Se Connecter/S’inscrire
Votre courriel a été envoyé.
28 Linden St 4 Unité Immeuble d’appartements 4 065 513 $ CAD (1 016 378 $ CAD/Unité) 4,40% Taux de capitalisation Great Neck, NY 11021



Certaines informations ont été traduites automatiquement.
Faits saillants de l'investissement
- FREE-MARKET 4-UNIT MULTIFAMILY — Nassau County asset; no rent control, no rent stabilization; outside NYC's RSL/ETPA framework
- $159,600 GROSS POTENTIAL INCOME — Base rent + parking + 2 onsite garages
- PARKING UPSIDE — 2 garages M-to-M (immediate reprice) + 4 surface spots at $50/mo; concentrated reset on 6/30/26
- ASKING $2,950,000 — $737,500 per unit, $579/SF
- 100% OCCUPIED & TURNKEY — Rents at market ($3K/1BR + $3.5K/2BR); tenant-paid electric + gas/heat
- PORTFOLIO OPTION — Acquire individually OR with 18-unit Eyssimont portfolio (26 & 28 Linden + 37 & 39 Spruce); NDA required
Résumé de l'annonce
The Thesis.
Free-market, fully-leased 4-unit Nassau County multifamily — outside NYC's rent regulation framework, with rents at market today, tenant-paid utilities, and immediate parking upside on M-to-M garages.
The Numbers.
Asking $2,950,000 — $737,500 per unit, $579/SF — against $129,663 in-place NOI on $159,600 gross potential income (4-unit base rent + parking + 2 onsite garages). In-place rents are $3,000/mo per 1BR and $3,500/mo per 2BR; all parking and garages contracted at $50/mo. Annual real estate taxes are $19,949. Full operating financials, leases, and estoppels release under executed NDA.
Why The Income Is Durable.
This is a Nassau County asset, fully outside NYC's RSL/ETPA framework — no rent control, no rent stabilization, full mark-to-market at every turn. The renter base sits in one of the wealthiest submarkets on Long Island: Great Neck reports a median household income of $152,350 and an average household income of $212,440, with more than 30% of households earning over $200,000 annually. Tenants come for the schools — Great Neck UFSD ranks #6 Best School District in New York (Niche 2026, overall grade A+), with Great Neck South Middle School #11 and E.M. Baker Elementary #16 statewide. Durable rent-paying capacity underwrites the building's in-place 1BR ($3,000) and 2BR ($3,500) monthly rents.
Why There's Upside.
All parking is positioned below market. The 2 onsite garages are held month-to-month — repricing available on day one of ownership. The 4 surface spots reset at lease renewal: Apt #1 and Apt #2 (50% of units) roll on 6/30/2026, with Apt #3 and Apt #4 on 1/31/2027 — a concentrated near-term repricing window. Standalone garage rentals in the Great Neck submarket typically clear well above the $50 contract rate.
The Building.
1943 masonry brick construction. 5,097 SF total with a larger-than-submarket 1,274 SF average unit size. Updated kitchens with stainless appliances and dishwashers; renovated baths; hardwood floors throughout all four units. Off-street parking, in-building basement laundry, and basement storage. No deferred capex line items identified in the most recent ownership review. Tenant-paid electric and tenant-paid gas/heat via separate meters; landlord pays water/sewer only.
Location & Access.
Village of Thomaston — a supply-constrained pocket of Great Neck where multifamily product rarely trades. Approximately 1 mile to the NYC border, fully in Nassau County: Queens-adjacent renter demand without NYC's landlord-tenant jurisdiction or rent regulation. 0.4 mi walk to Great Neck LIRR — ~30-min express to Penn Station, Manhattan. 1.2 mi to North Shore University Hospital; 1.8 mi to Long Island Jewish Medical Center.
Acquisition Note.
Available individually or as part of the broader 18-unit Eyssimont Realty portfolio (26 & 28 Linden Street + 37 & 39 Spruce Street). Portfolio-level terms, full financials, current leases, and tenant estoppels available under executed NDA. Tours by appointment only.
Free-market, fully-leased 4-unit Nassau County multifamily — outside NYC's rent regulation framework, with rents at market today, tenant-paid utilities, and immediate parking upside on M-to-M garages.
The Numbers.
Asking $2,950,000 — $737,500 per unit, $579/SF — against $129,663 in-place NOI on $159,600 gross potential income (4-unit base rent + parking + 2 onsite garages). In-place rents are $3,000/mo per 1BR and $3,500/mo per 2BR; all parking and garages contracted at $50/mo. Annual real estate taxes are $19,949. Full operating financials, leases, and estoppels release under executed NDA.
Why The Income Is Durable.
This is a Nassau County asset, fully outside NYC's RSL/ETPA framework — no rent control, no rent stabilization, full mark-to-market at every turn. The renter base sits in one of the wealthiest submarkets on Long Island: Great Neck reports a median household income of $152,350 and an average household income of $212,440, with more than 30% of households earning over $200,000 annually. Tenants come for the schools — Great Neck UFSD ranks #6 Best School District in New York (Niche 2026, overall grade A+), with Great Neck South Middle School #11 and E.M. Baker Elementary #16 statewide. Durable rent-paying capacity underwrites the building's in-place 1BR ($3,000) and 2BR ($3,500) monthly rents.
Why There's Upside.
All parking is positioned below market. The 2 onsite garages are held month-to-month — repricing available on day one of ownership. The 4 surface spots reset at lease renewal: Apt #1 and Apt #2 (50% of units) roll on 6/30/2026, with Apt #3 and Apt #4 on 1/31/2027 — a concentrated near-term repricing window. Standalone garage rentals in the Great Neck submarket typically clear well above the $50 contract rate.
The Building.
1943 masonry brick construction. 5,097 SF total with a larger-than-submarket 1,274 SF average unit size. Updated kitchens with stainless appliances and dishwashers; renovated baths; hardwood floors throughout all four units. Off-street parking, in-building basement laundry, and basement storage. No deferred capex line items identified in the most recent ownership review. Tenant-paid electric and tenant-paid gas/heat via separate meters; landlord pays water/sewer only.
Location & Access.
Village of Thomaston — a supply-constrained pocket of Great Neck where multifamily product rarely trades. Approximately 1 mile to the NYC border, fully in Nassau County: Queens-adjacent renter demand without NYC's landlord-tenant jurisdiction or rent regulation. 0.4 mi walk to Great Neck LIRR — ~30-min express to Penn Station, Manhattan. 1.2 mi to North Shore University Hospital; 1.8 mi to Long Island Jewish Medical Center.
Acquisition Note.
Available individually or as part of the broader 18-unit Eyssimont Realty portfolio (26 & 28 Linden Street + 37 & 39 Spruce Street). Portfolio-level terms, full financials, current leases, and tenant estoppels available under executed NDA. Tours by appointment only.
Bilan financier (Réel - 2025) Cliquez ici pour accéder à |
Annuel (CAD) | Annuel par pi² (CAD) |
|---|---|---|
| Revenu de location brut |
$99,999
|
$9.99
|
| Autres revenus |
-
|
-
|
| Perte due à l’inoccupation |
-
|
-
|
| Revenu brut effectif |
$99,999
|
$9.99
|
| Taxes |
$99,999
|
$9.99
|
| Dépenses d’exploitation |
$99,999
|
$9.99
|
| Total des dépenses |
$99,999
|
$9.99
|
| Revenu net d’exploitation |
$99,999
|
$9.99
|
Bilan financier (Réel - 2025) Cliquez ici pour accéder à
| Revenu de location brut (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Autres revenus (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Perte due à l’inoccupation (CAD) | |
|---|---|
| Annuel | - |
| Annuel par pi² | - |
| Revenu brut effectif (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Taxes (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Dépenses d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Total des dépenses (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
| Revenu net d’exploitation (CAD) | |
|---|---|
| Annuel | $99,999 |
| Annuel par pi² | $9.99 |
Faits sur la propriété
| Prix | 4 065 513 $ CAD | Style d’appartement | Jardin |
| Prix par unité | 1 016 378 $ CAD | Classe d’immeuble | C |
| Type de vente | Investissement | Taille du lot | 0,11 AC |
| Taux de capitalisation | 4,40% | Taille du bâtiment | 5 097 pi² |
| Multiplicateur du loyer brut | 18.48 | Occupation moyenne | 100% |
| Nombre d’unités | 4 | Nombre d’étages | 2 |
| Type de propriété | Immeuble residentiel | Année de construction | 1943 |
| Sous-type de propriété | Appartement | ||
| Zonage | R-6 - R-6 Multifamily Residential — permits low-rise apartment buildings; per owner, allows 2 additional units per building. | ||
| Prix | 4 065 513 $ CAD |
| Prix par unité | 1 016 378 $ CAD |
| Type de vente | Investissement |
| Taux de capitalisation | 4,40% |
| Multiplicateur du loyer brut | 18.48 |
| Nombre d’unités | 4 |
| Type de propriété | Immeuble residentiel |
| Sous-type de propriété | Appartement |
| Style d’appartement | Jardin |
| Classe d’immeuble | C |
| Taille du lot | 0,11 AC |
| Taille du bâtiment | 5 097 pi² |
| Occupation moyenne | 100% |
| Nombre d’étages | 2 |
| Année de construction | 1943 |
| Zonage | R-6 - R-6 Multifamily Residential — permits low-rise apartment buildings; per owner, allows 2 additional units per building. |
Commodités
Commodités des unités
- Lave-vaisselle
- Chauffage
- Cuisine
- Planchers de bois franc
- Réfrigérateur
- Électroménagers en acier inoxydable
- Cour
- Sous-sol
- Jardin
- Grandes chambres
Commodités du site
- Salle de bain privée
Unité renseignements sur le mélange
| Description | Nombre d’unités | Loyer moyen/mois | pi² |
|---|---|---|---|
| 1+1 | 2 | 4 134 $ CAD | - |
| 2+1 | 2 | 4 823 $ CAD | - |
Très accessible à pied
80/100
Moyennement adapté aux voitures
60/100
Transports en commun relativement accessibles
50/100
Plutôt accessible en vélo
40/100
Impôts fonciers
| Numéro de lot | 2253-02-261-00-0114-0 | Évaluation totale | 5 062 $ CAD |
| Évaluation du terrain | 2 071 $ CAD | Impôts annuels | (1 $) CAD (0,00 $ CAD/pi²) |
| Évaluation des bâtiments | 2 991 $ CAD | Année d’imposition | 2025 |
Impôts fonciers
Numéro de lot
2253-02-261-00-0114-0
Évaluation du terrain
2 071 $ CAD
Évaluation des bâtiments
2 991 $ CAD
Évaluation totale
5 062 $ CAD
Impôts annuels
(1 $) CAD (0,00 $ CAD/pi²)
Année d’imposition
2025
1 de 16
Vidéos
Visite extérieure 3D Matterport
Visite 3D Matterport
Photos
Vue depuis la rue
Rue
Carte
Présenté par
28 Linden St
Vous êtes déjà membre? Connectez-vous
Hmm, il semble y avoir eu une erreur lors de l’envoi de votre message. Veuillez réessayer.
Merci! Votre message a été envoyé.

