Log In/Sign Up
Your email has been sent.
FREE MARKET ! VERY LOW TAXES!! 864 E 221st St 14 Unit Apartment Building $3,750,000 ($267,857/Unit) 10.04% Cap Rate Bronx, NY 10467
Investment Highlights
- 12 of 14 Free market units
- Legal basement that is fully above grade
- Extreamly low tax bill
- Fully Brick
Executive Summary
Welcome to 864 East 221st Street, a exceptional investment opportunity located in the heart of the Williamsburg section of the Bronx. We are pleased to present this impressive 15,750 square foot, 4-story building comprising 14 residential units, boasting a robust cap rate exceeding 10% CAP.
This outstanding property features a mix of predominantly three-bedroom layouts, offering ample living space for tenants. The building benefits from extremely low taxes, further enhancing its investment appeal. Situated on a quiet block, the property provides a tranquil environment for residents.
Projections indicate significant potential for cap rate growth, driven by the fact that most units are free market and currently rented to programs. This presents a compelling opportunity for savvy investors to capitalize on increasing cash flows and long-term appreciation.
Key Highlights:
* 15,750 square foot, 4-story building
* 14 residential units (12 Free Market)
* Cap rate exceeding 8.25%
* Predominantly three-bedroom layouts
* Extremely low taxes
* Quiet block location
* Projections for cap rate growth on lese renewals
Don't miss this rare opportunity to acquire a high-performing asset in a thriving neighborhood. Contact us today to schedule a viewing and make this exceptional property yours
This outstanding property features a mix of predominantly three-bedroom layouts, offering ample living space for tenants. The building benefits from extremely low taxes, further enhancing its investment appeal. Situated on a quiet block, the property provides a tranquil environment for residents.
Projections indicate significant potential for cap rate growth, driven by the fact that most units are free market and currently rented to programs. This presents a compelling opportunity for savvy investors to capitalize on increasing cash flows and long-term appreciation.
Key Highlights:
* 15,750 square foot, 4-story building
* 14 residential units (12 Free Market)
* Cap rate exceeding 8.25%
* Predominantly three-bedroom layouts
* Extremely low taxes
* Quiet block location
* Projections for cap rate growth on lese renewals
Don't miss this rare opportunity to acquire a high-performing asset in a thriving neighborhood. Contact us today to schedule a viewing and make this exceptional property yours
Financial Summary (Actual - 2024) |
Annual | Annual Per SF |
|---|---|---|
| Gross Rental Income |
$495,844
|
$31.48
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$495,844
|
$31.48
|
| Taxes |
$36,090
|
$2.29
|
| Operating Expenses |
$82,997
|
$5.27
|
| Total Expenses |
$119,087
|
$7.56
|
| Net Operating Income |
$376,757
|
$23.92
|
Financial Summary (Actual - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $495,844 |
| Annual Per SF | $31.48 |
| Other Income | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $495,844 |
| Annual Per SF | $31.48 |
| Taxes | |
|---|---|
| Annual | $36,090 |
| Annual Per SF | $2.29 |
| Operating Expenses | |
|---|---|
| Annual | $82,997 |
| Annual Per SF | $5.27 |
| Total Expenses | |
|---|---|
| Annual | $119,087 |
| Annual Per SF | $7.56 |
| Net Operating Income | |
|---|---|
| Annual | $376,757 |
| Annual Per SF | $23.92 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | $2,288 | 700 |
| 3+1 | 11 | $2,698 | 850 - 950 |
| 4+1 | 1 | $3,740 | 850 - 950 |
1 1
Walk Score®
Very Walkable (82)
Transit Score®
Excellent Transit (89)
Bike Score®
Very Bikeable (79)
Property Taxes
| Parcel Number | 04679-0073 | Total Assessment | $288,720 (2025) |
| Land Assessment | $58,050 (2025) | Annual Taxes | $36,090 ($2.29/SF) |
| Improvements Assessment | $230,670 (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
04679-0073
Land Assessment
$58,050 (2025)
Improvements Assessment
$230,670 (2025)
Total Assessment
$288,720 (2025)
Annual Taxes
$36,090 ($2.29/SF)
Tax Year
2024
Contacts
-
Avraham Birnbaum -
Yaakov Pliner -
Reuben Lugassy -
Shaya Rosenberg -
Twelve Stones Realty LLC
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
FREE MARKET ! VERY LOW TAXES!! | 864 E 221st St
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.