Log In/Sign Up
Your email has been sent.
28 Linden St 4 Unit Apartment Building $2,950,000 ($737,500/Unit) 4.40% Cap Rate Great Neck, NY 11021



Investment Highlights
- FREE-MARKET 4-UNIT MULTIFAMILY — Nassau County asset; no rent control, no rent stabilization; outside NYC's RSL/ETPA framework
- $159,600 GROSS POTENTIAL INCOME — Base rent + parking + 2 onsite garages
- PARKING UPSIDE — 2 garages M-to-M (immediate reprice) + 4 surface spots at $50/mo; concentrated reset on 6/30/26
- ASKING $2,950,000 — $737,500 per unit, $579/SF
- 100% OCCUPIED & TURNKEY — Rents at market ($3K/1BR + $3.5K/2BR); tenant-paid electric + gas/heat
- 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 4-unit Nassau County multifamily — outside NYC's rent regulation framework, with rents at market today, tenant-paid utilities, and immediate parking upside on M-to-M garages.
The Numbers.
Asking $2,950,000 — $737,500 per unit, $579/SF — against $129,663 in-place NOI on $159,600 gross potential income (4-unit base rent + parking + 2 onsite garages). In-place rents are $3,000/mo per 1BR and $3,500/mo per 2BR; all parking and garages contracted at $50/mo. Annual real estate taxes are $19,949. Full operating financials, leases, and estoppels release under executed NDA.
Why The Income Is Durable.
This is a 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. Durable rent-paying capacity underwrites the building's in-place 1BR ($3,000) and 2BR ($3,500) monthly rents.
Why There's Upside.
All parking is positioned below market. The 2 onsite garages are held month-to-month — repricing available on day one of ownership. The 4 surface spots reset at lease renewal: Apt #1 and Apt #2 (50% of units) roll on 6/30/2026, with Apt #3 and Apt #4 on 1/31/2027 — a concentrated near-term repricing window. Standalone garage rentals in the Great Neck submarket typically clear well above the $50 contract rate.
The Building.
1943 masonry brick construction. 5,097 SF total with a larger-than-submarket 1,274 SF average unit size. Updated kitchens with stainless appliances and dishwashers; renovated baths; hardwood floors throughout all four units. Off-street parking, in-building basement laundry, and basement storage. No deferred capex line items identified in the most recent ownership review. 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, Manhattan. 1.2 mi to North Shore University Hospital; 1.8 mi to Long Island Jewish Medical Center.
Acquisition Note.
Available individually or as part of the broader 18-unit Eyssimont Realty portfolio (26 & 28 Linden Street + 37 & 39 Spruce Street). Portfolio-level terms, full financials, current leases, and tenant estoppels available under executed NDA. Tours by appointment only.
Free-market, fully-leased 4-unit Nassau County multifamily — outside NYC's rent regulation framework, with rents at market today, tenant-paid utilities, and immediate parking upside on M-to-M garages.
The Numbers.
Asking $2,950,000 — $737,500 per unit, $579/SF — against $129,663 in-place NOI on $159,600 gross potential income (4-unit base rent + parking + 2 onsite garages). In-place rents are $3,000/mo per 1BR and $3,500/mo per 2BR; all parking and garages contracted at $50/mo. Annual real estate taxes are $19,949. Full operating financials, leases, and estoppels release under executed NDA.
Why The Income Is Durable.
This is a 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. Durable rent-paying capacity underwrites the building's in-place 1BR ($3,000) and 2BR ($3,500) monthly rents.
Why There's Upside.
All parking is positioned below market. The 2 onsite garages are held month-to-month — repricing available on day one of ownership. The 4 surface spots reset at lease renewal: Apt #1 and Apt #2 (50% of units) roll on 6/30/2026, with Apt #3 and Apt #4 on 1/31/2027 — a concentrated near-term repricing window. Standalone garage rentals in the Great Neck submarket typically clear well above the $50 contract rate.
The Building.
1943 masonry brick construction. 5,097 SF total with a larger-than-submarket 1,274 SF average unit size. Updated kitchens with stainless appliances and dishwashers; renovated baths; hardwood floors throughout all four units. Off-street parking, in-building basement laundry, and basement storage. No deferred capex line items identified in the most recent ownership review. 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, Manhattan. 1.2 mi to North Shore University Hospital; 1.8 mi to Long Island Jewish Medical Center.
Acquisition Note.
Available individually or as part of the broader 18-unit Eyssimont Realty portfolio (26 & 28 Linden Street + 37 & 39 Spruce Street). Portfolio-level terms, full financials, current leases, and tenant estoppels available 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 | $2,950,000 | Apartment Style | Garden |
| Price Per Unit | $737,500 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.11 AC |
| Cap Rate | 4.40% | Building Size | 5,097 SF |
| Gross Rent Multiplier | 18.48 | Average Occupancy | 100% |
| No. Units | 4 | 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 | $2,950,000 |
| Price Per Unit | $737,500 |
| Sale Type | Investment |
| Cap Rate | 4.40% |
| Gross Rent Multiplier | 18.48 |
| No. Units | 4 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Garden |
| Building Class | C |
| Lot Size | 0.11 AC |
| Building Size | 5,097 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
- Heating
- Kitchen
- Hardwood Floors
- Refrigerator
- Stainless Steel Appliances
- Yard
- Basement
- Garden
- Large Bedrooms
Site Amenities
- Private Bathroom
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | $3,000 | - |
| 2+1 | 2 | $3,500 | - |
Very walkable
80/100
Moderately drivable
60/100
Some public transit
50/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 2253-02-261-00-0114-0 | Total Assessment | $3,667 |
| Land Assessment | $1,500 | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $2,167 | Tax Year | 2025 |
Property Taxes
Parcel Number
2253-02-261-00-0114-0
Land Assessment
$1,500
Improvements Assessment
$2,167
Total Assessment
$3,667
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 16
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Presented by
28 Linden St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.

