thank you
Your email has been sent.
141 Ferris Ave 11 Unit Apartment Building $1,800,000 ($163,636/Unit) 6.78% Cap Rate White Plains, NY 10603
INVESTMENT HIGHLIGHTS
- Close to Metro North Railroad
- Parking available
EXECUTIVE SUMMARY
Prime 11-Unit Multi-Family Investment Opportunity! This impressive brick building, in great condition, offers a rare combination of convenience, stability, and income potential. Featuring 11 spacious units, including 9 ETPA-regulated and 2 rent-controlled apartments, this property provides an ideal setup for long-term rental income. Residents enjoy easy access to on-site parking, with a large lot accommodating 15 cars plus a 2-car garage. Located near the Metro-North Railroad, local shops, bus lines, and major parkways and highways. A fantastic opportunity for investors seeking a stable, high-demand rental asset!
FINANCIAL SUMMARY (PRO FORMA - 2024) |
ANNUAL | ANNUAL PER SF |
|---|---|---|
| Gross Rental Income |
$156,260
|
$18.60
|
| Other Income |
$26,400
|
$3.14
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$182,660
|
$21.74
|
| Taxes |
$27,600
|
$3.28
|
| Operating Expenses |
$33,223
|
$3.95
|
| Total Expenses |
$60,823
|
$7.24
|
| Net Operating Income |
$121,837
|
$14.50
|
FINANCIAL SUMMARY (PRO FORMA - 2024)
| Gross Rental Income | |
|---|---|
| Annual | $156,260 |
| Annual Per SF | $18.60 |
| Other Income | |
|---|---|
| Annual | $26,400 |
| Annual Per SF | $3.14 |
| Vacancy Loss | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income | |
|---|---|
| Annual | $182,660 |
| Annual Per SF | $21.74 |
| Taxes | |
|---|---|
| Annual | $27,600 |
| Annual Per SF | $3.28 |
| Operating Expenses | |
|---|---|
| Annual | $33,223 |
| Annual Per SF | $3.95 |
| Total Expenses | |
|---|---|
| Annual | $60,823 |
| Annual Per SF | $7.24 |
| Net Operating Income | |
|---|---|
| Annual | $121,837 |
| Annual Per SF | $14.50 |
PROPERTY FACTS
| Price | $1,800,000 | Apartment Style | Low-Rise |
| Price Per Unit | $163,636 | Building Class | C |
| Sale Type | Investment | Lot Size | 0.23 AC |
| Cap Rate | 6.78% | Building Size | 8,402 SF |
| No. Units | 11 | Average Occupancy | 100% |
| Property Type | Multifamily | No. Stories | 3 |
| Property Subtype | Apartment | Year Built | 1924 |
| Zoning | UR-2 - pertains to a high-density residential or mixed-use area | ||
| Price | $1,800,000 |
| Price Per Unit | $163,636 |
| Sale Type | Investment |
| Cap Rate | 6.78% |
| No. Units | 11 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | C |
| Lot Size | 0.23 AC |
| Building Size | 8,402 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built | 1924 |
| Zoning | UR-2 - pertains to a high-density residential or mixed-use area |
AMENITIES
UNIT AMENITIES
- Kitchen
- Refrigerator
- Oven
- Range
SITE AMENITIES
- 24 Hour Access
1 1
PROPERTY TAXES
| Parcel Number | 1700-125-050-00002-000-0001 | Total Assessment | $25,000 |
| Land Assessment | $3,500 | Annual Taxes | $27,600 ($3.28/SF) |
| Improvements Assessment | $21,500 | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
1700-125-050-00002-000-0001
Land Assessment
$3,500
Improvements Assessment
$21,500
Total Assessment
$25,000
Annual Taxes
$27,600 ($3.28/SF)
Tax Year
2024
1 of 10
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
141 Ferris Ave
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.