລວມລະບົດອີງສູງສຽມ, Chase Bank, USPS, Stop & Shop, Century 21, YMCA, Boost Mobile, Dunkin’, Wendy’s, McDonald’s, Subway, Papa John’s, White Castle, KFC, +++!!! ອະຫານແລະກ່ຽວກັບພິມປູກ Connor ໃນ Grant Avenue!!! ສິນທິນສີນນສີສາມພເຊຸນສູນໃນການຏິງຊື້!!! ສິນທິສານນອັບໄຟຟອງ ສຽງສາມີໃນອະທິບາຍ, ສູນງົງສາງຂອງ ສງັບ-ບລັດ Asນສາຄົວສິງຈາກປຽນນ໌, ເສັ້ນສຽມສັນ tshiຊື່ಾನ್ಯາລມືສູນານ-ລອງໃນນັ ноября!!!

ລາຍຮັບລາຄາ:

ສຽມ 1A (2 ບິດ. ແອບທ໌): $21,600 ບິດ.; ຄະນະໃຈສຸດ: 4/30/26

ສຽມ 2A (2 ບິດ. ແອບທ໌): $18,074.76 ບິດ.; ຄະນະໃຈສຸດ: 7/31/26.

ສຽມ 3A (2 ບິດ. ແອບທ໌): $13,932.48 ບິດ.; ຄະນະໃຈສຸດ: 9/14/26.

ສຽມ 4A (2 ບິດ. ແອບທ໌): $20,053.20 ບິດ.; ຄະນະໃຈສຸດ: 1/14/26.

ສຽມ 1B (1 ບິດ. ແອບທ໌): $14,064.24 ບິດ.; ຄະນະໃຈສຸດ: 1/31/26.

ສຽມ 2B (1 ບິດ. ແອບທ໌): $14,002.08 ບິດ.; ຄະນະໃຈສຸດ: 10/14/26.

ສຽມ 3B (1 ບິດ. ແອບທ໌): $16,377 ບິດ.; ຄະນະໃຈສຸດ: 7/31/25.

ສຽມ 4B (1 ບິດ. ແອບທ໌): $19,049.88 ບິດ.; ຄະນະໃຈສຸດ: 12/31/25.

ສຽມ 1C (1 ບິດ. ແອບທ໌): $17,598.84 ບິດ.; ຄະນະໃຈສຸດ: 3/14/26.

ສຽມ 2C (1 ບິດ. ແອບທ໌): $15,735.12 ບິດ.; ຄະນະໃຈສຸດ: 7/31/26.

ສຽມ 3C (1 ບິດ. ແອບທ໌): $17,972.28 ບິດ.; ຄະນະໃຈ ຄໍ.

ສຽມ 4C (1 ບິດ. ແອບທ໌): $37,800 ບິດ. (ຢູ່)

ສຽມ 1D (1 ບິດ. ແອບທ໌): $20,002.32 ບິດ.; ຄະນະໃຈສຸດ: 9/30/25.

ສຽມ 2D (1 ບິດ. ແອບທ໌, ສຸດ): $17,286.36 ບິດ.; ຄະນະໃຈສຸດ: 6/30/26.

ສຽມ 3D (1 ບິດ. ແອບທ໌): $17,144.88 ບິດ.; ຄະນະໃຈສຸດ: 12/31/25.

ສຽມ 4D (1 ບິດ. ແອບທ໌): $11,987.64 ບິດ.; ຄະນະໃຈສຸດ: 11/30/27. ເປັນມານຫັຟຍູປິວ.

ສຽມ 1E (1 ບິດ. ແອບທ໌): $15,115.92 ບິດ.; ຄະນະໃຈສຸດ: 4/13/26.

ສຽມ 2E (1 ບິດ. ແອບທ໌): $14,290.44 ບິດ.; ຄະນະໃຈສຸດ: 2/28/26.

ສຽມ 3E (1 ບິດ. ແອບທ໌): $14,540.16 ບິດ.; ຄະນະໃຈສຸດ: 9/30/25.

ສຽມ 4E (1 ບິດ. ແອບທ໌): $14,805.60 ບິດ.; ຄະນະໃຈສຸດ: 10/31/25.

ສຽມ 1F (ສະຕູດິ້ວແອບທ໌): $24,480 ບິດ. (ຢູ່)

ສຽມ 2F (ສະຕູດິ້ວແອບທ໌): $24,480 ບິດ. (ຢູ່)

ສຽມ 3F (ສະຕູດິ້ວແອບທ໌): $16,500 ບິດ.; ຄະນະໃຈສຸດ: 1/30/24.

ສຽມ 4F (ສະຕູດິ້ວແອບທ໌) $16,629.48 ບິດ.; ຄະນະໃຈສຸດ: 7/14/26.

ຄ່າໃຊ້ຈ່າຍ:

ນ້ຳມັນ: $17,000 ບິດ.

ສາອິນແລະການ: $980 ບິດ.

ການເຮັດບັນຍາຄວາມກໍ່ສຮອນ . ລິສີ: $250 ບິດ.

ຄະນສິດປິທຯສິອດະແຫນ້ທອນ: $12,023 ບິດ.

ນ້ຳ ແລະສຽດອນ: $16,000 ບິດ.

ພາສຂອນ: $87,075 ບິດ.

ຄ່າໃຊ້ຈ່າຍທັງໝົດ: $133,328 ບິດ.

ລາຍຄັດພາຍຄົວວາກສຸດ: $432,028.80 ບິດ.

ລາຍຄັດສູງອິກການເປົດຜີສອງ (NOI): $298,700.80 ບິດ. (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