$45,500,000 - 25177 Jericho Turnpike, Bellerose, NY 11426｜MLS # 1019082

Property Description « Filipino (Tagalog) »

Tawag sa Lahat ng Mamumuhunan, Developer at End-User!!! 84,300+ Sqft. 20 Unit Corner Building na may Pambansang Mga Nangungupahan at Pribadong Parking Garage sa Jericho Tpke. Para sa Benta!!! Ang Ari-arian ay Matatagpuan sa Puso ng Bellerose sa Sulok ng Little Neck Pkwy. Ilang Blocks Mula sa Cross Island Pkwy.!!! Ang Gusali ay May Magandang Signage, Malaking Exposure, R2A/C8-1 Zoning, Mataas na 15' na Ceiling, Pribadong Underground Parking Garage, 2 Malalaking Storage Areas, 4 Maliit na Storage Areas, Elevator, Sprinklers, 2 Strategically Placed Curb Cuts, Signalized Intersection, 4 Palapag, 120 Parking Spaces, 3 Phase Power, Lahat Bago LED Lighting, CAC, +++!!! Kasama sa mga Kapitbahay ang Starbucks, Chase Bank, Webster Bank, Flagstar Bank, CubeSmart Self Storage, U-Haul, UPS, AT&T, Staples, Mobil, Gulf, Shell, CVS, Dunkin’, 7-Eleven, Mavis Discount Tire, Advance Auto Parts, Dollar Tree, CityMD, Jiffy Lube, Wendy’s, Taco Bell, KFC, +++!!! Ang Ari-arian ay May 190' na Frontage sa Jericho Tpke. + 134' na Frontage sa Little Neck Pkwy.!!! Ang Ari-arian ito ay may Araw-araw na Traffic Count na 32,000+ Sasakyan Bawat Araw!!!

Kita:

LL:

Unit Parking (15,000 Sqft.): $225,000 Taunan. (Available)

C1 Storage (7,500 Sqft.): $112,500 Taunan; 3% Taunang Kita; Lease Exp.: 7/31/26; (1) 2 Taong Opsyon.

C2: Northbay Builders Corp Storage (5,000 Sqft.): $75,000 Taunan; Lease Exp.: 4/30/27.

C2: AB Capstone File Room (600 Sqft.): $12,000 Taunan; Lease Exp.: 8/30/28.

C3: Storage (600 Sqft.): $12,000 Taunan. (Available)

1st Palapag:

Unit 1: Retro Fitness (2,850 Sqft.): $99,750 Taunan; 3% Taunang Kita; Lease Exp.: 5/31/35; (1) 5 Taong Opsyon.

Unit 2: Kung Fu Tea (589 Sqft.): $36,896.15 Taunan; 3% Taunang Kita; Lease Exp.: 1/30/31; (1) 5 Taong Opsyon.

Unit 3: US Kitchen Cabinet LLC (1,500 Sqft.): $77,660.11 Taunan; 3% Taunang Kita; Lease Exp.: 12/31/33; (1) 5 Taong Opsyon.

Unit 4-6: Tiger Schulman Karate (4,334 Sqft.): $204,317.12 Taunan; 10% Kita Bawat 5 Taon; Lease Exp.: 8/31/36; (2) 5 Taong Opsyon.

Unit 7: Juice Bar (600 Sqft.): $30,000 Taunan. 3% Taunang Kita; Lease Exp.: 8/31/28.

Unit 8: LYMM Creations Krafty Hands (1,200 Sqft.): $60,777.46 Taunan; 3% Taunang Kita; Lease Exp.: 12/31/33; (1) 5 Taong Opsyon.

Unit 10: Children Of America (3,058 Sqft.): Kasama sa Suite 302 Lease.

2nd Palapag:

Suite 201: Law Office (1,200 Sqft.): $46,275.84 Taunan; 3% Taunang Kita; Lease Exp.: 11/30/26; (1) 5 Taong Opsyon.

Suite 202: Opisina (800 Sqft.): $30,900 Taunan; 3% Taunang Kita; Lease Exp.: 8/31/30; (1) 5 Taong Opsyon.

Suite 203: Primerica (1,550 Sqft.): $80,922.03 Taunan; 3% Taunang Kita; 11/30/26; (1) 5 Taong Opsyon.

Suite 204: Retro Fitness (14,500 Sqft.): $623,805.96 Taunan; 10% Kita Bawat 5 Taon; Lease Exp.: 8/31/33; (3) 5 Taong Opsyon.

3rd Palapag:

Suite 301: Northwell Health (3,766 Sqft.): $179,790.72 Taunan; 10% Kita Bawat 5 Taon; Lease Exp.: 3/31/29; (1) 3 Taong Opsyon.

Suite 302: Children Of America (9,267 Sqft.): $480,058.75 Taunan; 10% Kita Bawat 5 Taon; Lease Exp.: 4/30/39; (3) 5 Taong Opsyon. (Kasama ang Unit 10 + Roof Space)

4th Palapag:

Suite 400: Body Language Aesthetics Corp (1,500 Sqft.): $61,744.38 Taunan; 3% Taunang Kita; Lease Exp.: 12/31/29.

Suite 401: Borealis Dermatology (2,400 Sqft.): $124,570.88 Taunan; 3% Taunang Kita; Lease Exp.: 10/31/29; (1) 5 Taong Opsyon.

Suite 403 (3,000 Sqft.): $144,000 Taunan. (Available)

Suite 404: Cash Advance Office (3,500 Sqft.): $144,000 Taunan; 3% Taunang Kita; Lease Exp.: 7/31/33; (1) 5 Taong Opsyon.

Bubong:

Antenna: Dish Network (1,000 Sqft.): $31,212 Taunan; 2% Taunang Kita; Lease Exp.: 8/31/42.

Playground: Children Of America (5,000 Sqft.): Lease Exp.: 10/31/38.

Kita sa Pagrenta: $2,893,181.40 Taunan.

Kita mula sa Pagsasauli: $289,500 Taunan.

Gastos:

Utilities: $24,000 Taunan.

Seguro: $46,890 Taunan.

Pananatili at Pag-aayos: $37,500 Taunan.

Buwis: $450,000 Taunan.

Gross Income: $3,182,681.40 Taunan.

Kabuuang Gastos: $558,390 Taunan.

Pro Forma Net Operating Income (NOI): $2,624,291.40 Taunan.

MLS #‎	1019082
Taon ng Konstruksyon	2015
Buwis (taunan)	$913,026
Aircon	sentral na aircon
Bus (MTA)	0 minuto tungong bus Q36
Tren (LIRR)	0.3 milya tungong "Floral Park"
	0.5 milya tungong "Bellerose"

Pangkalkula ng mortgage Mortgage Calculator kada buwan
Presyo ng bahay
Halaga ng utang (kada buwan)
Paunang bayad	3% Down 5% Down 10% Down 20% Down 30% Down 40% Down 50% Down
Rate ng interes	3% Interest 3.5% Interest 4% Interest 5% Interest 5.5% Interest 6% Interest 6.5% Interest 7% Interest
Length of Loan	10年 years 15年 years 30年 years 40年 years 50年 years

This information is not verified for authenticity or accuracy and is not guaranteed and may not reflect all real estate activity in the market. © 2026 All Island Estates Realty Corp. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.