This 2, 688 square foot commercial building, with a full partially finished basement, is being sold as an investment property only. ADA compliant with rear exterior ramp, one gas hot air boiler, 4 separate electric meters with 2 CAC compressors, and 15 parking spaces. There are 3 Tenants with lease options extending out to 2, 038. Tenants pay their own electric for their suite. Landlord pays annually for landscaping: $2, 400, insurance: $4, 815, cleaning of common area: $1, 200 and 10. 5% of property taxes-common area PSEG-gas & hot water (1 boiler)-snow removal-water-cesspool pumping & maintenance- annual fire inspection fee-RPZ backflow inspection fee- and parking lot sealing & striping maintenance, and 60% of garbage dumpster. Annual Tenant Income is $101, 023 - Landlord Annual Expenses are $10, 352. NOI: $90, 671 All expense amounts provided are estimates only and may vary based on actual costs incurred. Tenant #1 is a Dentist with 935 square feet: current rent is $2, 532/month & $30, 384/year plus annual expenses: 40% of gas & hot water: $1, 195, 40% of PSEG common area: $2, 184, 40% of tax bill: $5, 796, 40% of water: $120, 40% of snow removal: $520, 40% of garbage: $922 and 40% of annual RPZ backflow device inspection charge: unknown amount, 40% of cesspool pumping & maintenance: unknown amount, 100% of annual fire inspection fee & fire extinguisher: unknown amount. Total 2025 rent is: $41, 121/yr -$3, 427/month. Current lease term is 1/1/2023 to 12/31/2032 with a 5-year option ending 12/31/2037. Tenant #2 is Long Island Stuttering & Speech Pathology Center with 935 square feet: current rent is $3, 004/month & $36, 048/year plus annual expenses: 37. 5% of gas & hot water: $1, 121, 37. 5% of PSEG common area: $2, 048, 37. 5% of tax bill: $5, 433, 37. 5% of water: $42, 37. 5% of snow removal: $488, 37. 5% of annual RPZ backflow device inspection charge: unknown amount, 37. 5% of cesspool pumping & maintenance: unknown amount, & 37. 5% of annual fire inspection fee & fire extinguishers: unknown amount. Total 2025 rent is: $45, 180/yr -$3, 765/month. Current lease term is 6/1/2022 to 5/31/2031. Tenant #3 is Social Worker with 364 square feet: current rent is $981. 45/month & $11, 777/year plus annual expenses: 12% of gas & hot water: $359, 12% of PSEG common area: $655, 12% of tax bill: $1, 739, 12% of water: $36, 12% of snow removal: $156, 12% of annual RPZ backflow device inspection charge: unknown amount, 12% of cesspool pumping & maintenance: unknown amount, & 12% of annual fire inspection fee & fire extinguishers: unknown amount & 12% of parking lot sealine striping maintenance. Total 2025 rent is: $14, 722/yr -$1, 227/month. Current lease term is 1/1/2026 to 12/31/2028 with a 3-year option ending 12/31/2031 The building is located on the northwest corner of Pulaski Road and Irving Johnson Street in the Hamlet of East Northport. The parcel has 10, 890 sf/. 25 acre and is rectangular in shape with 108+feet of frontage along Pulaski Road and 127+feet of frontage along Irving Johnson Street. Dentist has 936 SF, Speech Pathologist has 936 SF and Social Worker has 364 SF with a common hallway with 452 SF. Individual electric meters for each tenant and individual HVAC systems for each tenant and 1 meter for gas hot air heat.
Our family of companies partner in delivering quality services in a one-stop-shopping environment. Together, we integrate the most comprehensive real estate, mortgage and insurance services available to fulfill your specific real estate needs.
Our family of companies offer our clients a new level of full-service real estate. We shall:
To learn more about our credentials, visit raveis.com today.
Our Executive Mortgage Banker:
Our Insurance Division:
$795,000
William Raveis Real Estate
Phone: 888.699.8876
Contact@raveis.com
Senior Vice President - Coaching & Strategic
William Raveis Mortgage, LLC
Phone: 203.980.8025
Frank.Kolb@raveis.com
NMLS Mortgage Loan Originator ID 81725
|
5/6 (30 Yr) Adjustable Rate Conforming* |
30 Year Fixed-Rate Conforming |
15 Year Fixed-Rate Conforming |
|
|---|---|---|---|
| Loan Amount | $636,000 | $636,000 | $636,000 |
| Term | 360 months | 360 months | 180 months |
| Initial Interest Rate** | 6.000% | 6.375% | 5.625% |
| Interest Rate based on Index + Margin | 8.125% | ||
| Annual Percentage Rate | 6.407% | 6.533% | 5.920% |
| Monthly Tax Payment | $1,207 | $1,207 | $1,207 |
| H/O Insurance Payment | $92 | $92 | $92 |
| Initial Principal & Interest Pmt | $3,813 | $3,968 | $5,239 |
| Total Monthly Payment | $5,112 | $5,267 | $6,538 |
* The Initial Interest Rate and Initial Principal & Interest Payment are fixed for the first and adjust every six months thereafter for the remainder of the loan term. The Interest Rate and annual percentage rate may increase after consummation. The Index for this product is the SOFR. The margin for this adjustable rate mortgage may vary with your unique credit history, and terms of your loan.
** Mortgage Rates are subject to change, loan amount and product restrictions and may not be available for your specific transaction at commitment or closing. Rates, and the margin for adjustable rate mortgages [if applicable], are subject to change without prior notice.
The rates and Annual Percentage Rate (APR) cited above may be only samples for the purpose of calculating payments and are based upon the following assumptions: minimum credit score of 740, 20% down payment (e.g. $20,000 down on a $100,000 purchase price), $1,950 in finance charges, and 30 days prepaid interest, 1 point, 30 day rate lock. The rates and APR will vary depending upon your unique credit history and the terms of your loan, e.g. the actual down payment percentages, points and fees for your transaction. Property taxes and homeowner's insurance are estimates and subject to change.