Log In/Sign Up
Your email has been sent.
FREE MARKET ! VERY LOW TAXES!! 11 % CAP 864 E 221st St 14 Unit Apartment Building $4,784,675 CAD ($341,763 CAD/Unit) 11.18% Cap Rate Bronx, NY 10467
Investment Highlights
- 12 of 14 Free market units
- Legal basement that is fully above grade
- Extreamly low tax bill
- Fully Brick
Executive Summary
Welcome to 864 East 221st Street, a exceptional investment opportunity located in the heart of the Williamsburg section of the Bronx. We are pleased to present this impressive 15,750 square foot, 4-story building comprising 14 residential units, boasting a robust cap rate exceeding 11% CAP.
This outstanding property features a mix of predominantly three-bedroom layouts, offering ample living space for tenants. The building benefits from extremely low taxes, further enhancing its investment appeal. Situated on a quiet block, the property provides a tranquil environment for residents.
Projections indicate significant potential for cap rate growth, driven by the fact that most units are free market and currently rented to programs. This presents a compelling opportunity for savvy investors to capitalize on increasing cash flows and long-term appreciation.
Key Highlights:
* 15,750 square foot, 4-story building
* 14 residential units (12 Free Market)
* Cap rate exceeding 8.25%
* Predominantly three-bedroom layouts
* Extremely low taxes
* Quiet block location
* Projections for cap rate growth on lese renewals
Don't miss this rare opportunity to acquire a high-performing asset in a thriving neighborhood. Contact us today to schedule a viewing and make this exceptional property yours
This outstanding property features a mix of predominantly three-bedroom layouts, offering ample living space for tenants. The building benefits from extremely low taxes, further enhancing its investment appeal. Situated on a quiet block, the property provides a tranquil environment for residents.
Projections indicate significant potential for cap rate growth, driven by the fact that most units are free market and currently rented to programs. This presents a compelling opportunity for savvy investors to capitalize on increasing cash flows and long-term appreciation.
Key Highlights:
* 15,750 square foot, 4-story building
* 14 residential units (12 Free Market)
* Cap rate exceeding 8.25%
* Predominantly three-bedroom layouts
* Extremely low taxes
* Quiet block location
* Projections for cap rate growth on lese renewals
Don't miss this rare opportunity to acquire a high-performing asset in a thriving neighborhood. Contact us today to schedule a viewing and make this exceptional property yours
Financial Summary (Actual - 2024) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$677,844
|
$43.04
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$677,844
|
$43.04
|
| Taxes |
$49,337
|
$3.13
|
| Operating Expenses |
$113,461
|
$7.20
|
| Total Expenses |
$162,798
|
$10.34
|
| Net Operating Income |
$515,046
|
$32.70
|
Financial Summary (Actual - 2024)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $677,844 |
| Annual Per SF | $43.04 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $677,844 |
| Annual Per SF | $43.04 |
| Taxes (CAD) | |
|---|---|
| Annual | $49,337 |
| Annual Per SF | $3.13 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $113,461 |
| Annual Per SF | $7.20 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $162,798 |
| Annual Per SF | $10.34 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $515,046 |
| Annual Per SF | $32.70 |
Property Facts
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | $3,127 CAD | 700 |
| 3+1 | 11 | $3,688 CAD | 850 - 950 |
| 4+1 | 1 | $5,113 CAD | 850 - 950 |
1 1
Walk Score®
Very Walkable (82)
Transit Score®
Excellent Transit (89)
Bike Score®
Very Bikeable (79)
Property Taxes
| Parcel Number | 04679-0073 | Total Assessment | $395,197 CAD (2025) |
| Land Assessment | $79,458 CAD (2025) | Annual Taxes | $49,337 CAD ($3.13 CAD/SF) |
| Improvements Assessment | $315,739 CAD (2025) | Tax Year | 2024 |
Property Taxes
Parcel Number
04679-0073
Land Assessment
$79,458 CAD (2025)
Improvements Assessment
$315,739 CAD (2025)
Total Assessment
$395,197 CAD (2025)
Annual Taxes
$49,337 CAD ($3.13 CAD/SF)
Tax Year
2024
Contacts
-
Avraham Birnbaum -
Yaakov Pliner -
Reuben Lugassy -
Shaya Rosenberg -
Liron Iskhakbayev
-
Twelve Stones Realty LLC
1 of 7
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
FREE MARKET ! VERY LOW TAXES!! 11 % CAP | 864 E 221st 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.