Log In/Sign Up
Your email has been sent.
Joshuas Path Apartments 1887 Joshuas Path 4 Unit Apartment Building $1,200,000 ($300,000/Unit) 7.83% Cap Rate Central Islip, NY 11722
Investment Highlights
- Possible student housing and Airbnb opportunities, centrally located.
- Close shops, transportation, airport.
Executive Summary
Portfolio sale of 1889 Joshuas Path and 1887 Joshuas Path apartments, rooms for rent, office and parking spaces.
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$125,000
|
$31.25
|
| Other Income |
$1,800
|
$0.45
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$126,800
|
$31.70
|
| Taxes |
$14,000
|
$3.50
|
| Operating Expenses |
$19,000
|
$4.75
|
| Total Expenses |
$33,000
|
$8.25
|
| Net Operating Income |
$93,800
|
$23.45
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $125,000 |
| Annual Per SF | $31.25 |
| Other Income | |
|---|---|
| Annual | $1,800 |
| Annual Per SF | $0.45 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $126,800 |
| Annual Per SF | $31.70 |
| Taxes | |
|---|---|
| Annual | $14,000 |
| Annual Per SF | $3.50 |
| Operating Expenses | |
|---|---|
| Annual | $19,000 |
| Annual Per SF | $4.75 |
| Total Expenses | |
|---|---|
| Annual | $33,000 |
| Annual Per SF | $8.25 |
| Net Operating Income | |
|---|---|
| Annual | $93,800 |
| Annual Per SF | $23.45 |
Property Facts
Amenities
Unit Amenities
- Cable Ready
- Dishwasher
- Microwave
- Storage Space
- Washer/Dryer
- Washer/Dryer Hookup
- Heating
- Security System
- Ceiling Fans
- Eat-in Kitchen
- Kitchen
- Granite Countertops
- Vaulted Ceiling
- High Speed Internet Access
- Refrigerator
- Oven
- Sprinkler System
- Stainless Steel Appliances
- Range
- Tub/Shower
- Carpet
- Wi-Fi
- Yard
- Grill
- Basement
- Breakfast Nook
- Dining Room
- Family Room
- Garden
- Lawn
- Linen Closet
- Mother-in-law Unit
- Office
- Pantry
- Patio
- Smoke Free
- Window Coverings
Site Amenities
- 24 Hour Access
- Business Center
- Courtyard
- Fenced Lot
- Laundry Facilities
- Picnic Area
- Playground
- Security System
- Car Wash Area
- Pet Play Area
- Recycling
- Smoke Free
- Trash Pickup - Curbside
- Wi-Fi
- Storage Space
- Bicycle Storage
- Car Charging Station
- Community-Wide WiFi
- Multi Use Room
- Public Transportation
1 1
Property Taxes
| Parcel Number | 0500-097-00-01-00-075-000 | Total Assessment | $48,200 (2024) |
| Land Assessment | $9,400 (2024) | Annual Taxes | $14,000 ($3.50/SF) |
| Improvements Assessment | $38,800 (2024) | Tax Year | 2025 |
Property Taxes
Parcel Number
0500-097-00-01-00-075-000
Land Assessment
$9,400 (2024)
Improvements Assessment
$38,800 (2024)
Total Assessment
$48,200 (2024)
Annual Taxes
$14,000 ($3.50/SF)
Tax Year
2025
1 of 35
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Joshuas Path Apartments | 1887 Joshuas Path
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.