Coney Island, Brooklyn

Asking Price

$1,200,000

Cap Rate (In-Place)

6.52%

Price Per SF

$400/SF

2828 West 19th Street is a four-family walk-up in Coney Island, Brooklyn, offered at $1,200,000. All four apartments are free-market two-bedrooms, none rent stabilized, generating $102,000 in gross scheduled income with tenants covering their own utilities. Estimated NOI runs $78,253, a 6.52% in-place cap rate on approximately 3,000 SF.

Property Highlights

All 4 units free market, no rent stabilization
$400/SF ask sits inside the $299 to $464/SF comp range nearby
Total opex of $23,747/yr keeps cash flow strong for the size
Steps to the D/F/N/Q hub at Coney Island, Stillwell Avenue
Fits investors, 1031 buyers, and owner-occupant buyers

Financial Snapshot

Total Rent Roll $102,000/yr
Residential Units 4, all free market
Est. NOI $78,253
Expected Sale Range $1.12M to $1.30M

Transit

D / F / N / Q — Coney Island-Stillwell Ave

Well Suited For

Investor 1031 Buyer Owner-Occupant
Location 2828 W 19th Street
Brooklyn, NY 11224
Occupancy Immediate