Log In/Sign Up
Your email has been sent.
73 Units * 9% Return * 3.4% Assumable Mtg 1967-1971 Marmion Ave 73 Unit Apartment Building $10,750,000 ($147,260/Unit) 6.56% Cap Rate Bronx, NY 10460
Investment Highlights
- Assumable Mortgage of $7.4M with 3.43% Interest Rate based on Interest Only Payments. Three Years Remaining
- High Legal Rent Roll of $1,360,000
- Cash-on-Cash Return of 9% to 11% with Loan Assumption
Executive Summary
NuRealty Advisors Inc. is proud to present the Exclusive Listing for 1967-1971 Marmion Avenue, a classic pre-war masonry building located in the thriving East Tremont submarket of the Bronx.
This well-maintained property features 73 residential units, offering a desirable mix of:
• 46 – 1BRs
• 24 – 2BRs
• 3 – 3Brs
Key Investment Highlights:
• Assumable mortgage of $7,410,000 at a favorable 3.43% interest rate, based on interest-only payments, with 3 years remaining. The loan is held with Freddie Mac, offering investors an immediate financing advantage in today’s lending environment.
• Cash-on-Cash Return of 9% to 11% with Loan Assumption
• Gas-fired heating system
• Walk-up configuration (no elevator) promoting operational efficiency and reduced overhead
• High legal rent roll of $1,360,000
• Offering price of $10,750,000 which his a near 7% cap rate, presenting a rare opportunity to acquire a stable, cash-flowing asset in a strong rental market
Walking distance to the Subway & Metro North Train Station, providing easy access to Manhattan and the greater NYC region.
For more information, please contact Team@NuRealtyAdvisors.com
This well-maintained property features 73 residential units, offering a desirable mix of:
• 46 – 1BRs
• 24 – 2BRs
• 3 – 3Brs
Key Investment Highlights:
• Assumable mortgage of $7,410,000 at a favorable 3.43% interest rate, based on interest-only payments, with 3 years remaining. The loan is held with Freddie Mac, offering investors an immediate financing advantage in today’s lending environment.
• Cash-on-Cash Return of 9% to 11% with Loan Assumption
• Gas-fired heating system
• Walk-up configuration (no elevator) promoting operational efficiency and reduced overhead
• High legal rent roll of $1,360,000
• Offering price of $10,750,000 which his a near 7% cap rate, presenting a rare opportunity to acquire a stable, cash-flowing asset in a strong rental market
Walking distance to the Subway & Metro North Train Station, providing easy access to Manhattan and the greater NYC region.
For more information, please contact Team@NuRealtyAdvisors.com
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$1,223,397
|
$23.75
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$36,702
|
$0.71
|
| Effective Gross Income |
$1,186,695
|
$23.03
|
| Taxes |
$113,851
|
$2.21
|
| Operating Expenses |
$367,201
|
$7.13
|
| Total Expenses |
$481,052
|
$9.34
|
| Net Operating Income |
$705,643
|
$13.70
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $1,223,397 |
| Annual Per SF | $23.75 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $36,702 |
| Annual Per SF | $0.71 |
| Effective Gross Income | |
|---|---|
| Annual | $1,186,695 |
| Annual Per SF | $23.03 |
| Taxes | |
|---|---|
| Annual | $113,851 |
| Annual Per SF | $2.21 |
| Operating Expenses | |
|---|---|
| Annual | $367,201 |
| Annual Per SF | $7.13 |
| Total Expenses | |
|---|---|
| Annual | $481,052 |
| Annual Per SF | $9.34 |
| Net Operating Income | |
|---|---|
| Annual | $705,643 |
| Annual Per SF | $13.70 |
Property Facts
| Price | $10,750,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $147,260 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.54 AC |
| Cap Rate | 6.56% | Building Size | 51,520 SF |
| Gross Rent Multiplier | 8.79 | Average Occupancy | 100% |
| No. Units | 73 | No. Stories | 5 |
| Property Type | Multifamily | Year Built | 1926 |
| Property Subtype | Apartment | ||
| Zoning | C4-4A | ||
| Price | $10,750,000 |
| Price Per Unit | $147,260 |
| Sale Type | Investment |
| Cap Rate | 6.56% |
| Gross Rent Multiplier | 8.79 |
| No. Units | 73 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.54 AC |
| Building Size | 51,520 SF |
| Average Occupancy | 100% |
| No. Stories | 5 |
| Year Built | 1926 |
| Zoning | C4-4A |
Amenities
Unit Amenities
- Heating
- Kitchen
- Refrigerator
- Oven
- Range
- Tub/Shower
- Freezer
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Smoke Free
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 46 | - | - |
| 2+1 | 24 | - | - |
| 3+1 | 3 | - | - |
1 1
Walk Score®
Walker's Paradise (92)
Transit Score®
Rider's Paradise (98)
Bike Score®
Very Bikeable (72)
Property Taxes
| Parcel Number | 03107-0036 | Total Assessment | $1,092,600 (2025) |
| Land Assessment | $419,400 (2025) | Annual Taxes | $113,851 ($2.21/SF) |
| Improvements Assessment | $673,200 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
03107-0036
Land Assessment
$419,400 (2025)
Improvements Assessment
$673,200 (2025)
Total Assessment
$1,092,600 (2025)
Annual Taxes
$113,851 ($2.21/SF)
Tax Year
2024
1 of 37
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
73 Units * 9% Return * 3.4% Assumable Mtg | 1967-1971 Marmion 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.