Log In/Sign Up
Your email has been sent.
105-107 Eldridge St 18 Unit Apartment Building $15,400,000 ($855,556/Unit) 4.17% Cap Rate New York, NY 10002



INVESTMENT HIGHLIGHTS
- All 18 residential units are free-market with no rent-stabilized or regulated units.
- Prime Lower East Side mixed-use walk-up, renovated with efficient expenses and consistently strong rental demand.
- Two strong long-term retail tenants (The Flower Shop and Yves) with combined $37,000/month in rent upon stabilization.
EXECUTIVE SUMMARY
105–107 Eldridge Street is a 4-story walk-up mixed-use building located in the heart of the Lower East Side between Grand and Broome Streets. The property consists of 18 free-market residential units and two ground floor retail tenants (The Flower Shop and Yves). At the $15,400,000 asking price, the property generates a stabilized NOI of approximately $642,000, reflecting a 4.17% cap rate.
All apartments are efficiently laid out studios and one-bedrooms with separate kitchens and hardwood floors, and the building has enjoyed historically strong occupancy with consistent rental demand. Both retail leases are long-term and will provide a combined rent of $37,000 per month upon stabilization, anchored by well-known neighborhood operators. This offering provides investors with a rare opportunity to acquire a fully free-market LES asset with secure in-place cash flow and meaningful upside through rent growth and long-term appreciation.
All apartments are efficiently laid out studios and one-bedrooms with separate kitchens and hardwood floors, and the building has enjoyed historically strong occupancy with consistent rental demand. Both retail leases are long-term and will provide a combined rent of $37,000 per month upon stabilization, anchored by well-known neighborhood operators. This offering provides investors with a rare opportunity to acquire a fully free-market LES asset with secure in-place cash flow and meaningful upside through rent growth and long-term appreciation.
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
$99,999
|
$9.99
|
| Vacancy Loss |
$99,999
|
$9.99
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
FINANCIAL SUMMARY (ACTUAL - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Vacancy Loss | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
PROPERTY FACTS
AMENITIES
UNIT AMENITIES
- Hardwood Floors
- Refrigerator
- Oven
- Tub/Shower
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| Studios | 6 | $2,900 | 400 - 475 |
| 1+1 | 12 | $3,200 | 550 |
1 1
Walk Score®
Walker's Paradise (100)
Transit Score®
Rider's Paradise (100)
Bike Score®
Biker's Paradise (96)
PROPERTY TAXES
| Parcel Number | 0418-0048 | Total Assessment | $1,753,170 |
| Land Assessment | $540,000 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $1,213,170 | Tax Year | 2025 |
PROPERTY TAXES
Parcel Number
0418-0048
Land Assessment
$540,000
Improvements Assessment
$1,213,170
Total Assessment
$1,753,170
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 5
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
105-107 Eldridge St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
