Log In/Sign Up
Your email has been sent.
105 Parkview Ave - 105 Parkview Ave, Elmwood Park, NJ 07407 8 Unit Apartment Building Offered at $650,000 at a 9.22% Cap Rate Elmwood Park, NJ 07407



Investment Highlights
- Strong Immediate Cash Flow- State-licensed 8-unit boarding house generating approximately $7,200/month in gross rental income month-to-month lease
- Recent Capital Improvements — Key updates include a new roof/chimney (2022), boiler (2020), and security cameras (2024), ongoing interior improvements
- High Cap Rate with Upside- Current NOI of approximately $60,045/year reflects a ~9.24% cap rate at asking price, with pro forma upside to ~9.87%
Executive Summary
Unique investment opportunity in North Jersey delivering immediate cash flow. This state-licensed 8-unit boarding house generates approximately $7,200 per month in gross rental income with month-to-month leases in place. Average tenant stay is about one year, with several long-term residents providing added stability. Each room is furnished with a bed, dresser, TV, and window A/C. Common areas are fully equipped with essential cooking and cleaning supplies. The property features two shared kitchens and two shared bathrooms (one per floor), plus a top-floor studio with a private half bath. Two car detached garage. High-yield asset producing ~$7,205/mo ($86,460/yr) in gross revenue (rooms + parking). Current NOI approximately $60,045/year (~9.24% cap at ask) with meaningful upside via modest rent optimization (pro forma cap ~9.87% at $900/room). Month-to-month occupancy model with established screening process and optional full-service management available. Key updates include new roof/chimney (2022), boiler (2020), and security cameras (2024), plus ongoing interior improvements. Buyer to verify all financials and licensing requirements.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$86,340
|
$35.77
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$86,340
|
$35.77
|
| Taxes |
$8,315
|
$3.44
|
| Operating Expenses |
$18,100
|
$7.50
|
| Total Expenses |
$26,415
|
$10.94
|
| Net Operating Income |
$59,925
|
$24.82
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $86,340 |
| Annual Per SF | $35.77 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $86,340 |
| Annual Per SF | $35.77 |
| Taxes | |
|---|---|
| Annual | $8,315 |
| Annual Per SF | $3.44 |
| Operating Expenses | |
|---|---|
| Annual | $18,100 |
| Annual Per SF | $7.50 |
| Total Expenses | |
|---|---|
| Annual | $26,415 |
| Annual Per SF | $10.94 |
| Net Operating Income | |
|---|---|
| Annual | $59,925 |
| Annual Per SF | $24.82 |
Property Facts
Amenities
Site Amenities
- Smoke Free
- Wi-Fi
- Storage Space
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 8+2.5 | 8 | - | 2,414 |
1 1
Moderately walkable
70/100
Moderately drivable
70/100
Some public transit
50/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 11-00122-0000-00002 | Total Assessment | $277,900 |
| Land Assessment | $180,000 | Annual Taxes | $8,315 ($3.44/SF) |
| Improvements Assessment | $97,900 | Tax Year | 2025 |
Property Taxes
Parcel Number
11-00122-0000-00002
Land Assessment
$180,000
Improvements Assessment
$97,900
Total Assessment
$277,900
Annual Taxes
$8,315 ($3.44/SF)
Tax Year
2025
1 of 11
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
North Jersey 100 LLC.
105 Parkview Ave - 105 Parkview Ave, Elmwood Park, NJ 07407
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
