Share This Listing

Message

961 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

5201 Skillman Ave 6 Unit Apartment Building $1,400,000 ($233,333/Unit) 7% Cap Rate Woodside, NY 11377

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • 2 Car Parking Lot.
  • All Tenants Pay On Time.
  • Building has been owned and "babied" by the same owner for 30+ years.
  • Building in great condition, new boiler, no violations.
  • Desirable Sunnyside/Woodside location, just 1 block to the 7 train.

EXECUTIVE SUMMARY

6 Family walk-up with 2 car parking lot in great condition, located on the corner of Skillman Ave and 52nd St on the Woodside/Sunnyside border. The total current income is $124,000. Total proforma income is $155,850. The total current expenses are about $55,000.
The owner is not currently renting the 2 parking spaces or 6 storage cages in the basement. The proforma income was calculated based on renting the parking for $400 a month per spot, $100 a month per each of the 6 storage cages, and the approved 4.5% increase to 5 of the aparmtents in 2026, starting in January and February.
The building has been "babied" by the same owner for 30+ years and professionally managed since 2022. The buildng is in greate condition, has no violatons, and is located 1 block away from the 7 train. All of the apartments are rented with leases, everyone pays ontime, and this trully is a great opportunity for any investor. Keep the current management company in place to create a true hands-off, passive income, revenue stream!
The yearly expenses for the past 12 months include a new water heater, common area electric, water, heat, insurance, property tax, and repairs. With net income of almost 100K a year, the asking price of $1,400,000 = a cap rate of just over 7%!

ATTACHMENTS

52-01 Skillman Ave Info Sheet
52-01 Skillman Ave Income & Expenses
Prop Tax w/ SCRIE Credit.pdf

FINANCIAL SUMMARY (PRO FORMA - 2026)

ANNUAL ANNUAL PER SF
Gross Rental Income $139,052 $24.40
Other Income $16,800 $2.95
Vacancy Loss - -
Effective Gross Income $155,852 $27.34
Taxes $20,661 $3.62
Operating Expenses $34,339 $6.02
Total Expenses $55,000 $9.65
Net Operating Income $100,852 $17.69

FINANCIAL SUMMARY (PRO FORMA - 2026)

Gross Rental Income
Annual $139,052
Annual Per SF $24.40
Other Income
Annual $16,800
Annual Per SF $2.95
Vacancy Loss
Annual -
Annual Per SF -
Effective Gross Income
Annual $155,852
Annual Per SF $27.34
Taxes
Annual $20,661
Annual Per SF $3.62
Operating Expenses
Annual $34,339
Annual Per SF $6.02
Total Expenses
Annual $55,000
Annual Per SF $9.65
Net Operating Income
Annual $100,852
Annual Per SF $17.69

PROPERTY FACTS

Price $1,400,000
Price Per Unit $233,333
Sale Type Investment
Cap Rate 7%
Gross Rent Multiplier 9
No. Units 6
Property Type Multifamily
Property Subtype Apartment
Apartment Style Low-Rise
Building Class C
Lot Size 0.06 AC
Building Size 5,700 SF
Average Occupancy 100%
No. Stories 3
Year Built 1924
Parking Ratio 0.35/1,000 SF
Zoning C2 - residential areas with commercial uses

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating
  • Kitchen
  • Refrigerator
  • Tub/Shower

SITE AMENITIES

  • Controlled Access
  • Fenced Lot
  • Private Bathroom
  • Walk-Up

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT/MO SF
3+1 6 - -
Walk Score®
Walker's Paradise (95)
Transit Score®
Rider's Paradise (100)
Bike Score®
Very Bikeable (75)
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
01238-0005
Land Assessment
$2,791 (2025)
Improvements Assessment
$205,214 (2025)
Total Assessment
$208,005 (2025)
Annual Taxes
$20,661 ($3.62/SF)
Tax Year
2026 Payable 2026
  • Listing ID: 37904770

  • Date on Market: 10/1/2025

  • Last Updated:

  • Address: 5201 Skillman Ave, Woodside, NY 11377

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") }}