Log In/Sign Up
Your email has been sent.
59 Railroad Ave 6 Unit Apartment Building $1,319,000 ($219,833/Unit) 7.05% Cap Rate Washington, NJ 07882



Investment Highlights
- Six-unit multifamily asset with additional garage and storage income.
- Approximately $11,800 of near-term income upside from below-market rents.
- Renovation program completed in four units with two units remaining.
- More than $132,000 in annual gross income from diversified revenue streams.
- Ownership invested more than $225,000 in capital improvements since 2023.
- Walkable downtown location with access to Routes 57, 31, and I-78.
Executive Summary
Value-add 6-unit multifamily with a clear, validated path to continue growing NOI while delivering the immediate cash flow and stability of a core-plus investment at a 7.1% cap rate on current financials. The property generates more than $132,000 in annual gross income from 6 apartments, 3 garages and 5 storage units in a detached building. Current apartment and ancillary rents remain below market, providing approximately $11,800 of additional annual income before any further unit renovations. Additional upside remains through completion of a renovation program already successfully executed within the same property. Current ownership has invested more than $225,000 in capital improvements since 2023, completing renovations across 4 units while addressing major capex items and deferred maintenance throughout. The remaining scope is limited to 2 partially updated units (flooring and paint) providing buyers with a clearly defined renovation strategy that has demonstrated its ability to achieve higher rents on site. Environmental items have been proactively addressed, rigorous screening has resulted in a high-quality, stable tenant base, and established property management software, systems, and operating procedures support an efficient transition for new ownership. Located approximately 60 minutes from NYC, the property offers convenient access to Routes 57, 31, and I-78, and is within walking distance of downtown.
Data Room Click Here to Access
- Offering Memorandum
Property Facts
| Price | $1,319,000 | Apartment Style | Low-Rise |
| Price Per Unit | $219,833 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.24 AC |
| Cap Rate | 7.05% | Building Size | 5,141 SF |
| No. Units | 6 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1920/2024 |
| Property Subtype | Apartment | ||
| Zoning | R3 | ||
| Price | $1,319,000 |
| Price Per Unit | $219,833 |
| Sale Type | Investment |
| Cap Rate | 7.05% |
| No. Units | 6 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.24 AC |
| Building Size | 5,141 SF |
| No. Stories | 3 |
| Year Built/Renovated | 1920/2024 |
| Zoning | R3 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 3 | - | - |
| 1+1 | 3 | - | - |
Somewhat walkable
30/100
Exceptionally drivable
100/100
Somewhat bikeable
30/100
Property Taxes
| Parcel Number | 21-00079-0000-00019 | Improvements Assessment | $273,100 |
| Land Assessment | $49,800 | Total Assessment | $322,900 |
Property Taxes
Parcel Number
21-00079-0000-00019
Land Assessment
$49,800
Improvements Assessment
$273,100
Total Assessment
$322,900
1 of 8
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
Contact the Sale Advisor
59 Railroad Ave

