Log In/Sign Up
Your email has been sent.
2322 Bedford Ave 6 Unit Apartment Building $1,100,000 ($183,333/Unit) 8.22% Cap Rate Brooklyn, NY 11226
Executive Summary
building was fully gut renovated in 1990 (every inch)
has a J51 tax abatement expiring 6-2027
building is extremely well maintained and a few units have been upgraded recently
R6A = 3 x FAR 7,878 TOTAL BUILDABLE
has a J51 tax abatement expiring 6-2027
building is extremely well maintained and a few units have been upgraded recently
R6A = 3 x FAR 7,878 TOTAL BUILDABLE
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$126,960
|
$18.89
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$126,960
|
$18.89
|
| Taxes |
$18,428
|
$2.74
|
| Operating Expenses |
$18,050
|
$2.69
|
| Total Expenses |
$36,478
|
$5.43
|
| Net Operating Income |
$90,482
|
$13.46
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $126,960 |
| Annual Per SF | $18.89 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $126,960 |
| Annual Per SF | $18.89 |
| Taxes | |
|---|---|
| Annual | $18,428 |
| Annual Per SF | $2.74 |
| Operating Expenses | |
|---|---|
| Annual | $18,050 |
| Annual Per SF | $2.69 |
| Total Expenses | |
|---|---|
| Annual | $36,478 |
| Annual Per SF | $5.43 |
| Net Operating Income | |
|---|---|
| Annual | $90,482 |
| Annual Per SF | $13.46 |
Property Facts
| Price | $1,100,000 | Building Class | C |
| Price Per Unit | $183,333 | Lot Size | 0.06 AC |
| Sale Type | Investment | Building Size | 6,720 SF |
| Cap Rate | 8.22% | Average Occupancy | 100% |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1930/1990 |
| Property Subtype | Apartment | Parking Ratio | 0.89/1,000 SF |
| Apartment Style | Low-Rise | ||
| Zoning | R6A - 3 X FAR | ||
| Price | $1,100,000 |
| Price Per Unit | $183,333 |
| Sale Type | Investment |
| Cap Rate | 8.22% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.06 AC |
| Building Size | 6,720 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1930/1990 |
| Parking Ratio | 0.89/1,000 SF |
| Zoning | R6A - 3 X FAR |
Amenities
Unit Amenities
- Air Conditioning
- Kitchen
- Oven
- Sprinkler System
- Tub/Shower
- Smoke Free
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Smoke Free
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 1 | $1,614 | - |
| 2+1 | 2 | $1,586 | - |
| 3+1 | 3 | $3,495 | - |
Exceptionally walkable
100/100
Somewhat drivable
20/100
Exceptional public transit
100/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 05126-0054 | Total Assessment | $444,150 (2026) |
| Land Assessment | $5,400 (2026) | Annual Taxes | $18,428 ($2.74/SF) |
| Improvements Assessment | $438,750 (2026) | Tax Year | 2025 |
Property Taxes
Parcel Number
05126-0054
Land Assessment
$5,400 (2026)
Improvements Assessment
$438,750 (2026)
Total Assessment
$444,150 (2026)
Annual Taxes
$18,428 ($2.74/SF)
Tax Year
2025
1 of 17
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
2322 Bedford Ave