Share This Listing

Message

932 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

  • Ten garden apartments in two buildings with shared parking lot
  • Excellent condition; new roofs, furnaces, and windows
  • Residential village neighborhood
  • Six two-bedroom and four one-bedroom apartments
  • Large bedrooms, eat-in kitchens, and some with balconies
  • 4.4-acre lot allows room for additional development

Executive Summary

Ten apartments in one brick six-unit apartment building and one frame four-unit apartment building with a common gravel parking lot in Gasport, NY. The six-unit building has six two-bedroom apartments, and the four-unit building has four one-bedroom apartments. There is a gas boiler and water tanks in each building, and the owner pays the gas for the heat and hot water tank, the common electric, and the water. The apartments include large bedrooms, eat-in kitchens, balconies on the upper floors of the six-unit building, heat and hot water included in the rent, and front door parking at both buildings. The property is in excellent condition; the owner has done considerable work to the buildings and recent improvements include: new roofs on both buildings (two years), all windows replaced, new hot water boiler and water tanks in each building, and replacement toilets and new vanities in the bathrooms. The rear of the 4.4-acre parcel is zoned for additional apartments.
Gasport in the Town of Royalton in Niagara County seven miles east of the City of Lockport. The immediate neighborhood is residential single-family homes.

Financial Summary (Pro Forma - 2026)

Annual (CAD) Annual Per SF (CAD)
Gross Rental Income $144,789 $18.43
Other Income $1,241 $0.16
Vacancy Loss $7,239 $0.92
Effective Gross Income $138,790 $17.66
Taxes - -
Operating Expenses - -
Total Expenses $65,308 $8.31
Net Operating Income $73,482 $9.35

Financial Summary (Pro Forma - 2026)

Gross Rental Income (CAD)
Annual $144,789
Annual Per SF $18.43
Other Income (CAD)
Annual $1,241
Annual Per SF $0.16
Vacancy Loss (CAD)
Annual $7,239
Annual Per SF $0.92
Effective Gross Income (CAD)
Annual $138,790
Annual Per SF $17.66
Taxes (CAD)
Annual -
Annual Per SF -
Operating Expenses (CAD)
Annual -
Annual Per SF -
Total Expenses (CAD)
Annual $65,308
Annual Per SF $8.31
Net Operating Income (CAD)
Annual $73,482
Annual Per SF $9.35

Property Facts

Price $1,236,909 CAD
Price Per Unit $123,691 CAD
Sale Type Investment
Cap Rate 5.94%
No. Units 10
Property Type Multifamily
Property Subtype Apartment
Apartment Style Garden
Building Class C
Lot Size 4.40 AC
Building Size 7,858 SF
Average Occupancy 100%
No. Stories 2
Year Built 1971
Parking Ratio 1.5/1,000 SF
Zoning R

Unit Mix Information

Description No. Units Avg. Rent/Mo SF
1+1 4 - -
2+1 6 - -
Somewhat walkable
20/100
Exceptionally drivable
100/100
Somewhat bikeable
20/100

Property Taxes

Property Taxes

Parcel Number
293689-097-012-0002-029-000
Land Assessment
$41,814 CAD (2025)
Improvements Assessment
$559,916 CAD (2025)
Total Assessment
$601,730 CAD (2025)
  • Listing ID: 42035489

  • Date on Market: 2026-09-03

  • Last Updated:

  • Address: 8479-8481 East Ave, Gasport, NY 14067

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") }}