Log In/Sign Up
Your email has been sent.
9 Units * 8.6% Cash-on-Cash Return * Yonkers 26 Yonkers Ave 9 Unit Apartment Building $2,349,995 CAD ($261,111 CAD/Unit) 6.55% Cap Rate Yonkers, NY 10701
Investment Highlights
- Walking to Metro North Train
- 8.6% Cash-on-Cash Return
- Upside in Rental Income
Executive Summary
NuRealty Advisors Inc. is proud to present 26 Yonkers Avenue, a Nine-Unit Brick Multifamily building located in the heart of Yonkers, NY.
Property Features:
- 9 Residential Units
- Unit Mix: Eight 1BR, One 3BR
- Brick Construction
- Steps from Downtown Yonkers Metro North Train
- Strong Rental Demand Area
- Value-Add Opportunity with Upside in Rent Roll
- Grand Central in 30 Minutes
For more information, contact Team@NuRealtyAdvisors.com
Property Features:
- 9 Residential Units
- Unit Mix: Eight 1BR, One 3BR
- Brick Construction
- Steps from Downtown Yonkers Metro North Train
- Strong Rental Demand Area
- Value-Add Opportunity with Upside in Rent Roll
- Grand Central in 30 Minutes
For more information, contact Team@NuRealtyAdvisors.com
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$261,467
|
$31.13
|
| Other Income |
-
|
-
|
| Vacancy Loss |
$7,843
|
$0.93
|
| Effective Gross Income |
$253,624
|
$30.19
|
| Taxes |
$39,820
|
$4.74
|
| Operating Expenses |
$59,839
|
$7.12
|
| Total Expenses |
$99,659
|
$11.86
|
| Net Operating Income |
$153,965
|
$18.33
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $261,467 |
| Annual Per SF | $31.13 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | $7,843 |
| Annual Per SF | $0.93 |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $253,624 |
| Annual Per SF | $30.19 |
| Taxes (CAD) | |
|---|---|
| Annual | $39,820 |
| Annual Per SF | $4.74 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $59,839 |
| Annual Per SF | $7.12 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $99,659 |
| Annual Per SF | $11.86 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $153,965 |
| Annual Per SF | $18.33 |
Property Facts
| Price | $2,349,995 CAD | Apartment Style | Mid-Rise |
| Price Per Unit | $261,111 CAD | Building Class | C |
| Sale Type | Investment | Lot Size | 0.10 AC |
| Cap Rate | 6.55% | Building Size | 8,400 SF |
| Gross Rent Multiplier | 8.99 | Average Occupancy | 100% |
| No. Units | 9 | No. Stories | 5 |
| Property Type | Multifamily | Year Built | 1924 |
| Property Subtype | Apartment | ||
| Zoning | B | ||
| Price | $2,349,995 CAD |
| Price Per Unit | $261,111 CAD |
| Sale Type | Investment |
| Cap Rate | 6.55% |
| Gross Rent Multiplier | 8.99 |
| No. Units | 9 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Mid-Rise |
| Building Class | C |
| Lot Size | 0.10 AC |
| Building Size | 8,400 SF |
| Average Occupancy | 100% |
| No. Stories | 5 |
| Year Built | 1924 |
| Zoning | B |
Amenities
Unit Amenities
- Air Conditioning
- Heating
- Kitchen
- Refrigerator
- Oven
- Sprinkler System
- Range
- Tub/Shower
- Smoke Free
Site Amenities
- 24 Hour Access
- Tenant Controlled HVAC
- Smoke Free
- Walk-Up
- Smoke Detector
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 8 | - | - |
| 3+1 | 1 | - | - |
1 1
Very walkable
80/100
Moderately drivable
70/100
Good public transit
70/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 1800-001-000-00472-000-0011 | Total Assessment | $33,818 CAD |
| Land Assessment | $3,897 CAD | Annual Taxes | $39,820 CAD ($4.74 CAD/SF) |
| Improvements Assessment | $29,922 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
1800-001-000-00472-000-0011
Land Assessment
$3,897 CAD
Improvements Assessment
$29,922 CAD
Total Assessment
$33,818 CAD
Annual Taxes
$39,820 CAD ($4.74 CAD/SF)
Tax Year
2025
1 of 30
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
9 Units * 8.6% Cash-on-Cash Return * Yonkers | 26 Yonkers 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.