Log In/Sign Up
Your email has been sent.
9 Units * 8.6% Cash-on-Cash Return * Yonkers 26 Yonkers Ave 9 Unit Apartment Building $1,700,000 ($188,889/Unit) 6.55% Cap Rate Yonkers, NY 10701
Investment Highlights
- Walking to Metro North Train
- 8.6% Cash-on-Cash Return
- Upside in Rental Income
Executive Summary
NuRealty Advisors Inc. is proud to present 26 Yonkers Avenue, a Nine-Unit Brick Multifamily building located in the heart of Yonkers, NY.
Property Features:
- 9 Residential Units
- Unit Mix: Eight 1BR, One 3BR
- Brick Construction
- Steps from Downtown Yonkers Metro North Train
- Strong Rental Demand Area
- Value-Add Opportunity with Upside in Rent Roll
- Grand Central in 30 Minutes
For more information, contact Team@NuRealtyAdvisors.com
Property Features:
- 9 Residential Units
- Unit Mix: Eight 1BR, One 3BR
- Brick Construction
- Steps from Downtown Yonkers Metro North Train
- Strong Rental Demand Area
- Value-Add Opportunity with Upside in Rent Roll
- Grand Central in 30 Minutes
For more information, contact Team@NuRealtyAdvisors.com
Financial Summary (Actual - 2025) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$189,147
|
$22.52
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$5,674
|
$0.68
|
| Effective Gross Income |
$183,473
|
$21.84
|
| Taxes |
$28,806
|
$3.43
|
| Operating Expenses |
$43,288
|
$5.15
|
| Total Expenses |
$72,094
|
$8.58
|
| Net Operating Income |
$111,379
|
$13.26
|
Financial Summary (Actual - 2025)
| Gross Rental Income | |
|---|---|
| Annual | $189,147 |
| Annual Per SF | $22.52 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | $5,674 |
| Annual Per SF | $0.68 |
| Effective Gross Income | |
|---|---|
| Annual | $183,473 |
| Annual Per SF | $21.84 |
| Taxes | |
|---|---|
| Annual | $28,806 |
| Annual Per SF | $3.43 |
| Operating Expenses | |
|---|---|
| Annual | $43,288 |
| Annual Per SF | $5.15 |
| Total Expenses | |
|---|---|
| Annual | $72,094 |
| Annual Per SF | $8.58 |
| Net Operating Income | |
|---|---|
| Annual | $111,379 |
| Annual Per SF | $13.26 |
Property Facts
| Price | $1,700,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $188,889 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.10 AC |
| Cap Rate | 6.55% | Building Size | 8,400 SF |
| Gross Rent Multiplier | 8.99 | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 5 |
| Property Type | Multifamily | Year Built | 1924 |
| Property Subtype | Apartment | ||
| Zoning | B | ||
| Price | $1,700,000 |
| Price Per Unit | $188,889 |
| Sale Type | Investment |
| Cap Rate | 6.55% |
| Gross Rent Multiplier | 8.99 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.10 AC |
| Building Size | 8,400 SF |
| Average Occupancy | 100% |
| No. Stories | 5 |
| Year Built | 1924 |
| Zoning | B |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Sprinkler System
- Range
- 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 | 8 | - | - |
| 3+1 | 1 | - | - |
1 1
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 1800-001-000-00472-000-0011 | Total Assessment | $24,300 (2024) |
| Land Assessment | $2,800 (2024) | Annual Taxes | $28,806 ($3.43/SF) |
| Improvements Assessment | $21,500 (2024) | Tax Year | 2025 |
Property Taxes
Parcel Number
1800-001-000-00472-000-0011
Land Assessment
$2,800 (2024)
Improvements Assessment
$21,500 (2024)
Total Assessment
$24,300 (2024)
Annual Taxes
$28,806 ($3.43/SF)
Tax Year
2025
1 of 30
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
9 Units * 8.6% Cash-on-Cash Return * Yonkers | 26 Yonkers 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.