This three family townhouse was constructed to the high standards of a LEED Certified Green Building, it was completely rehabilitated recently and features condo quality finishes including three Jacuzzi's and infra red light and heating in the bathrooms. The first floor - is approx 1,000 sqft one bedroom, one bath garden apartment with access to the basement, and a backyard. The second floor - is aprox 1,000+ sqft one bedroom, one bath. The third and fourth floors - are a fantastic PH Duplex with three bedroom, 2.5 bath. Kitchens - Fully equipped with a maple kitchen cabinetry, a granite island and counter tops, high end stainless steel appliances including large refrigerators, gas oven, microwave, and dishwasher. Bathrooms - Feature Jacuzzi bath tubs, maple vanity with granite counters, Italian stone tiles, and private washer/dryer. Floors - Bamboo floors with radiant heating. AC/heat - Split units. Each apartment has amazing exposed brick walls and each unit has a separate gas and electric meter, and individual boiler. The East River Plaza (Target, Costco, Marshall's, etc.) are just around the corner. Call us today to see this fantastic home/investment property. The property will be delivered vacant. Projected Rent Roll: 1 - $2,750 (Option to combine with basement) 2 - $2,750 PH Duplex - $4,500 Combine basement rec room (optional) - $1,000 Gross Monthly Operating Income - $11,000 Monthly Operating Expenses: Repairs and Maintenance - $250.00 Real Estate Taxes - $450.00 Property Insurance - $125.00 Utilities - Gas & Water - $100.00 Monthly Operating Expenses - $925.00 Net Operating Income (NOI): Total Annual Operating Income - $132,000.00 Total Annual Operating Expense - $11,100.00 Annual Net Operating Expense - $120,900.00 Capitalization Rate and Valuation: Approximate Capitalization Rate - 5.26% Purchase Price - $2,298,000
This property is off market, which means it's not currently listed for sale or rent on Zillow. This may be different from what's available on other websites or public sources.
