Log In/Sign Up
Your email has been sent.
Gasport Garden Apartments 8479-8481 East Ave 10 Unit Apartment Building $897,000 ($89,700/Unit) 5.94% Cap Rate Gasport, NY 14067



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.
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 | Building Class | C |
| Price Per Unit | $89,700 | Lot Size | 4.40 AC |
| Sale Type | Investment | Building Size | 7,858 SF |
| Cap Rate | 5.94% | Average Occupancy | 100% |
| No. Units | 10 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1971 |
| Property Subtype | Apartment | Parking Ratio | 1.5/1,000 SF |
| Apartment Style | Garden | ||
| Zoning | R | ||
| 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 | - | - |
1 1
Somewhat walkable
20/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100
Property Taxes
| Parcel Number | 293689-097-012-0002-029-000 | Improvements Assessment | $404,400 (2025) |
| Land Assessment | $30,200 (2025) | Total Assessment | $434,600 (2025) |
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)
1 of 19
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Contact the Sale Advisor
Gasport Garden Apartments | 8479-8481 East Ave
