Log In/Sign Up
Your email has been sent.
17202 Linden Blvd 4 Unit Apartment Building $1,600,000 ($400,000/Unit) 8.33% Cap Rate Jamaica, NY 11434
Investment Highlights
- Calling All Investors, Developers, & End-Users!!! 5 Unit 3,600+ Sqft. Corner Mixed-Use Building On Linden Blvd. For Sale!!!
- The Property Is Located In The Heart Of Jamaica 1 Block From Merrick Blvd. & Minutes From The St. Albans LIRR Station!!!
- Neighbors Include Chase Bank, Citizens Bank, The Home Depot, Stop & Shop, Crunch Fitness, AutoZone, Mobil, Conoco, McDonald’s, Domino’s Pizza, +++!!!
- The Property Features Excellent Signage, Great Exposure, R5B/R3X/C2-3 Zoning, High 10’ Ceilings, Basement, 6 Parking Spaces, Separate Meters, +++!!!!
- The Property Has 21’ Of Frontage On Linden Blvd. & 117’ Of Frontage On 172nd St.!!
- This Property Offers HUGE Upside Potential!!!
Executive Summary
Calling All Investors, Developers, & End-Users!!! 5 Unit 3,600+ Sqft. Corner Mixed-Use Building On Linden Blvd. For Sale!!! The Property Features Excellent Signage, Great Exposure, R5B/R3X/C2-3 Zoning, High 10’ Ceilings, Basement, 6 Parking Spaces, Separate Meters, 200 Amp Power, All New LED Lighting, CAC, +++!!! The Property Is Located In The Heart Of Jamaica 1 Block From Merrick Blvd. & Minutes From The St. Albans LIRR Station!!! The Property Has 21’ Of Frontage On Linden Blvd. & 117’ Of Frontage On 172nd St.!!! Neighbors Include Chase Bank, Citizens Bank, The Home Depot, Stop & Shop, Crunch Fitness, AutoZone, Mobil, Conoco, McDonald’s, Domino’s Pizza, Papa John’s, IHOP, Liberty Tax, Aldi, +++!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site / The Next Home For Your Business!!!
Income:
Store (2,400 Sqft.): $51,600 Ann.; $1,200 Ann. Inc.; Lease Exp.: 9/1/28.
Apt. 1 (1 Br.): $22,200 Ann.; Lease Exp.: 6/30/25. Been Here 4 Years So Far.
Apt. 2 (3 Br.): $36,000 Ann. (Delivered Vacant)
Apt. 3 (1 Br.): $19,800 Ann.; Lease Exp.: 6/30/25.
Apt. 4 (1 Br.): $19,200 Ann.; M-M.
Tax Rebate (Paid By The Store): $5,000 Ann.
Water Rebate (Paid By The Store): $6,000 Ann.
Pro Forma Gross Income: $159,800 Ann.
Expenses:
Gas: $2,826 Ann.
Electric: $560 Ann.
Maintenance & Repairs: $250 Ann.
Water & Sewer: $1,800 Ann
Insurance: $2,823 Ann.
Taxes: $18,257.76 Ann.
Total Expenses: $26,516.76 Ann.
Net Operating Income (NOI): $133,283.24 Ann. (Pro Forma 8.33 Cap!!!)
Income:
Store (2,400 Sqft.): $51,600 Ann.; $1,200 Ann. Inc.; Lease Exp.: 9/1/28.
Apt. 1 (1 Br.): $22,200 Ann.; Lease Exp.: 6/30/25. Been Here 4 Years So Far.
Apt. 2 (3 Br.): $36,000 Ann. (Delivered Vacant)
Apt. 3 (1 Br.): $19,800 Ann.; Lease Exp.: 6/30/25.
Apt. 4 (1 Br.): $19,200 Ann.; M-M.
Tax Rebate (Paid By The Store): $5,000 Ann.
Water Rebate (Paid By The Store): $6,000 Ann.
Pro Forma Gross Income: $159,800 Ann.
Expenses:
Gas: $2,826 Ann.
Electric: $560 Ann.
Maintenance & Repairs: $250 Ann.
Water & Sewer: $1,800 Ann
Insurance: $2,823 Ann.
Taxes: $18,257.76 Ann.
Total Expenses: $26,516.76 Ann.
Net Operating Income (NOI): $133,283.24 Ann. (Pro Forma 8.33 Cap!!!)
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$159,800
|
$44.39
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$159,800
|
$44.39
|
| Taxes |
$18,257
|
$5.07
|
| Operating Expenses |
$8,259
|
$2.29
|
| Total Expenses |
$26,516
|
$7.37
|
| Net Operating Income |
$133,284
|
$37.02
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $159,800 |
| Annual Per SF | $44.39 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $159,800 |
| Annual Per SF | $44.39 |
| Taxes | |
|---|---|
| Annual | $18,257 |
| Annual Per SF | $5.07 |
| Operating Expenses | |
|---|---|
| Annual | $8,259 |
| Annual Per SF | $2.29 |
| Total Expenses | |
|---|---|
| Annual | $26,516 |
| Annual Per SF | $7.37 |
| Net Operating Income | |
|---|---|
| Annual | $133,284 |
| Annual Per SF | $37.02 |
Property Facts
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Oven
- Range
- Tub/Shower
Site Amenities
- 24 Hour Access
- Controlled Access
- Security System
- Tenant Controlled HVAC
- On-Site Retail
- Storage Space
- Public Transportation
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 3+1 | 1 | - | - |
| 1+1 | 3 | - | - |
Walk Score®
Very Walkable (79)
Transit Score®
Excellent Transit (79)
Property Taxes
| Parcel Number | 12394-0090 | Total Assessment | $172,440 (2025) |
| Land Assessment | $41,400 (2025) | Annual Taxes | $18,257 ($5.07/SF) |
| Improvements Assessment | $131,040 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
12394-0090
Land Assessment
$41,400 (2025)
Improvements Assessment
$131,040 (2025)
Total Assessment
$172,440 (2025)
Annual Taxes
$18,257 ($5.07/SF)
Tax Year
2024
1 of 25
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
17202 Linden Blvd
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.