Log In/Sign Up
Your email has been sent.
3120 Coney Island Ave 19 Unit Apartment Building $4,950,000 ($260,526/Unit) 6.72% Cap Rate Brooklyn, NY 11235



Executive Summary
Investment Highlights
Stabilized Mixed-Use Asset
The property features a fully occupied mix of 18 residential apartments and a ground-floor commercial space, offering stable in-place income across both asset classes. The commercial tenant provides additional diversification to the income stream.
Rent-Stabilized with Free Market Exposure
Out of the 18 residential units, 17 are rent stabilized and 1 is free market, allowing for long-term income stability along with potential rent growth as units naturally turn over.
Value-Add Opportunity
Select units have already been upgraded with modern finishes and stainless steel appliances. Investors can increase overall rent roll by renovating remaining apartments in line with market standards and legal rent guidelines.
Prime Brighton Beach Location
Located just a block from the Brighton Beach Boardwalk and Atlantic Ocean, and within walking distance to both Brighton Beach Avenue and Coney Island Avenue retail corridors, the building enjoys strong tenant demand and neighborhood appeal.
Excellent Transit Access
Easy access to the B and Q subway lines provides direct connectivity to Downtown Brooklyn and Manhattan, enhancing tenant retention and lease-up velocity.
Zoning & Overbuilt Advantage
Zoned R6 with a maximum FAR of 2.43, while the property is built to an FAR of 3.72, indicating it's significantly overbuilt. This protects the existing structure’s scale and value.
Delivered Free & Clear
The asset will be delivered free and clear of any existing debt, offering flexibility for various acquisition and financing strategies.
Stabilized Mixed-Use Asset
The property features a fully occupied mix of 18 residential apartments and a ground-floor commercial space, offering stable in-place income across both asset classes. The commercial tenant provides additional diversification to the income stream.
Rent-Stabilized with Free Market Exposure
Out of the 18 residential units, 17 are rent stabilized and 1 is free market, allowing for long-term income stability along with potential rent growth as units naturally turn over.
Value-Add Opportunity
Select units have already been upgraded with modern finishes and stainless steel appliances. Investors can increase overall rent roll by renovating remaining apartments in line with market standards and legal rent guidelines.
Prime Brighton Beach Location
Located just a block from the Brighton Beach Boardwalk and Atlantic Ocean, and within walking distance to both Brighton Beach Avenue and Coney Island Avenue retail corridors, the building enjoys strong tenant demand and neighborhood appeal.
Excellent Transit Access
Easy access to the B and Q subway lines provides direct connectivity to Downtown Brooklyn and Manhattan, enhancing tenant retention and lease-up velocity.
Zoning & Overbuilt Advantage
Zoned R6 with a maximum FAR of 2.43, while the property is built to an FAR of 3.72, indicating it's significantly overbuilt. This protects the existing structure’s scale and value.
Delivered Free & Clear
The asset will be delivered free and clear of any existing debt, offering flexibility for various acquisition and financing strategies.
Data Room Click Here to Access
Financial Summary (Actual - 2024) 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 |
-
|
-
|
| Operating Expenses |
-
|
-
|
| Total Expenses |
$99,999
|
$9.99
|
| Net Operating Income |
$99,999
|
$9.99
|
Financial Summary (Actual - 2024) 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 | - |
| Annual Per SF | - |
| Operating Expenses | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Total Expenses | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
| Net Operating Income | |
|---|---|
| Annual | $99,999 |
| Annual Per SF | $9.99 |
Property Facts
| Price | $4,950,000 | Building Class | C |
| Price Per Unit | $260,526 | Lot Size | 0.13 AC |
| Sale Type | Investment | Building Size | 20,910 SF |
| Cap Rate | 6.72% | Average Occupancy | 100% |
| No. Units | 19 | No. Stories | 4 |
| Property Type | Multifamily | Year Built/Renovated | 1931/2016 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Mid-Rise | ||
| Zoning | R6 - Medium density residential district | ||
| Price | $4,950,000 |
| Price Per Unit | $260,526 |
| Sale Type | Investment |
| Cap Rate | 6.72% |
| No. Units | 19 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.13 AC |
| Building Size | 20,910 SF |
| Average Occupancy | 100% |
| No. Stories | 4 |
| Year Built/Renovated | 1931/2016 |
| Opportunity Zone |
Yes |
| Zoning | R6 - Medium density residential district |
Amenities
- Smoke Detector
Unit Amenities
- Microwave
- Heating
- Kitchen
- Hardwood Floors
- Intercom
- Smoke Free
- Large Bedrooms
Site Amenities
- 24 Hour Access
- Controlled Access
- Tenant Controlled HVAC
- Public Transportation
- Private Bathroom
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 10 | - | 708 |
| 2+1 | 8 | - | 984 |
| 3+2 | 7 | - | 1,160 |
| 4+2 | 5 | - | 1,238 |
1 1
Exceptionally walkable
100/100
Challenging for drivers
10/100
Exceptional public transit
100/100
Moderately bikeable
70/100
Property Taxes
| Parcel Number | 08678-0056 | Improvements Assessment | $645,750 (2026) |
| Land Assessment | $113,850 (2026) | Total Assessment | $759,600 (2026) |
Property Taxes
Parcel Number
08678-0056
Land Assessment
$113,850 (2026)
Improvements Assessment
$645,750 (2026)
Total Assessment
$759,600 (2026)
1 of 15
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
3120 Coney Island 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.
