Share This Listing

Message

932 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

Investment Highlights

  • Ten garden apartments in two buildings with shared parking lot
  • Excellent condition; new roofs, furnaces, and windows
  • Residential village neighborhood
  • Six two-bedroom and four one-bedroom apartments
  • Large bedrooms, eat-in kitchens, and some with balconies
  • 4.4-acre lot allows room for additional development

Executive Summary

Ten apartments in one brick six-unit apartment building and one frame four-unit apartment building with a common gravel parking lot in Gasport, NY. The six-unit building has six two-bedroom apartments, and the four-unit building has four one-bedroom apartments. There is a gas boiler and water tanks in each building, and the owner pays the gas for the heat and hot water tank, the common electric, and the water. The apartments include large bedrooms, eat-in kitchens, balconies on the upper floors of the six-unit building, heat and hot water included in the rent, and front door parking at both buildings. The property is in excellent condition; the owner has done considerable work to the buildings and recent improvements include: new roofs on both buildings (two years), all windows replaced, new hot water boiler and water tanks in each building, and replacement toilets and new vanities in the bathrooms. The rear of the 4.4-acre parcel is zoned for additional apartments.
Gasport in the Town of Royalton in Niagara County seven miles east of the City of Lockport. The immediate neighborhood is residential single-family homes.

Financial Summary (Pro Forma - 2026)

Annual Annual Per SF
Gross Rental Income $105,000 $13.36
Other Income $900 $0.11
Vacancy Loss $5,250 $0.67
Effective Gross Income $100,650 $12.81
Taxes - -
Operating Expenses - -
Total Expenses $47,361 $6.03
Net Operating Income $53,289 $6.78

Financial Summary (Pro Forma - 2026)

Gross Rental Income
Annual $105,000
Annual Per SF $13.36
Other Income
Annual $900
Annual Per SF $0.11
Vacancy Loss
Annual $5,250
Annual Per SF $0.67
Effective Gross Income
Annual $100,650
Annual Per SF $12.81
Taxes
Annual -
Annual Per SF -
Operating Expenses
Annual -
Annual Per SF -
Total Expenses
Annual $47,361
Annual Per SF $6.03
Net Operating Income
Annual $53,289
Annual Per SF $6.78

Property Facts

Price $897,000
Price Per Unit $89,700
Sale Type Investment
Cap Rate 5.94%
No. Units 10
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 4.40 AC
Building Size 7,858 SF
Average Occupancy 100%
No. Stories 2
Year Built 1971
Parking Ratio 1.5/1,000 SF
Zoning R

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 4 - -
2+1 6 - -
Somewhat walkable
20/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100

Property Taxes

Property Taxes

Parcel Number
293689-097-012-0002-029-000
Land Assessment
$30,200 (2025)
Improvements Assessment
$404,400 (2025)
Total Assessment
$434,600 (2025)
  • Listing ID: 42035489

  • Date on Market: 9/3/2026

  • Last Updated:

  • Address: 8479-8481 East Ave, Gasport, NY 14067

Contact the Sale Advisor

Gasport Garden Apartments | 8479-8481 East Ave

Have an account? Log In

What's your inquiry about?*

Select Option

Select at least one option

Preferred Date*

Preferred date is required

First Name*

Last Name*

Email*

Email address is required

Phone*

Ext (optional)

Company (optional)

Message*

Message is required

{{getContactFormMessageFieldCharacterCount()}} out of 600

New to LoopNet? No problem. We'll automatically create a free account for you. By clicking the button, you agree to LoopNet's Terms of Use and Privacy Notice.

This site is protected by reCAPTCHA and the Google Privacy Policy and Terms of Service apply.

Hmm, there seems to have been an error sending your message. Please refresh the page and try again.

Your message has been sent.
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") }}