Share This Listing

Message

958 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

3022 Brighton 8th St 12 Unit Apartment Building $2,200,000 ($183,333/Unit) 9.18% Cap Rate Brooklyn, NY 11235

Save this listing!

Favorite this listing to get notified of price updates, new media and more

EXECUTIVE SUMMARY

10-Unit Investment Property This well-maintained, 10-unit multifamily building offers a promising investment opportunity in the vibrant neighborhood of Brighton Beach, Brooklyn. The property boasts a diverse mix of units ensuring a steady rental income stream. Income Overview: Total Monthly Rent: $21,053.00 Gross Yearly Rent Roll: $252,636.00 Average Rent per Unit: $1,754.41 Units Breakdown: Studio: $2,696 (1 unit) 2-Bedroom Apartment: $2,000 (1 unit) Single room first floor: $1,927 (A-1), $1,581 (B-2), $1,947 (B-3), $1,481 (B-4), Single room Second floor: $1,937 (C-1), $1,750 (C-2), $1,967 (C-3), $1,967 (C-4) Miscellaneous Income (C-5): $850 $950 (B-5) Expenses Overview: Property Taxes: $13,511.28 Water & Sewer: $4,483.19 Insurance: $11,000.00 Superintendent/Porter: $7,200.00 Electric: $6,000.00 Heating Fuel: $8,490.90 Total Expenses: $50,685.37 Net Operating Income (NOI): Net Rent Roll/Net Operating Income: $201,950.63 Investment Highlights: Asking Price: $2,200,000.00 Cap Rate: 9.1% This building offers significant potential with solid cash flow, a strong rent roll, and a cap rate that appeals to seasoned investors. Located in a prime area of Brooklyn, the property enjoys proximity to local amenities, transportation, and the vibrant beach community of Brighton Beach.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER SF
Gross Rental Income $252,636 $127.98
Other Income - -
Vacancy Loss - -
Effective Gross Income $252,636 $127.98
Taxes $13,511 $6.84
Operating Expenses $37,174 $18.83
Total Expenses $50,685 $25.68
Net Operating Income $201,951 $102.31

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual $252,636
Annual Per SF $127.98
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $252,636
Annual Per SF $127.98
Taxes
Annual $13,511
Annual Per SF $6.84
Operating Expenses
Annual $37,174
Annual Per SF $18.83
Total Expenses
Annual $50,685
Annual Per SF $25.68
Net Operating Income
Annual $201,951
Annual Per SF $102.31

PROPERTY FACTS

Price $2,200,000
Price Per Unit $183,333
Sale Type Investment
Cap Rate 9.18%
No. Units 12
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class B
Lot Size 0.03 AC
Building Size 1,974 SF
Average Occupancy 100%
No. Stories 2
Year Built 1932
Opportunity Zone Yes
Zoning R6 - Residential

AMENITIES

UNIT AMENITIES

  • Washer/Dryer
  • Tile Floors
  • Tub/Shower
  • Attic
  • Double Pane Windows
  • Handrails

SITE AMENITIES

  • Laundry Facilities

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
1+3 12 - -
Walk Score®
Walker's Paradise (98)
Transit Score®
Excellent Transit (87)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures the walkability of any address.
Transit Score® measures access to public transit.
Bike Score® measures bikeability of a location.
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures the walkability
of any address. Transit Score®
measures access to public transit. Bike Score®
measures bikeability of a location.®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
08677-0012
Land Assessment
$15,750 (2025)
Improvements Assessment
$139,500 (2025)
Total Assessment
$155,250 (2025)
Annual Taxes
$13,511 ($6.84/SF)
Tax Year
2024
  • Listing ID: 34820627

  • Date on Market: 2/13/2025

  • Last Updated:

  • Address: 3022 Brighton 8th St, Brooklyn, NY 11235

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}