Log In/Sign Up
Your email has been sent.
3022 Brighton 8th St 12 Unit Apartment Building $3,033,646 CAD ($252,804 CAD/Unit) 9.18% Cap Rate Brooklyn, NY 11235



EXECUTIVE SUMMARY
10-Unit Investment Property This well-maintained, 10-unit multifamily building offers a promising investment opportunity in the vibrant neighborhood of Brighton Beach, Brooklyn. The property boasts a diverse mix of units ensuring a steady rental income stream. Income Overview: Total Monthly Rent: $21,053.00 Gross Yearly Rent Roll: $252,636.00 Average Rent per Unit: $1,754.41 Units Breakdown: Studio: $2,696 (1 unit) 2-Bedroom Apartment: $2,000 (1 unit) Single room first floor: $1,927 (A-1), $1,581 (B-2), $1,947 (B-3), $1,481 (B-4), Single room Second floor: $1,937 (C-1), $1,750 (C-2), $1,967 (C-3), $1,967 (C-4) Miscellaneous Income (C-5): $850 $950 (B-5) Expenses Overview: Property Taxes: $13,511.28 Water & Sewer: $4,483.19 Insurance: $11,000.00 Superintendent/Porter: $7,200.00 Electric: $6,000.00 Heating Fuel: $8,490.90 Total Expenses: $50,685.37 Net Operating Income (NOI): Net Rent Roll/Net Operating Income: $201,950.63 Investment Highlights: Asking Price: $2,200,000.00 Cap Rate: 9.1% This building offers significant potential with solid cash flow, a strong rent roll, and a cap rate that appeals to seasoned investors. Located in a prime area of Brooklyn, the property enjoys proximity to local amenities, transportation, and the vibrant beach community of Brighton Beach.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
$348,367
|
$176.48
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$348,367
|
$176.48
|
| Taxes |
$18,631
|
$9.44
|
| Operating Expenses |
$51,260
|
$25.97
|
| Total Expenses |
$69,891
|
$35.41
|
| Net Operating Income |
$278,476
|
$141.07
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $348,367 |
| Annual Per SF | $176.48 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $348,367 |
| Annual Per SF | $176.48 |
| Taxes (CAD) | |
|---|---|
| Annual | $18,631 |
| Annual Per SF | $9.44 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $51,260 |
| Annual Per SF | $25.97 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $69,891 |
| Annual Per SF | $35.41 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $278,476 |
| Annual Per SF | $141.07 |
PROPERTY FACTS
| Price | $3,033,646 CAD | Building Class | B |
| Price Per Unit | $252,804 CAD | Lot Size | 0.03 AC |
| Sale Type | Investment | Building Size | 1,974 SF |
| Cap Rate | 9.18% | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1932 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | R6 - Residential | ||
| Price | $3,033,646 CAD |
| Price Per Unit | $252,804 CAD |
| Sale Type | Investment |
| Cap Rate | 9.18% |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.03 AC |
| Building Size | 1,974 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1932 |
| Opportunity Zone |
Yes |
| Zoning | R6 - Residential |
AMENITIES
UNIT AMENITIES
- Washer/Dryer
- Tile Floors
- Tub/Shower
- Attic
- Double Pane Windows
- Handrails
SITE AMENITIES
- Laundry Facilities
UNIT MIX INFORMATION
| DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
|---|---|---|---|
| 1+3 | 12 | - | - |
1 1
Walk Score®
Walker's Paradise (98)
Transit Score®
Excellent Transit (87)
PROPERTY TAXES
| Parcel Number | 08677-0012 | Total Assessment | $217,800 CAD (2025) |
| Land Assessment | $22,096 CAD (2025) | Annual Taxes | $18,631 CAD ($9.44 CAD/SF) |
| Improvements Assessment | $195,705 CAD (2025) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
08677-0012
Land Assessment
$22,096 CAD (2025)
Improvements Assessment
$195,705 CAD (2025)
Total Assessment
$217,800 CAD (2025)
Annual Taxes
$18,631 CAD ($9.44 CAD/SF)
Tax Year
2024
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
3022 Brighton 8th St
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
