| ID# | RLS20115609 |
| 房资料 | 12房, 6浴, 室內5400 ft², 室內502m²平方米, 建筑有6公寓, 建筑有4层楼 上市时间: 23天 |
| 建造年份 | 1931年 |
| 公共汽车 | 1 分钟到 B44 |
| 3 分钟到 B49 | |
| 6 分钟到 B35, B44+ | |
| 7 分钟到 B8 | |
| 10 分钟到 B41 | |
| 地铁站 | 2 分钟到 2, 5 |
| 火车站 | 2.2 英里到 Nostrand Avenue 火车站 |
| 2.9 英里到 Atlantic Terminal 火车站 | |
![]() |
东弗拉特布什的一栋六户砖结构无电梯公寓楼,距贝弗利路的 2/5 号地铁线仅半个街区。六套住房均为两室一卫,入住率 100%,且受租金稳定法规约束。
年总租金收入 111,516 美元。净营业收入(NOI)63,176 美元。售价 949,000 美元(每套 158,167 美元),资本化率 6.66%,总租金乘数(GRM)8.5 倍。
顶层单元已全面翻新:开放式厨房,配备石英石中岛和不锈钢家电。锅炉及两台热水器均已更新。税务类别为 2A,房产评估值每年增幅上限为 8%,五年累计增幅上限为 30%。不适用地方第 97 号法案,不适用地方第 11 号法案(FISP),无电梯。
适合希望长期持有并获得稳定现有现金流的全现金或低杠杆买家。
如有需要,可提供租金明细表及费用报表。
Six-family brick walk-up in East Flatbush, half a block from the 2/5 train at Beverly Rd. All six units are 2BR/1BA, 100% occupied and rent-stabilized.
$111,516 gross annual rent. $63,176 NOI. 6.66% cap rate and 8.5x GRM at $949,000 ($158,167 per unit).
The top-floor unit is fully renovated: open kitchen with quartz island and stainless steel appliances. Updated boiler and two hot water heaters. Tax Class 2A, with assessment increases capped at 8% per year and 30% over 5 years. No Local Law 97, no Local Law 11 (FISP), no elevator.
Built for an all-cash or low-leverage buyer who wants stable in-place cash flow on a long-term hold.
Rent roll and expense statement available on request.
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 The Real Estate Board of New York, Inc., All rights reserved.






