Log In/Sign Up
Your email has been sent.
3022 Brighton 8th St 12 Unit Apartment Building $2,200,000 ($183,333/Unit) 9.18% Cap Rate Brooklyn, NY 11235



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 | Building Class | B |
| Price Per Unit | $183,333 | Lot Size | 0.03 AC |
| Sale Type | Investment | Building Size | 1,974 SF |
| Cap Rate | 9.18% | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1932 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | R6 - Residential | ||
| 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 | - | - |
1 1
Walk Score®
Walker's Paradise (98)
Transit Score®
Excellent Transit (87)
PROPERTY TAXES
| Parcel Number | 08677-0012 | Total Assessment | $155,250 (2025) |
| Land Assessment | $15,750 (2025) | Annual Taxes | $13,511 ($6.84/SF) |
| Improvements Assessment | $139,500 (2025) | Tax Year | 2024 |
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
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3022 Brighton 8th 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.
