Log In/Sign Up
Your email has been sent.
The Bedford Flats 1310-1312 Flatbush Ave 10 Unit Apartment Building $7,930,871 CAD ($793,087 CAD/Unit) 7.18% Cap Rate Brooklyn, NY 11210



Investment Highlights
- Property-Wide Capital Improvements: Residential, commercial, and infrastructure upgrades completed throughout.
- All residences include stainless steel appliances, central A/C, dishwashers and in-unit washer/dryers - designed for modern living.
- Complete Residential Transformation: Eight gut-renovated free-market apartments delivered with modern finishes and premium features.
- Established Commercial Cash Flow: Existing storefront tenants provide immediate income with additional long-term upside.
Executive Summary
The Bedford Flats is a mixed-use investment comprised of two adjoining buildings, offered for sale as a single investment opportunity at 1310 & 1312 Flatbush Avenue in Brooklyn. 1310 features one ground-floor commercial storefront and four 2-bedroom apartments, while 1312 features one ground-floor commercial storefront, two 2-bedroom apartments, and two 3-bedroom apartments. Together, the property includes two commercial storefronts and eight free-market residential apartments. Each building is designed with a commercial storefront fronting Flatbush Avenue and a separate residential entrance along Bedford Avenue, creating a clear distinction between the commercial and residential components.
Ownership has invested significant capital into a complete gut renovation of all eight residential apartments, which are nearing completion and will be delivered as a turnkey apartment product featuring modern finishes, central air conditioning, in-unit washer/dryers, dishwashers, and upgraded building systems throughout. Renderings reflect the completed apartment finishes being delivered. Significant upgrades were also completed to the commercial spaces and underlying building infrastructure, including plumbing, electrical, HVAC, and basement improvements, further enhancing the property's long-term value while minimizing anticipated near-term capital expenditures. The commercial spaces are occupied by established tenants, while all eight residential apartments are vacant, allowing investors to immediately lease the units at market rents and establish a market-rate residential rent roll.
Located near Brooklyn College and public transportation, The Bedford Flats combines stable commercial tenancy, fully renovated free-market apartments, and significant capital improvements, presenting a compelling opportunity to pair immediate commercial income with the ability to establish a market-rate residential rent roll, creating strong long-term cash flow and appreciation potential.
Ownership has invested significant capital into a complete gut renovation of all eight residential apartments, which are nearing completion and will be delivered as a turnkey apartment product featuring modern finishes, central air conditioning, in-unit washer/dryers, dishwashers, and upgraded building systems throughout. Renderings reflect the completed apartment finishes being delivered. Significant upgrades were also completed to the commercial spaces and underlying building infrastructure, including plumbing, electrical, HVAC, and basement improvements, further enhancing the property's long-term value while minimizing anticipated near-term capital expenditures. The commercial spaces are occupied by established tenants, while all eight residential apartments are vacant, allowing investors to immediately lease the units at market rents and establish a market-rate residential rent roll.
Located near Brooklyn College and public transportation, The Bedford Flats combines stable commercial tenancy, fully renovated free-market apartments, and significant capital improvements, presenting a compelling opportunity to pair immediate commercial income with the ability to establish a market-rate residential rent roll, creating strong long-term cash flow and appreciation potential.
Data Room Click Here to Access
Financial Summary (Pro Forma - 2026) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$669,440
|
$85.83
|
| Other Income |
$12,160
|
$1.56
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$681,600
|
$87.38
|
| Taxes |
$48,986
|
$6.28
|
| Operating Expenses |
$63,215
|
$8.10
|
| Total Expenses |
$112,201
|
$14.38
|
| Net Operating Income |
$569,399
|
$73.00
|
Financial Summary (Pro Forma - 2026)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $669,440 |
| Annual Per SF | $85.83 |
| Other Income (CAD) | |
|---|---|
| Annual | $12,160 |
| Annual Per SF | $1.56 |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $681,600 |
| Annual Per SF | $87.38 |
| Taxes (CAD) | |
|---|---|
| Annual | $48,986 |
| Annual Per SF | $6.28 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $63,215 |
| Annual Per SF | $8.10 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $112,201 |
| Annual Per SF | $14.38 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $569,399 |
| Annual Per SF | $73.00 |
Property Facts
Amenities
Unit Amenities
- Air Conditioning
- Washer/Dryer
- Tile Floors
- Kitchen
- Refrigerator
- Oven
- Sprinkler System
- Stainless Steel Appliances
- Tub/Shower
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Smoke Free
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 2+1 | 6 | - | 780 |
| 3+1 | 2 | - | 940 |
1 1
Exceptionally walkable
100/100
Fairly drivable
40/100
Exceptional public transit
100/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 05225-0037 | Total Assessment | $992,688 CAD |
| Land Assessment | $12,751 CAD | Annual Taxes | $48,986 CAD ($6.28 CAD/SF) |
| Improvements Assessment | $979,937 CAD | Tax Year | 2026 |
Property Taxes
Parcel Number
05225-0037
Land Assessment
$12,751 CAD
Improvements Assessment
$979,937 CAD
Total Assessment
$992,688 CAD
Annual Taxes
$48,986 CAD ($6.28 CAD/SF)
Tax Year
2026
1 of 26
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
The Bedford Flats | 1310-1312 Flatbush Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
