Log In/Sign Up
Your email has been sent.
3022 Brighton 8th St 12 Unit Apartment Building $2,612,302 CAD ($217,692 CAD/Unit) 10.54% Cap Rate Brooklyn, NY 11235



INVESTMENT HIGHLIGHTS
- Strong Cash Flow
- Fully Occupied
- Turn Key
EXECUTIVE SUMMARY
Revived Residential is pleased to present 3022 Brighton 8th Street, an income producing 12-unit property located in the heart of Brighton Beach, Brooklyn. Built in 1932, the building sits on a 25’ x 60’ lot with building dimensions of 21’ x 47’, totaling approximately 2,961 square feet across two stories plus a finished basement. The property consists of 8 Single Room Occupancy (SRO) units, 2 private rooms, 1 studio, and 1 two-bedroom apartment - collectively generating a gross annual rent roll of $253,464 with a net income of approximately $200,200. This equates to a strong 10.5% capitalization rate, providing investors with reliable cash flow. Recent upgrades include a new roof with solar panels, updated plumbing and electrical systems, tile flooring throughout, and a water heater and boiler replaced just three years ago. These capital improvements significantly reduce near-term maintenance costs for a new owner. Brighton Beach remains one of South Brooklyn’s most vibrant neighborhoods, offering convenient access to retail, restaurants, and transit options, including the B and Q subway lines. The property is situated near Ocean View Avenue and Brighton 7th Street, placing it within walking distance to the Brighton Beach boardwalk and Atlantic Ocean. With its healthy rent roll, major building upgrades, and prime Brighton Beach location, 3022 Brighton 8th Street represents an excellent investment opportunity for buyers seeking a stable, income-producing multifamily asset in Brooklyn.
FINANCIAL SUMMARY (ACTUAL - 2024) |
ANNUAL (CAD) | ANNUAL PER SF (CAD) |
|---|---|---|
| Gross Rental Income |
-
|
-
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
-
|
-
|
| Net Operating Income |
$275,399
|
$139.51
|
FINANCIAL SUMMARY (ACTUAL - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $275,399 |
| Annual Per SF | $139.51 |
PROPERTY FACTS
| Price | $2,612,302 CAD | Apartment Style | Low-Rise |
| Price Per Unit | $217,692 CAD | Building Class | B |
| Sale Type | Investment | Lot Size | 0.03 AC |
| Cap Rate | 10.54% | Building Size | 2,961 SF |
| Sale Condition | 1031 Exchange | Average Occupancy | 100% |
| No. Units | 12 | No. Stories | 2 |
| Property Type | Multifamily | Year Built | 1932 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Zoning | R6 - Residential | ||
| Price | $2,612,302 CAD |
| Price Per Unit | $217,692 CAD |
| Sale Type | Investment |
| Cap Rate | 10.54% |
| Sale Condition | 1031 Exchange |
| No. Units | 12 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.03 AC |
| Building Size | 2,961 SF |
| Average Occupancy | 100% |
| No. Stories | 2 |
| Year Built | 1932 |
| Opportunity Zone |
Yes |
| Zoning | R6 - Residential |
AMENITIES
UNIT AMENITIES
- Washer/Dryer
- Tile Floors
- Kitchen
- Tub/Shower
- Attic
- Double Pane Windows
- Handrails
SITE AMENITIES
- Laundry Facilities
1 1
Walk Score®
Walker's Paradise (98)
Transit Score®
Excellent Transit (87)
PROPERTY TAXES
| Parcel Number | 08677-0012 | Improvements Assessment | $192,061 CAD (2025) |
| Land Assessment | $21,684 CAD (2025) | Total Assessment | $213,745 CAD (2025) |
PROPERTY TAXES
Parcel Number
08677-0012
Land Assessment
$21,684 CAD (2025)
Improvements Assessment
$192,061 CAD (2025)
Total Assessment
$213,745 CAD (2025)
1 of 29
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.
