Page 1 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
Exclusively Listed by RM Friedland LLC
FOR SALE | 7 APTS & STORE IN WILLIAMSBRIDGE, BRONX771 E 213th St, Bronx, NY 10467 (Parcel #: 04661-0075)
●
●
●
●
●
CONTACT EXCLUSIVE AGENTS Marco Lala • 914.380.3806 • [email protected] Lala • 914.363.7903 • [email protected] Raciti • 914.775.7322 • [email protected] Lala • 914.861.3183 • [email protected]
Seven Apartments & One Storefront
Steps to Gun Hill Road MTA Train Station
The subject property is a mixed-use building located on the northwest corner of Barnes Avenue and East 213th Street in the Williamsbridge section of the Bronx. This property consists of seven residential apartments and a corner retail storefront. The cell site lease was sold in the past year. Features include: intercom system, cameras throughout, steel door, steel and marble stairs, newer boiler, above ground 1,000 gallon oil tank & a silver coat rubber roof. The property is located steps away from the Gun Hill Road Train Station.
Williamsbridge Bronx, NY
SUMMARYCorner of Barnes Avenue & East 213th Street
7,724Square Feet
$149k/unit
Asking$1,195,000
6.3%Cap Rate
8.7 xRent
$155/sq. ft.
Average Rents @$270 /month /room$1,048 /month /unit$39 /retail sf / year
Page 2 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
Exclusively Listed by RM Friedland LLC
FINANCIAL SUMMARY771 E 213th St, Bronx, NY 10467 (Parcel #: 04661-0075)
BUILDING DETAILS BUILDING SQUARE FEET8 Total Units 7,724 Gross Sqft7 Residential Apts, 1 Commercial Space 966 Retail SqftDimensions: 26 ft x 92 ft 833 Sq. Ft. Avg. Res. Apt.1 Building, 4 stories, Built 1928 est. 12% common area loss
Walk-up Apartment, Over Six Families with Stores, (C7)
PARCEL SIZE ZONING2,591 Square Feet R6A Zone26.36 ft x 114.79 ft 3.00 - 3.00 Max FAR
INCOME CurrentGross Scheduled Income (GSI) 137,763 less 3% Vacancy Allowance (4,133)Gross Operating Income (GOI) 133,630 less expenses (58,161)Net Operating Income 75,469 Cap Rate 6.32%
ESTIMATED ANNUALIZED EXPENSESRE Tax* (22,199) Water & Sewer (6,965) Insurance (4,000)
FINANCING SCENARIO Year 1 Heat Oil (8,400) Utilities (750)
Interest Rate 4.50% Repairs and Maint. (3,500) Amortization 30 years Payroll Estimated (6,000) 30.0% Down Payment $358,500 Legal, Reserves & Misc. (1,002) 70.0% Loan Amount $836,500 Management @ 4.00% (5,345) Annual Debt Service ($50,861) Total Expenses (58,161) DSCR 1.48 $7,270/u
Cash Flow $24,607Principal Recapture $13,495
TYPE COUNT /ROOM /UNIT MIN MAX TOTAL
CASH ON CASH RETUR Year 1Typical Return 6.86% 4.0 rm 1 301 1,202 1,202 1,202 1,202Self Mgmt. & 100% Occupied 9.51% 4.5 rm 6 266 1,196 625 1,545 7,178
retail 1 3,100 3,100 3,100 3,100TOTAL RETURN Year 1Typical Return 10.63%Self Mgmt. & 100% Occupied 13.27% Total Units 8 Total Monthly Income $11,480
Avg. Residential Rent $270/rm Avg. Residential Rent $1,048/u
CONTACT EXCLUSIVE AGENTS Marco Lala • 914.380.3806 • [email protected] Lala • 914.363.7903 • [email protected] Raciti • 914.775.7322 • [email protected] Lala • 914.861.3183 • [email protected]
*illustration only, without appreciation
UNIT MIX CURRENT MONTHLY INCOME
Asking$1,195,000
6.3%Cap Rate
8.7 xRent
$155/sq. ft.
$149k/unit
Average Rents @$270 /month /room$1,048 /month /unit$39 /retail sf / year
$75kNOI
$138kGSI
7,724Square Feet
8Total Units
771 East 213th Street - Offering Summary
Pictures and MapsPage 3 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
771 East 213th Street - Offering Summary
Pictures and MapsPage 4 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
771 East 213th Street - Offering Summary
Pictures and MapsPage 5 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
N
771 East 213th Street - Offering Summary
Pictures and MapsPage 6 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
N
771 East 213th Street - Offering Summary
Pictures and MapsPage 7 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
N
771 East 213th Street - Offering Summary
Rent RollPage 8 of 8
Team Lala of RMFriedland
MultiFamilyDirect.com
UnitName
TypeCount
Collected RentP = Projected
RoomsAvg. Rents
Expiration, Notes(Debits, Credits)
771 E213th
1 stabilized $1,202.12 4.0 rms, $301/mo
2 stabilized $625.00 4.5 rms, $139/mo
3 stabilized $1,289.28 4.5 rms, $287/mo
4 stabilized $1,515.32 4.5 rms, $337/mo
5 stabilized $847.42 4.5 rms, $188/mo Sec8: 687.42
6 stabilized $1,545.30 4.5 rms, $343/mo
7 stabilized $1,355.80 4.5 rms, $301/mo
Store Retail $3,100.00 Carribean Restaurant
Sum
mar
y
8 Units $11,480.24 31.0 rms, 270/mo Gross Potential Income
$11,480 /mo $137,763 /yrProjected @ 0.0%