Log In/Sign Up
Your email has been sent.
31 St. Andrews Place LLC 31 Saint Andrews Pl 12 Unit Apartment Building $2,299,531 CAD ($191,628 CAD/Unit) 8.04% Cap Rate Yonkers, NY 10705
Investment Highlights
- 12-Unit SRO/ Rooming House + Business For Sale | 8% Cap Rate | AirBnB Potential
Executive Summary
This legal twelve-unit rooming house includes both the property and an established rental business as part of the sale, offering immediate, turn-key income potential. The fully operational asset generates approximately $168,000 in gross annual income with operating expenses of $35,500, resulting in a net operating income of $132,500 and an approximate cap rate of 8%. The property features seven on-site parking spaces with a dedicated parking lot and is zoned to permit short-term rentals, creating additional upside through Airbnb or similar uses. With strong cash flow and flexible rental options, this is a compelling investment opportunity.
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$234,276
|
$52.06
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$234,276
|
$52.06
|
| Taxes |
$12,132
|
$2.70
|
| Operating Expenses |
$37,373
|
$8.31
|
| Total Expenses |
$49,505
|
$11.00
|
| Net Operating Income |
$184,771
|
$41.06
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $234,276 |
| Annual Per SF | $52.06 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $234,276 |
| Annual Per SF | $52.06 |
| Taxes (CAD) | |
|---|---|
| Annual | $12,132 |
| Annual Per SF | $2.70 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $37,373 |
| Annual Per SF | $8.31 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $49,505 |
| Annual Per SF | $11.00 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $184,771 |
| Annual Per SF | $41.06 |
Property Facts
1 1
Very walkable
80/100
Fairly drivable
40/100
Strong public transit
80/100
Moderately bikeable
60/100
Property Taxes
| Parcel Number | 1800-001-000-00125-000-0039-40 | Total Assessment | $9,762 CAD |
| Land Assessment | $5,299 CAD | Annual Taxes | $12,132 CAD ($2.70 CAD/SF) |
| Improvements Assessment | $4,462 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
1800-001-000-00125-000-0039-40
Land Assessment
$5,299 CAD
Improvements Assessment
$4,462 CAD
Total Assessment
$9,762 CAD
Annual Taxes
$12,132 CAD ($2.70 CAD/SF)
Tax Year
2025
1 of 28
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
Jason Mitchell Real Estate New Jersey, LLC
31 St. Andrews Place LLC | 31 Saint Andrews Pl
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.