Log In/Sign Up
Your email has been sent.
6 Family West New York, New Jersey 110 Westover Pl 6 Unit Apartment Building $1,650,000 ($275,000/Unit) 8.47% Cap Rate West New York, NJ 07093
Executive Summary
***$139,813 NOI is the proforma.*** 6 legal units on 4 levels. All units are above grade (no basement). 3 of the 6 units have been leased. Completion of renovation/improvements for 2 of the 3 units -- both 3 bedrooms -- in progress (95% done). 5 of the 6 units have been updated/renovated over the last 5 years. 2 parking spots. One block from: Boulevard East, bus stop to NYC, and Donnelly Memorial Park. Surrounded by new development and steps to Park Ave with retail and restaurants. Ground floor has 2 units (2 bed & 1 bed), 1st floor has 2 units (2 bed & 1 bed), 2nd floor has 1 unit (3 bed), 3rd floor has 1 unit (3 bed). Previous tenants for current vacancies were paying $1,648 (1 bed), $3,500 (3 bed) , $3,811 (3 bed) which is more than the proforma. Contact listing agent for more details.
Financial Summary (Pro Forma - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$180,000
|
$36.00
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$180,000
|
$36.00
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$40,186
|
$8.04
|
| Net Operating Income |
$139,814
|
$27.96
|
Financial Summary (Pro Forma - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $180,000 |
| Annual Per SF | $36.00 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $180,000 |
| Annual Per SF | $36.00 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $40,186 |
| Annual Per SF | $8.04 |
| Net Operating Income | |
|---|---|
| Annual | $139,814 |
| Annual Per SF | $27.96 |
Property Facts
| Price | $1,650,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $275,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.06 AC |
| Cap Rate | 8.47% | Building Size | 5,000 SF |
| No. Units | 6 | No. Stories | 4 |
| Property Type | Multifamily | Year Built/Renovated | 1982/2025 |
| Property Subtype | Apartment | Parking Ratio | 0.4/1,000 SF |
| Zoning | RM | ||
| Price | $1,650,000 |
| Price Per Unit | $275,000 |
| Sale Type | Investment |
| Cap Rate | 8.47% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.06 AC |
| Building Size | 5,000 SF |
| No. Stories | 4 |
| Year Built/Renovated | 1982/2025 |
| Parking Ratio | 0.4/1,000 SF |
| Zoning | RM |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Freezer
Site Amenities
- 24 Hour Access
- Laundry Facilities
- Property Manager on Site
- Tenant Controlled HVAC
- Individual Locking Bedrooms
- Private Bathroom
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+2 | 6 | $3,500 | - |
| 2+1 | 2 | $2,500 | - |
| 1+1 | 9 | $1,500 | - |
| 2+2 | 4 | $2,500 | - |
1 1
Walk Score®
Walker's Paradise (95)
Transit Score®
Excellent Transit (72)
Property Taxes
| Parcel Number | 12-00043-0000-00022 | Improvements Assessment | $202,500 |
| Land Assessment | $62,500 | Total Assessment | $265,000 |
Property Taxes
Parcel Number
12-00043-0000-00022
Land Assessment
$62,500
Improvements Assessment
$202,500
Total Assessment
$265,000
1 of 2
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
6 Family West New York, New Jersey | 110 Westover Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.