Log In/Sign Up
Your email has been sent.
26 Linden St 5 Unit Apartment Building $3,450,000 ($690,000/Unit) 4.41% Cap Rate Great Neck, NY 11021



Investment Highlights
- FREE-MARKET 5-UNIT MULTIFAMILY — Nassau County asset; no rent control, no rent stabilization; outside NYC's RSL/ETPA framework
- $187,800 GROSS POTENTIAL INCOME — Base rent + parking
- NEAR-TERM MARK-TO-MARKET — Apt #5 at $2,400 vs. $3,000 market = +25% reset; 3 of 5 leases roll by 7/31/26
- ASKING $3,450,000 — $690,000 per unit, $677/SF
- 100% OCCUPIED, LONG-TENURED — Low-touch, low-vacancy operation; in-place renters with track record
- PORTFOLIO OPTION — Acquire individually OR with 18-unit Eyssimont portfolio (26 & 28 Linden + 37 & 39 Spruce); NDA required
Executive Summary
The Thesis.
Free-market, fully-leased 5-unit Nassau County multifamily — outside NYC's rent regulation framework, with long-tenured residents in place and a near-term mark-to-market reset on Apt #5.
The Numbers.
Asking $3,450,000 — $690,000 per unit, $677/SF — against $187,800 in gross potential income (base rent + parking). In-place rents are $3,000/mo per 1BR and $3,500/mo per 2BR (with one below-market 1BR at $2,400/mo); all five parking spots contracted at $50/mo. Annual real estate taxes are $23,772. Full operating financials, leases, and estoppels release under executed NDA.
Why The Income Is Durable.
Nassau County asset, fully outside NYC's RSL/ETPA framework — no rent control, no rent stabilization, full mark-to-market at every turn. The renter base sits in one of the wealthiest submarkets on Long Island: Great Neck reports a median household income of $152,350 and an average household income of $212,440, with more than 30% of households earning over $200,000 annually. Tenants come for the schools — Great Neck UFSD ranks #6 Best School District in New York (Niche 2026, overall grade A+), with Great Neck South Middle School #11 and E.M. Baker Elementary #16 statewide. The building has been 100% occupied with long-tenured renters in place; ownership has run a low-touch, low-vacancy operation for years.
Why There's Upside.
Apt #5 is contracted at $2,400/mo (lease expiring 7/31/2026) versus a $3,000/mo market rent — a +25% standalone reset worth approximately $7,200/year. Three of the five leases roll by 7/31/2026; the remaining two on 1/31/2027 — a concentrated near-term reset window. All five onsite parking spots are also contracted to tenants at $50/mo, positioned below the Great Neck submarket clearing rate; additional recoverable revenue at lease turn.
The Building.
1943 brick masonry construction, 5,097 SF across two floors, configured as three 1BR / 1BA and two 2BR / 1BA layouts. Each unit was renovated through the prior ownership cycle: new countertops, stainless appliances and dishwashers in the kitchens; new fixtures, vanities and tile work in the baths; original hardwood floors refinished throughout. Off-street parking, in-building basement laundry, and basement storage round out the amenity stack. Tenant-paid electric and tenant-paid gas/heat via separate meters; landlord pays water/sewer only.
Location & Access.
Village of Thomaston — a supply-constrained pocket of Great Neck where multifamily product rarely trades. Approximately 1 mile to the NYC border, fully in Nassau County: Queens-adjacent renter demand without NYC's landlord-tenant jurisdiction or rent regulation. 0.4 mi walk to Great Neck LIRR — ~30-min express to Penn Station. 1.2 mi to North Shore University Hospital; 1.8 mi to Long Island Jewish Medical Center.
Acquisition Note.
26 Linden may be acquired individually or alongside the broader 18-unit Eyssimont Realty portfolio (26 & 28 Linden + 37 & 39 Spruce). Portfolio-level pricing, full financials, current leases, and tenant estoppels release under executed NDA. Tours by appointment only.
Free-market, fully-leased 5-unit Nassau County multifamily — outside NYC's rent regulation framework, with long-tenured residents in place and a near-term mark-to-market reset on Apt #5.
The Numbers.
Asking $3,450,000 — $690,000 per unit, $677/SF — against $187,800 in gross potential income (base rent + parking). In-place rents are $3,000/mo per 1BR and $3,500/mo per 2BR (with one below-market 1BR at $2,400/mo); all five parking spots contracted at $50/mo. Annual real estate taxes are $23,772. Full operating financials, leases, and estoppels release under executed NDA.
Why The Income Is Durable.
Nassau County asset, fully outside NYC's RSL/ETPA framework — no rent control, no rent stabilization, full mark-to-market at every turn. The renter base sits in one of the wealthiest submarkets on Long Island: Great Neck reports a median household income of $152,350 and an average household income of $212,440, with more than 30% of households earning over $200,000 annually. Tenants come for the schools — Great Neck UFSD ranks #6 Best School District in New York (Niche 2026, overall grade A+), with Great Neck South Middle School #11 and E.M. Baker Elementary #16 statewide. The building has been 100% occupied with long-tenured renters in place; ownership has run a low-touch, low-vacancy operation for years.
Why There's Upside.
Apt #5 is contracted at $2,400/mo (lease expiring 7/31/2026) versus a $3,000/mo market rent — a +25% standalone reset worth approximately $7,200/year. Three of the five leases roll by 7/31/2026; the remaining two on 1/31/2027 — a concentrated near-term reset window. All five onsite parking spots are also contracted to tenants at $50/mo, positioned below the Great Neck submarket clearing rate; additional recoverable revenue at lease turn.
The Building.
1943 brick masonry construction, 5,097 SF across two floors, configured as three 1BR / 1BA and two 2BR / 1BA layouts. Each unit was renovated through the prior ownership cycle: new countertops, stainless appliances and dishwashers in the kitchens; new fixtures, vanities and tile work in the baths; original hardwood floors refinished throughout. Off-street parking, in-building basement laundry, and basement storage round out the amenity stack. Tenant-paid electric and tenant-paid gas/heat via separate meters; landlord pays water/sewer only.
Location & Access.
Village of Thomaston — a supply-constrained pocket of Great Neck where multifamily product rarely trades. Approximately 1 mile to the NYC border, fully in Nassau County: Queens-adjacent renter demand without NYC's landlord-tenant jurisdiction or rent regulation. 0.4 mi walk to Great Neck LIRR — ~30-min express to Penn Station. 1.2 mi to North Shore University Hospital; 1.8 mi to Long Island Jewish Medical Center.
Acquisition Note.
26 Linden may be acquired individually or alongside the broader 18-unit Eyssimont Realty portfolio (26 & 28 Linden + 37 & 39 Spruce). Portfolio-level pricing, full financials, current leases, and tenant estoppels release under executed NDA. Tours by appointment only.
Financial Summary (Actual - 2025) Click Here to Access |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$99,999
|
$9.99
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Operating Expenses |
$99,999
|
$9.99
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2025) Click Here to Access
| Gross Rental Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Taxes | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Operating Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $3,450,000 | Apartment Style | Low-Rise |
| Price Per Unit | $690,000 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.12 AC |
| Cap Rate | 4.41% | Building Size | 3,333 SF |
| Gross Rent Multiplier | 18.37 | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1943 |
| Property Subtype | Apartment | ||
| Zoning | R-6 - R-6 Multifamily Residential — permits low-rise apartment buildings; per owner, allows 2 additional units per building. | ||
| Price | $3,450,000 |
| Price Per Unit | $690,000 |
| Sale Type | Investment |
| Cap Rate | 4.41% |
| Gross Rent Multiplier | 18.37 |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.12 AC |
| Building Size | 3,333 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1943 |
| Zoning | R-6 - R-6 Multifamily Residential — permits low-rise apartment buildings; per owner, allows 2 additional units per building. |
Amenities
Unit Amenities
- Dishwasher
- Washer/Dryer
- Heating
- Kitchen
- Hardwood Floors
- Refrigerator
- Stainless Steel Appliances
- Tub/Shower
- Yard
- Basement
- Garden
- Lawn
- Large Bedrooms
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Smoke Free
- Private Bathroom
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 3 | $2,700 | 708 |
| 2+1 | 2 | $3,500 | 950 - 1,050 |
Very walkable
80/100
Moderately drivable
60/100
Some public transit
50/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 2253-02-261-00-0115-0 | Total Assessment | $4,430 |
| Land Assessment | $1,560 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $2,870 | Tax Year | 2025 |
Property Taxes
Parcel Number
2253-02-261-00-0115-0
Land Assessment
$1,560
Improvements Assessment
$2,870
Total Assessment
$4,430
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
26 Linden St

