Log In/Sign Up
Your email has been sent.
1501 Broadway 5 Unit Apartment Building $2,595,000 ($519,000/Unit) 6.95% Cap Rate Brooklyn, NY 11221



Investment Highlights
- Upside opportunity
- Prime location close to subway
- Commercial space leased
Executive Summary
Exceptional investment opportunity in Bushwick. This mixed-use property features one commercial space with a lease secured until 2032 and four residential units. Currently delivering a 7% cap rate, this property presents potential for increased returns. With strategic improvements or layout modifications, the cap rate could easily exceed 8%.
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$228,036
|
$29.91
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$228,036
|
$29.91
|
| Taxes |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$47,757
|
$6.26
|
| Net Operating Income |
$180,279
|
$23.64
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $228,036 |
| Annual Per SF | $29.91 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $228,036 |
| Annual Per SF | $29.91 |
| Taxes | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $47,757 |
| Annual Per SF | $6.26 |
| Net Operating Income | |
|---|---|
| Annual | $180,279 |
| Annual Per SF | $23.64 |
Property Facts
Amenities
Unit Amenities
- Air Conditioning
- Balcony
- Dishwasher
- Microwave
- Heating
- Ceiling Fans
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Basement
- Deck
- Dining Room
- Patio
1 1
Exceptionally walkable
100/100
Somewhat drivable
30/100
Exceptional public transit
100/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 03380-0003 | Improvements Assessment | $284,850 (2025) |
| Land Assessment | $216,900 (2025) | Total Assessment | $501,750 (2025) |
Property Taxes
Parcel Number
03380-0003
Land Assessment
$216,900 (2025)
Improvements Assessment
$284,850 (2025)
Total Assessment
$501,750 (2025)
1 of 14
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
1501 Broadway
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
