Pe gbogbo awọn oludokoowo, awọn oniwun ile ati awọn olumulo ipari!!! ILE APARTMENT TUNTUN 34,400+ Sqft. 26 Iyẹwu ni Riverdale fun tita!!! Ile naa ni awọn ami ẹlẹwa, ifihan to dara, awọn aaye igi 6, Ibi idasilẹ R7A, awọn ọna aabo, Oludari foju, awọn yara kẹkẹ 2, ile iṣẹ aṣọ, epo, opopona ikọkọ, agbegbe teresi ipele pupọ, ilẹ nla, ọkọ, ikoko idoti, awọn yara kẹkẹ 2, opopona ikọkọ, agbegbe teresi ipele pupọ ni ẹhin, ọkọ ni ẹhin, gbogbo imọlẹ LED tuntun, agbara ipele 3, awọn sprinkler, CAC, +++!!! Ile naa le wọle nipasẹ bọtini, bọtini fob, tabi ID oju!!! Ilẹ naa wa ni ọkan ti Riverdale ni ikọja Henry Hudson Parkway, nikan awọn iṣẹju diẹ lati Riverdale Park, University ti Manhattan & Van Cortlandt Park!!! Awọn aladugbo pẹlu Starbucks, Chase Bank, Wells Fargo Bank, Target, Stop & Shop, CubeSmart Self Storage, Wendy’s, Subway, Bob’s Discount Furniture, Liberty Tax +++!!! Ile naa ni a kọ ni ọdun 2019 & ni 421a!!! Ilẹ yii nfunni ni agbara to gaju!!! Eyi le jẹ aaye idagbasoke rẹ ti nbo tabi ile ti n bọ fun iṣowo rẹ!!!

Ọya:

Iyẹwu B-A (1 Br. Apt., 736 Sqft.): $38,400 ọdun.

Iyẹwu B-B (1 Br. Apt., 839 Sqft.): $40,800 ọdun. (Wa)

Iyẹwu 1-A (1 Br. Apt., 784 Sqft.): $28,500 ọdun.

Iyẹwu 1-B (Studio Apt., 689 Sqft.): $32,400 ọdun.

Iyẹwu 1-C (1 Br. Apt., 792 Sqft.): $37,200 ọdun.

Iyẹwu 2-A (2 Br. Apt., 1,062 Sqft.): $42,000 ọdun.

Iyẹwu 2-B (1 Br. Apt., 971 Sqft.): $39,600 ọdun.

Iyẹwu 2-C (2 Br. Apt., 983 Sqft.): $31,800 ọdun.

Iyẹwu 3-A (2 Br. Apt., 1,042 Sqft.): $43,200 ọdun.

Iyẹwu 3-B (1 Br. Apt., 943 Sqft.): $28,500 ọdun.

Iyẹwu 3-C (2 Br. Apt., 987 Sqft.): $43,200 ọdun.

Iyẹwu 4-A (2 Br. Apt., 1,042 Sqft.): $48,000 ọdun.

Iyẹwu 4-B (1 Br. Apt., 943 Sqft.): $28,500 ọdun.

Iyẹwu 4-C (2 Br. Apt., 987 Sqft.): $44,400 ọdun.

Iyẹwu 5-A (2 Br. Apt., 1,042 Sqft.): $45,600 ọdun.

Iyẹwu 5-B (1 Br. Apt., 943 Sqft.): $39,600 ọdun.

Iyẹwu 5-C (2 Br. Apt., 987 Sqft.): $31,800 ọdun.

Iyẹwu 6-A (2 Br. Apt., 1,042 Sqft.): $45,600 ọdun.

Iyẹwu 6-B (1 Br. Apt., 943 Sqft.): $28,500 ọdun.

Iyẹwu 6-C (2 Br. Apt., 987 Sqft.): $44,400 ọdun.

Iyẹwu 7-A (2 Br. Apt., 871 Sqft.): $31,800 ọdun.

Iyẹwu 7-B (1 Br. Apt., 909 Sqft.): $40,800 ọdun.

Iyẹwu 7-C (2 Br. Apt., 987 Sqft.): $45,600 ọdun.

Iyẹwu 8-A (2 Br. Apt., 836 Sqft.): $31,800 ọdun.

Iyẹwu 8-B (1 Br. Apt., 909 Sqft.): $39,600 ọdun.

Iyẹwu 8-C (2 Br. Apt., 987 Sqft.): $45,600 ọdun.

Iwọle Gross Pro Forma: $997,200 ọdun.

Iye:

Gasi: $12,000 ọdun.
Ina: $24,000 ọdun.
Itọju & Awọn atunṣe: $3,800 ọdun.
Iboju: $8,300 ọdun.
Omi & Efu: $24,000 ọdun.
Owo-ori: $50,000 ọdun. (Abo De 2058!!!)

Iye lapapọ: $122,100 ọdun.

Owo-wiwọle ti n ṣiṣẹ (NOI): $875,100 ọdun. (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