Log In/Sign Up
Your email has been sent.
97 Waverly St 5 Unit Apartment Building $2,054,565 CAD ($410,913 CAD/Unit) 7.33% Cap Rate Yonkers, NY 10701
Executive Summary
Well-maintained 5-unit mixed-use building located in the Nodine Hill section of Yonkers. This multi-family property offers a total of approximately 4,900+ square feet and includes multiple residential units with separate utilities, providing strong income-producing potential. Property features include a mix of unit layouts, recent updates in select apartments, and individual gas and electric meters. Some units have been renovated with modern kitchens featuring updated cabinetry, quartz countertops, and stainless steel appliances. Ideally situated near a variety of shopping, dining, and essential services, with convenient access to public transportation and major roadways. Nearby amenities include parks, waterfront attractions, and cultural destinations such as the Hudson River Museum and Beczak Environmental Education Center, as well as proximity to downtown Yonkers and the Metro-North train station for commuting options. Ideal for investors or owner-users seeking a centrally located property with income potential and access to a variety of neighborhood conveniences.
Data Room Click Here to Access
Financial Summary (Actual - 2025) |
Annual (CAD) | Annual Per SF (CAD) |
|---|---|---|
| Gross Rental Income |
$195,595
|
$39.69
|
| Other Income |
-
|
-
|
| Vacancy Loss |
-
|
-
|
| Effective Gross Income |
$195,595
|
$39.69
|
| Taxes |
$24,415
|
$4.95
|
| Operating Expenses |
$719
|
$0.15
|
| Total Expenses |
$25,134
|
$5.10
|
| Net Operating Income |
$170,460
|
$34.59
|
Financial Summary (Actual - 2025)
| Gross Rental Income (CAD) | |
|---|---|
| Annual | $195,595 |
| Annual Per SF | $39.69 |
| Other Income (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Vacancy Loss (CAD) | |
|---|---|
| Annual | - |
| Annual Per SF | - |
| Effective Gross Income (CAD) | |
|---|---|
| Annual | $195,595 |
| Annual Per SF | $39.69 |
| Taxes (CAD) | |
|---|---|
| Annual | $24,415 |
| Annual Per SF | $4.95 |
| Operating Expenses (CAD) | |
|---|---|
| Annual | $719 |
| Annual Per SF | $0.15 |
| Total Expenses (CAD) | |
|---|---|
| Annual | $25,134 |
| Annual Per SF | $5.10 |
| Net Operating Income (CAD) | |
|---|---|
| Annual | $170,460 |
| Annual Per SF | $34.59 |
Property Facts
| Price | $2,054,565 CAD | Building Class | B |
| Price Per Unit | $410,913 CAD | Lot Size | 0.12 AC |
| Sale Type | Investment | Building Size | 4,928 SF |
| Cap Rate | 7.33% | Average Occupancy | 100% |
| No. Units | 5 | No. Stories | 3 |
| Property Type | Multifamily | Year Built/Renovated | 1965/2024 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Apartment Style | Low-Rise | ||
| Zoning | C-2 | ||
| Price | $2,054,565 CAD |
| Price Per Unit | $410,913 CAD |
| Sale Type | Investment |
| Cap Rate | 7.33% |
| No. Units | 5 |
| Property Type | Multifamily |
| Property Subtype | Apartment |
| Apartment Style | Low-Rise |
| Building Class | B |
| Lot Size | 0.12 AC |
| Building Size | 4,928 SF |
| Average Occupancy | 100% |
| No. Stories | 3 |
| Year Built/Renovated | 1965/2024 |
| Opportunity Zone |
Yes |
| Zoning | C-2 |
Unit Mix Information
| Description | No. Units | Avg. Rent/Mo | SF |
|---|---|---|---|
| 1+1 | 2 | $2,808 CAD | 713 |
| 2+1 | 1 | $2,465 CAD | 976 |
| 3+2 | 2 | $4,109 CAD | 1,200 - 1,400 |
1 1
Exceptionally walkable
100/100
Fairly drivable
40/100
Strong public transit
80/100
Fairly bikeable
50/100
Property Taxes
| Parcel Number | 1800-001-000-00478-000-0001 | Total Assessment | $19,861 CAD |
| Land Assessment | $1,507 CAD | Annual Taxes | $24,415 CAD ($4.95 CAD/SF) |
| Improvements Assessment | $18,354 CAD | Tax Year | 2025 |
Property Taxes
Parcel Number
1800-001-000-00478-000-0001
Land Assessment
$1,507 CAD
Improvements Assessment
$18,354 CAD
Total Assessment
$19,861 CAD
Annual Taxes
$24,415 CAD ($4.95 CAD/SF)
Tax Year
2025
1 of 5
Videos
Matterport 3D Exterior
Matterport 3D Tour
Photos
Street View
Street
Map
1 of 1
Presented by
97 Waverly 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.