Log In/Sign Up
Your email has been sent.
3 Calvert St 38 Unit Apartment Building $6,750,000 ($177,632/Unit) 6.15% Cap Rate Harrison, NY 10528
Investment Highlights
- Walking distance to Train Station
- New 42,000 square foot Recreation center
- New Fire Alarm system
Executive Summary
Upgraded Elevator, New Dual Fuel Boiler, Newly Renovated Common Area Hallways & Laundry Room, New Sprinkler System & Central Alarm, New Apt Doors, Across the street from the New 42,000 square foot Harrison Recreational Center.
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 | $6,750,000 | Apartment Style | Mid-Rise |
| Price Per Unit | $177,632 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.13 AC |
| Cap Rate | 6.15% | Building Size | 31,062 SF |
| No. Units | 38 | No. Stories | 6 |
| Property Type | Multifamily | Year Built/Renovated | 1929/2015 |
| Property Subtype | Apartment | Parking Ratio | 0.39/1,000 SF |
| Zoning | PB | ||
| Price | $6,750,000 |
| Price Per Unit | $177,632 |
| Sale Type | Investment |
| Cap Rate | 6.15% |
| No. Units | 38 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 31,062 SF |
| No. Stories | 6 |
| Year Built/Renovated | 1929/2015 |
| Parking Ratio | 0.39/1,000 SF |
| Zoning | PB |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Tub/Shower
- Freezer
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Elevator
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 22 | - | 750 |
| 2+1 | 18 | - | 1,000 |
1 1
Moderately walkable
60/100
Moderately drivable
70/100
Exceptional public transit
100/100
Fairly bikeable
40/100
Property Taxes
| Parcel Number | 2801-000-121-00000-000-0046 | Total Assessment | $56,000 (2024) |
| Land Assessment | $6,000 (2024) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $50,000 (2024) | Tax Year | 2025 |
Property Taxes
Parcel Number
2801-000-121-00000-000-0046
Land Assessment
$6,000 (2024)
Improvements Assessment
$50,000 (2024)
Total Assessment
$56,000 (2024)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2025
1 of 5
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3 Calvert 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.