|
8-Family Building For Sale Outstanding investment opportunity in the heart of Astoria. 30-18 23rd Street is an income-producing 8-family multifamily building featuring a strong and highly rent-able unit mix: one studio apartment, six one-bedroom apartments, and one two-bedroom duplex penthouse. The property is currently generating approximately $244, 605. 60 in annual gross income, including laundry income, with an estimated current NOI of approximately $160, 400. Based on projected market rents, the building has potential to generate approximately $285, 600 in annual gross income, with a projected pro forma NOI of approximately $201, 400. This well-positioned Astoria asset offers immediate cash flow with upside potential, making it an excellent opportunity for investors seeking a stable multifamily property in a desirable Queens rental market. The two-bedroom duplex penthouse provides premium rental appeal, while the six one-bedroom apartments and studio offer consistent tenant demand and a balanced income stream. Current & Potential Rent Roll Unit: Layout-Current Monthly Rent -Potential Monthly Rent 1F Studio $1, 676. 56 PR: $2, 100 1R 1 Bedroom $2, 799. 85 PR$3, 250 2F 1 Bedroom $2, 525. 00 PR$2, 750 2R 1 Bedroom $2, 422. 32 PR$2, 800 3F 1 Bedroom $2, 211. 69 PR$2, 750 3R 1 Bedroom $2, 422. 33 PR$2, 800 4F 2 Bedroom Duplex Penthouse $3, 661. 34 PR$4, 200 4R 1 Bedroom $2, 464. 71 PR$2, 850 Laundry Additional Income $200 PR$300 Current Monthly Income: $20, 383. 80 Current Annual Gross Income: $244, 605. 60 Projected Monthly Income: $23, 800 Projected Annual Gross Income: $285, 600 Annual Expenses Expense Annual Amount Water $3, 600 Con Edison $800 Taxes $70, 803 Sprinkler Maintenance $3, 000 Insurance $6, 000 Total Annual Expenses: $84, 203 Current NOI: Approximately $160, 400 Projected NOI: Approximately $201, 400
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:
$2,800,000
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 Jumbo* |
30 Year Fixed-Rate Jumbo |
15 Year Fixed-Rate Jumbo |
|
|---|---|---|---|
| Loan Amount | $2,240,000 | $2,240,000 | $2,240,000 |
| Term | 360 months | 360 months | 180 months |
| Initial Interest Rate** | 5.500% | 6.250% | 6.000% |
| Interest Rate based on Index + Margin | 8.125% | ||
| Annual Percentage Rate | 6.165% | 6.361% | 6.183% |
| Monthly Tax Payment | $5,871 | $5,871 | $5,871 |
| H/O Insurance Payment | $125 | $125 | $125 |
| Initial Principal & Interest Pmt | $12,718 | $13,792 | $18,902 |
| Total Monthly Payment | $18,714 | $19,788 | $24,898 |
* 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.