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
Walk Score®
Very Walkable (88)
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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.