Log In/Sign Up
Your email has been sent.
141 Ferris Ave 11 Unit Apartment Building $1,800,000 ($163,636/Unit) 6.78% Cap Rate White Plains, NY 10603
Investment Highlights
- Close to Metro North Railroad
- Parking available
Executive Summary
Prime 11-Unit Multi-Family Investment Opportunity! This impressive brick building, in great condition, offers a rare combination of convenience, stability, and income potential. Featuring 11 spacious units, including 9 ETPA-regulated and 2 rent-controlled apartments, this property provides an ideal setup for long-term rental income. Residents enjoy easy access to on-site parking, with a large lot accommodating 15 cars plus a 2-car garage. Located near the Metro-North Railroad, local shops, bus lines, and major parkways and highways. A fantastic opportunity for investors seeking a stable, high-demand rental asset!
Financial Summary (Pro Forma - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$156,260
|
$18.60
|
| Other Income |
$26,400
|
$3.14
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$182,660
|
$21.74
|
| Taxes |
$27,600
|
$3.28
|
| Operating Expenses |
$33,223
|
$3.95
|
| Total Expenses |
$60,823
|
$7.24
|
| Net Operating Income |
$121,837
|
$14.50
|
Financial Summary (Pro Forma - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $156,260 |
| Annual Per SF | $18.60 |
| Other Income | |
|---|---|
| Annual | $26,400 |
| Annual Per SF | $3.14 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $182,660 |
| Annual Per SF | $21.74 |
| Taxes | |
|---|---|
| Annual | $27,600 |
| Annual Per SF | $3.28 |
| Operating Expenses | |
|---|---|
| Annual | $33,223 |
| Annual Per SF | $3.95 |
| Total Expenses | |
|---|---|
| Annual | $60,823 |
| Annual Per SF | $7.24 |
| Net Operating Income | |
|---|---|
| Annual | $121,837 |
| Annual Per SF | $14.50 |
Property Facts
| Price | $1,800,000 | Apartment Style | Low-Rise |
| Price Per Unit | $163,636 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 6.78% | Building Size | 8,402 SF |
| No. Units | 11 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 3 |
| Property Subtype | Apartment | Year Built | 1924 |
| Zoning | UR-2 - pertains to a high-density residential or mixed-use area | ||
| Price | $1,800,000 |
| Price Per Unit | $163,636 |
| Sale Type | Investment |
| Cap Rate | 6.78% |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 8,402 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1924 |
| Zoning | UR-2 - pertains to a high-density residential or mixed-use area |
Amenities
Unit Amenities
- Kitchen
- Refrigerator
- Oven
- Range
Site Amenities
- 24 Hour Access
1 1
Property Taxes
| Parcel Number | 1700-125-050-00002-000-0001 | Total Assessment | $25,000 |
| Land Assessment | $3,500 | Annual Taxes | $27,600 ($3.28/SF) |
| Improvements Assessment | $21,500 | Tax Year | 2024 |
Property Taxes
Parcel Number
1700-125-050-00002-000-0001
Land Assessment
$3,500
Improvements Assessment
$21,500
Total Assessment
$25,000
Annual Taxes
$27,600 ($3.28/SF)
Tax Year
2024
1 of 10
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
141 Ferris Ave
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.