REQUEST A TOUR If you would like to see this home without being there in person, select the "Virtual Tour" option and your agent will contact you to discuss available opportunities.
In-PersonVirtual Tour
$ 12,888,000
Est. payment /mo
Active
3641 Johnson AVE Bronx, NY 10463
UPDATED:
Key Details
Property Type Commercial
Sub Type Multi Family
Listing Status Active
Purchase Type For Sale
MLS Listing ID 848251
Rental Info No
Year Built 2011
Annual Tax Amount $50,000
Property Sub-Type Multi Family
Source onekey2
Property Description
Calling All Investors, Developers & End-Users!!! BRAND NEW 34,400+ Sqft. 26 Unit Apartment Building In Riverdale For Sale!!! The Building Features Excellent Signage, Great Exposure, 6 Parking Spaces, R7A Zoning, Security Systems, Virtual Doorman, 2 Bicycle Rooms, Laundry Room, Elevator, Private Gated Driveway, Multi-level Terrace Area, Large Yard, Ramp, Garbage Chute, 2 Bicycle Rooms, Private Gated Driveway, Multi Level Terrace Area In Backyard, Ramp In Back, All New LED Lighting, 3 Phase Power, Sprinklers, CAC, +++!!! The Building Can Be Accessed By Key, Key Fob, Or Face ID!!! The Property Is Located In The Heart Of Riverdale Just Off The Henry Hudson Parkway Only Minutes From Riverdale Park, Manhattan University & Van Cortlandt Park!!! Neighbors Include Starbucks, Chase Bank, Wells Fargo Bank, Target, Stop & Shop, CubeSmart Self Storage, Wendy's, Subway, Bob's Discount Furniture, Liberty Tax +++!!! The Building Was Built In 2019 & Has A 421a!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site Or The Next Home For Your Business!!!
Income:
Unit B-A (1 Br. Apt., 736 Sqft.): $38,400 Ann.
Unit B-B (1 Br. Apt., 839 Sqft.): $40,800 Ann. (Available)
Unit 1-A (1 Br. Apt., 784 Sqft.): $28,500 Ann.
Unit 1-B (Studio Apt., 689 Sqft.): $32,400 Ann.
Unit 1-C (1 Br. Apt., 792 Sqft.): $37,200 Ann.
Unit 2-A (2 Br. Apt., 1,062 Sqft.): $42,000 Ann.
Unit 2-B (1 Br. Apt., 971 Sqft.): $39,600 Ann.
Unit 2-C (2 Br. Apt., 983 Sqft.): $31,800 Ann.
Unit 3-A (2 Br. Apt., 1,042 Sqft.): $43,200 Ann.
Unit 3-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.
Unit 3-C (2 Br. Apt., 987 Sqft.): $43,200 Ann.
Unit 4-A (2 Br. Apt., 1,042 Sqft.): $48,000 Ann.
Unit 4-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.
Unit 4-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.
Unit 5-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.
Unit 5-B (1 Br. Apt., 943 Sqft.): $39,600 Ann.
Unit 5-C (2 Br. Apt., 987 Sqft.): $31,800 Ann.
Unit 6-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.
Unit 6-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.
Unit 6-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.
Unit 7-A (2 Br. Apt., 871 Sqft.): $31,800 Ann.
Unit 7-B (1 Br. Apt., 909 Sqft.): $40,800 Ann.
Unit 7-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.
Unit 8-A (2 Br. Apt., 836 Sqft.): $31,800 Ann.
Unit 8-B (1 Br. Apt., 909 Sqft.): $39,600 Ann.
Unit 8-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.
Pro Forma Gross Income: $997,200 Ann.
Expenses:
Gas: $12,000 Ann.
Electric: $24,000 Ann.
Maintenance & Repairs: $3,800 Ann.
Insurance: $8,300 Ann.
Water & Sewer: $24,000 Ann.
Taxes: $50,000 Ann. (Protected Until 2058!!!)
Total Expenses: $122,100 Ann.
Net Operating Income (NOI): $875,100 Ann. (Pro Forma 6.79 Cap!!!)
Income:
Unit B-A (1 Br. Apt., 736 Sqft.): $38,400 Ann.
Unit B-B (1 Br. Apt., 839 Sqft.): $40,800 Ann. (Available)
Unit 1-A (1 Br. Apt., 784 Sqft.): $28,500 Ann.
Unit 1-B (Studio Apt., 689 Sqft.): $32,400 Ann.
Unit 1-C (1 Br. Apt., 792 Sqft.): $37,200 Ann.
Unit 2-A (2 Br. Apt., 1,062 Sqft.): $42,000 Ann.
Unit 2-B (1 Br. Apt., 971 Sqft.): $39,600 Ann.
Unit 2-C (2 Br. Apt., 983 Sqft.): $31,800 Ann.
Unit 3-A (2 Br. Apt., 1,042 Sqft.): $43,200 Ann.
Unit 3-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.
Unit 3-C (2 Br. Apt., 987 Sqft.): $43,200 Ann.
Unit 4-A (2 Br. Apt., 1,042 Sqft.): $48,000 Ann.
Unit 4-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.
Unit 4-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.
Unit 5-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.
Unit 5-B (1 Br. Apt., 943 Sqft.): $39,600 Ann.
Unit 5-C (2 Br. Apt., 987 Sqft.): $31,800 Ann.
Unit 6-A (2 Br. Apt., 1,042 Sqft.): $45,600 Ann.
Unit 6-B (1 Br. Apt., 943 Sqft.): $28,500 Ann.
Unit 6-C (2 Br. Apt., 987 Sqft.): $44,400 Ann.
Unit 7-A (2 Br. Apt., 871 Sqft.): $31,800 Ann.
Unit 7-B (1 Br. Apt., 909 Sqft.): $40,800 Ann.
Unit 7-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.
Unit 8-A (2 Br. Apt., 836 Sqft.): $31,800 Ann.
Unit 8-B (1 Br. Apt., 909 Sqft.): $39,600 Ann.
Unit 8-C (2 Br. Apt., 987 Sqft.): $45,600 Ann.
Pro Forma Gross Income: $997,200 Ann.
Expenses:
Gas: $12,000 Ann.
Electric: $24,000 Ann.
Maintenance & Repairs: $3,800 Ann.
Insurance: $8,300 Ann.
Water & Sewer: $24,000 Ann.
Taxes: $50,000 Ann. (Protected Until 2058!!!)
Total Expenses: $122,100 Ann.
Net Operating Income (NOI): $875,100 Ann. (Pro Forma 6.79 Cap!!!)
Location
State NY
County Bronx County
Rooms
Basement Finished
Interior
Heating Natural Gas
Cooling Multi Units
Fireplace No
Exterior
Utilities Available Natural Gas Available, Natural Gas Connected
Total Parking Spaces 6
Building
Foundation Other
Sewer Public Sewer
Water Public
Structure Type Other
Others
Special Listing Condition None
Listed by All Island Estates Realty Corp • Richard Matt Shane
AFFORDABILITY CALCULATOR
Mortgage values are calculated by Lofty and are for illustration purposes only, accuracy is not guaranteed.
GET MORE INFORMATION
Follow Us