Share This Listing

Message

931 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

33 AND 35 AND 37 JACKSON STREET 33 Jackson St 3 Unit Apartment Building $1,350,000 ($450,000/Unit) 9.67% Cap Rate Staten Island, NY 10304

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • THREE , 1 FAMILY HOUSES
  • 33 - 35 - 37 JACKSON STREET
  • REAL ESTATE TAX UNDER $5,000
  • 9% RETURN DAY 1

EXECUTIVE SUMMARY

THIS LISTING IS FOR THE SALE OF 33-35-37 JACKSON AVENUE
Three contiguous Single-Family Homes on a single tax lot
Location: Tompkinsville, Staten Island, NY

Explore an exceptional investment opportunity with three single-family homes, located on a single tax lot in the vibrant neighborhood of Tompkinsville, Staten Island. Each property features 6 bedrooms and 1 bathroom, and a basement offering ample living space ideal for families and maximizing rental income potential.
These homes benefit from a collective annual tax expense of under $5,000, making for a cost-effective investment with enhanced profitability. Currently, they generate over $130,000 in Net Operating Income (NOI)(9% CAP), with additional upside potential for increased rental revenue through light renovations will bring the Net Operating Income (NOI) / $161,000 annually (11 CAP)
NET INCOME = AFTER EXPENSES!!
Tompkinsville is a highly sought-after neighborhood known for its rich history and community atmosphere. Residents enjoy proximity to local parks, including the expansive Clove Lakes Park, which offers recreational activities and green spaces. The area is well-served by public transportation, providing convenient access to the Staten Island Ferry and other transit options. Additionally, Tompkinsville boasts a mix of charming local shops, restaurants, and cultural landmarks, adding to its appeal for prospective tenants.
This combination of low taxes, strong rental income, and the attractive features of Tompkinsville makes these properties a valuable addition to any investment portfolio.

FINANCIAL SUMMARY (ACTUAL - 2025)

ANNUAL ANNUAL PER SF
Gross Rental Income $151,032 $52.44
Other Income - -
Vacancy Loss - -
Effective Gross Income $151,032 $52.44
Taxes $4,719 $1.64
Operating Expenses $15,791 $5.48
Total Expenses $20,510 $7.12
Net Operating Income $130,522 $45.32

FINANCIAL SUMMARY (ACTUAL - 2025)

Gross Rental Income
Annual $151,032
Annual Per SF $52.44
Other Income
Annual -
Annual Per SF -
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $151,032
Annual Per SF $52.44
Taxes
Annual $4,719
Annual Per SF $1.64
Operating Expenses
Annual $15,791
Annual Per SF $5.48
Total Expenses
Annual $20,510
Annual Per SF $7.12
Net Operating Income
Annual $130,522
Annual Per SF $45.32

PROPERTY FACTS

Price $1,350,000
Price Per Unit $450,000
Sale Type Investment
Cap Rate 9.67%
Gross Rent Multiplier 8.9
No. Units 3
Property Type Multifamily
Property Subtype
Apartment
  • Multifamily Dormitory
Apartment Style Garden
Lot Size 0.13 AC
Building Size 3,660 SF
Average Occupancy 100%
No. Stories 2
Year Built/Renovated 1899/2022
Opportunity Zone Yes
Zoning R3X - R3X

AMENITIES

UNIT AMENITIES

  • Heating
  • Yard
  • Basement
  • Family Room
  • Garden
  • Lawn
  • Porch

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
6+1 3 $4,312 1,280
Walk Score®
Walker's Paradise (93)
Transit Score®
Excellent Transit (74)
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.®
  • Listing ID: 32836389

  • Date on Market: 8/14/2024

  • Last Updated:

  • Address: 33 Jackson St, Staten Island, NY 10304

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") }}