Share This Listing

Message

936 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the broker for more information about this property

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.

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

Price $7,930,871 CAD
Price Per Unit $793,087 CAD
Sale Type Investment
Cap Rate 7.18%
Sale Condition 1031 Exchange
Gross Rent Multiplier 11.7
No. Units 10
Property Type Multifamily
Property Subtype
Apartment
  • General Retail Storefront Retail/Residential
Apartment Style Low-Rise
Building Class C
Lot Size 0.07 AC
Building Size 7,800 SF
No. Stories 3
Year Built/Renovated 1931/2026
Zoning R7A - R7 - Medium-density apartment house district with lower parking requirements

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
Exceptionally walkable
100/100
Fairly drivable
40/100
Exceptional public transit
100/100
Moderately bikeable
60/100

Property Taxes

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
  • Listing ID: 41218825

  • Date on Market: 2026-07-09

  • Last Updated:

  • Address: 1310-1312 Flatbush Ave, Brooklyn, NY 11210

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}