Log In/Sign Up
Your email has been sent.
4721-4723 Church Ave 11 Unit Apartment Building $5,200,000 ($472,727/Unit) 6.83% Cap Rate Brooklyn, NY 11203
Investment Highlights
- Prime corner location with 3 stores and 8 apts
Executive Summary
Prime Corner Location in Flatbush Neighborhood of Brooklyn.
Building Size: 10,400 Sq Ft.
Lot Size: 3,720 Sq Ft, 40 X 93, 3 Story
Building: 8 Apts and 3 Stores
Store #1: Corner Bakery $7,576 lease till 2/ 2030
Store#2: Smoke Shop $5,409 lease till 3/2030
Store#3: Church $2,784 8/2025
All stores have 3 % increases per annum
(2)1-Bed Apts, (4)2-bed Apts, (2)3-Bed Apts
1Bed Apt: $2,484, Sec 8,1 Bed Apt: $2,057, Sec 8, 2 Bed Apt: $2,762, Sec 8, 2 Bed Apt: $2,762, 2 Bed Apt: $2,762 , Sec 8, 2 Bed Apt: $2,762, Sec 8,3 Bed Apt/ 2 Bath: $3,084, 3 Bed Apt/ 2 Bath: $3,220
All apartments have their own heating, air conditioner, and hot water tanks.
PROPERTY INFORMATION:
Tax: $77,075,Insurance: $9,000,Electric: $1.500 Water: $6,800 Repairs: 8,000, Payroll: $8,000Heat, AC, Gas: Tenants Pay
GOI: $451,944.00 NOI: $355,063.00
Cap Rate: 6.8
Building Size: 10,400 Sq Ft.
Lot Size: 3,720 Sq Ft, 40 X 93, 3 Story
Building: 8 Apts and 3 Stores
Store #1: Corner Bakery $7,576 lease till 2/ 2030
Store#2: Smoke Shop $5,409 lease till 3/2030
Store#3: Church $2,784 8/2025
All stores have 3 % increases per annum
(2)1-Bed Apts, (4)2-bed Apts, (2)3-Bed Apts
1Bed Apt: $2,484, Sec 8,1 Bed Apt: $2,057, Sec 8, 2 Bed Apt: $2,762, Sec 8, 2 Bed Apt: $2,762, 2 Bed Apt: $2,762 , Sec 8, 2 Bed Apt: $2,762, Sec 8,3 Bed Apt/ 2 Bath: $3,084, 3 Bed Apt/ 2 Bath: $3,220
All apartments have their own heating, air conditioner, and hot water tanks.
PROPERTY INFORMATION:
Tax: $77,075,Insurance: $9,000,Electric: $1.500 Water: $6,800 Repairs: 8,000, Payroll: $8,000Heat, AC, Gas: Tenants Pay
GOI: $451,944.00 NOI: $355,063.00
Cap Rate: 6.8
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 |
$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 - 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 | $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 | $5,200,000 | Apartment Style | Low-Rise |
| Price Per Unit | $472,727 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.09 AC |
| Cap Rate | 6.83% | Building Size | 10,400 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| No. Units | 11 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1929/1990 |
| Property Subtype | Apartment | ||
| Zoning | R5, BrooklynC7) - mixed use zoning | ||
| Price | $5,200,000 |
| Price Per Unit | $472,727 |
| Sale Type | Investment |
| Cap Rate | 6.83% |
| Sale Condition | 1031 Exchange |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.09 AC |
| Building Size | 10,400 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1929/1990 |
| Zoning | R5, BrooklynC7) - mixed use zoning |
Amenities
Unit Amenities
- Tub/Shower
Site Amenities
- On-Site Retail
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 11 | - | - |
1 1
Walk Score®
Walker's Paradise (94)
Transit Score®
Excellent Transit (76)
Property Taxes
| Parcel Number | 04673-0035 | Total Assessment | $775,350 (2025) |
| Land Assessment | $108,450 (2025) | Annual Taxes | ($1) ($0.00/SF) |
| Improvements Assessment | $666,900 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
04673-0035
Land Assessment
$108,450 (2025)
Improvements Assessment
$666,900 (2025)
Total Assessment
$775,350 (2025)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
1 of 4
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
4721-4723 Church 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.
Your message has been sent!
Activate your LoopNet account now to track properties, get real-time alerts, save time on future inquiries, and more.