EXCLUSIVE LISTING FOR SALE
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS
EXCLUSIVE LISTING FOR SALE
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS ADDRESS:
54-60 VERMONT ST, BROOKLYN NY 11221 BETWEEN CROSBY AVENUE AND BULWER PLACE
DESCRIPTION:
FOUR CONTIGUOUS, 3-STORY, MIXED USE BUILDINGS, CONSISTING OF 8 APTS, 4 COMMERCIAL UNITS, 4 BASEMENTS & 6 PARKING SPOTS. NEW CONSTRUCTION BUILT IN 2006. LOCATED 2 BLOCKS FROM J & Z TRAIN AND 2 BLOCKS FROM JACKIE ROBINSON PKWY.
ADDRESS:
54 VERMONT ST
56 VERMONT ST
58 VERMONT ST
60 VERMONT ST
LOT SIZE:
40.74’ X 75’
20’ X 75’
20’ X 75’
20’ X 75’
LOT AREA:
2,027 SF
1,500 SF
1,500 SF
1,500 SF
BUILT SIZE:
34.16’ X 57’
20’ X 57’
20’ X 57’
20’ X 57’
BUILT SF:
3,527 SF
3,105 SF
3,105 SF
3,105 SF
MAX BUILDABLE:
1,824 SF
1,350 SF
1,350 SF
1,350 SF
N/A
N/A
N/A
N/A
R4, C2-3
R4, C2-3
R4, C2-3
R4, C2-3
.9 (1.74 AS BUILT)
.9 (1.74 AS BUILT)
.9 (1.74 AS BUILT)
.9 (1.74 AS BUILT)
BLOCK/LOT:
3661/120
3661/121
3661/122
3661/123
ASSESSMENT:
$140,487
$ 30,273
$ 28,560
$ 27,360
TAXES (16/17):
$14,855
$ 5,709
$ 5,709
$ 5,470
K4
S2
S2
S2
ADD’L BUILDABLE: ZONING: F.A.R:
BUILDING CLASS:
TOTAL BUILT: 12,842 SF
LAYOUT:
TOTAL TAXES: $ 31,743
TOTAL ASSESSMENT: $226,680
4/5, 4/4 TOTAL APTS: 8
TOTAL ROOMS: 36
8 APT(S) ACT.
$
183,600
3 COMMERCIAL ACT.
$
69,000
1 COMMERCIAL PROJ.
$
30,000
TOTAL ESTIMATED
TAXES (16/17)
$
31,743
EXPENSES:
WATER & SEWER
$
3,500
INSURANCE
$
2,400
REPAIRS & MAINT
$
1,200
TOTAL INCOME:
NET OPERATING INCOME:
PRICE:
TOTAL COMMERCIAL: 4
$ 282,600
$ 38,843 $ 243,757
$ 4,500,000
($ 350/SF)
ALL CASH
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS 54 VERMONT ST, BROOKLYN, NY 11221 * (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT
BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 40.74’ X 75’
LOT SF: 2,027 SF
BUILT SIZE: 34.16’ X 57’
BUILT SF: 3,528 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 140,487
TAXES (16/17): $ 14,855
BLOCK/LOT: 3661/120
BUILDING CLASS: K4
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR
COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME: (2) APARTMENTS ACT.
$ 4,400
(1) COMMERCIAL PROJ.
$ 2,500
(2) PARKING
$ 400
TOTAL INCOME (MONTHLY)
$ 8,300
EXPENSES: RE TAXES
$ 14,855
INSURANCE
$ 600
WATER & SEWER
$ 1,100
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 16,855
PROJ NOI:
$ 70,745
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS * (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT * TAXES $5,709
56 VERMONT ST, BROOKLYN, NY 11221 BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 20’ X 75’
LOT SF: 1,500 SF
BUILT SIZE: 20’ X 57’
BUILT SF: 3,105 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 30,273
TAXES (16/17): $ 5,709
BLOCK/LOT: 3661/121
BUILDING CLASS: S2
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME: (2) APARTMENTS ACT.
$ 3,800
(1) COMMERCIAL ACT.
$ 2,000
(2) PARKING
$ 200
TOTAL INCOME (MONTHLY)
$ 7,300
EXPENSES: RE TAXES
$ 5,709
INSURANCE
$ 600
WATER & SEWER
$ 800
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 7,409
PROJ NOI:
$ 66,991
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS 58 VERMONT ST, BROOKLYN, NY 11221
* (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT * $ 5,709 TAXES
BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 20’ X 75’
LOT SF: 1500 SF
TOTAL BUILT SIZE: 20’ X 57’
BUILT SF: 3,105 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 30,273
TAXES (16/17): $ 5,709
BLOCK/LOT: 3661/122
BUILDING CLASS: S2
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME (2) APARTMENTS ACT.
$ 3400
(1) COMMERCIAL ACT.
$ 1750
(1) PARKING
$ 200
TOTAL INCOME (MONTHLY) $ 6,650 EXPENSES RE TAXES
$ 5709
INSURANCE
$ 600
WATER & SEWER
$ 800
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 7,409
PROJ NOI:
$ 56,791
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS 60 VERMONT ST, BROOKLYN, NY 11221
* (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT * $ 5,470 TAXES
BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 20’ X 75’
LOT SF: 1,500 SF
BUILT SIZE: 20’ X 57’
BUILT SF: 3,105 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 29,001
TAXES (17): $ 5,470
BLOCK/LOT: 3661/123
BUILDING CLASS: S2
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR
COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME (2) APARTMENTS ACT.
$ 3,700
(1) COMMERCIAL ACT.
$ 2,000
(1) PARKING
$ 200
TOTAL INCOME (MONTHLY) $ 5,900 EXPENSES RE TAXES
$ 5,470
INSURANCE
$ 600
WATER & SEWER
$ 800
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 7,170
PROJ NOI:
$ 75,630
EXCLUSIVE LISTING FOR SALE
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS ADDRESS:
54-60 VERMONT ST, BROOKLYN NY 11221 BETWEEN CROSBY AVENUE AND BULWER PLACE
DESCRIPTION:
FOUR CONTIGUOUS, 3-STORY, MIXED USE BUILDINGS, CONSISTING OF 8 APTS, 4 COMMERCIAL UNITS, 4 BASEMENTS & 6 PARKING SPOTS. NEW CONSTRUCTION BUILT IN 2006. LOCATED 2 BLOCKS FROM J & Z TRAIN AND 2 BLOCKS FROM JACKIE ROBINSON PKWY.
ADDRESS:
54 VERMONT ST
56 VERMONT ST
58 VERMONT ST
60 VERMONT ST
LOT SIZE:
40.74’ X 75’
20’ X 75’
20’ X 75’
20’ X 75’
LOT AREA:
2,027 SF
1,500 SF
1,500 SF
1,500 SF
BUILT SIZE:
34.16’ X 57’
20’ X 57’
20’ X 57’
20’ X 57’
BUILT SF:
3,527 SF
3,105 SF
3,105 SF
3,105 SF
MAX BUILDABLE:
1,824 SF
1,350 SF
1,350 SF
1,350 SF
N/A
N/A
N/A
N/A
R4, C2-3
R4, C2-3
R4, C2-3
R4, C2-3
.9 (1.74 AS BUILT)
.9 (1.74 AS BUILT)
.9 (1.74 AS BUILT)
.9 (1.74 AS BUILT)
BLOCK/LOT:
3661/120
3661/121
3661/122
3661/123
ASSESSMENT:
$140,487
$ 30,273
$ 28,560
$ 27,360
TAXES (16/17):
$14,855
$ 5,709
$ 5,709
$ 5,470
K4
S2
S2
S2
ADD’L BUILDABLE: ZONING: F.A.R:
BUILDING CLASS:
TOTAL BUILT: 12,842 SF
LAYOUT:
TOTAL TAXES: $ 31,743
TOTAL ASSESSMENT: $226,680
4/5, 4/4 TOTAL APTS: 8
TOTAL ROOMS: 36
8 APT(S) ACT.
$
183,600
3 COMMERCIAL ACT.
$
69,000
1 COMMERCIAL PROJ.
$
30,000
TOTAL ESTIMATED
TAXES (16/17)
$
31,743
EXPENSES:
WATER & SEWER
$
3,500
INSURANCE
$
2,400
REPAIRS & MAINT
$
1,200
TOTAL INCOME:
NET OPERATING INCOME:
PRICE:
TOTAL COMMERCIAL: 4
$ 282,600
$ 38,843 $ 243,757
$ 4,500,000
($ 350/SF)
ALL CASH
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS 54 VERMONT ST, BROOKLYN, NY 11221 * (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT
BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 40.74’ X 75’
LOT SF: 2,027 SF
BUILT SIZE: 34.16’ X 57’
BUILT SF: 3,528 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 140,487
TAXES (16/17): $ 14,855
BLOCK/LOT: 3661/120
BUILDING CLASS: K4
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR
COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME: (2) APARTMENTS ACT.
$ 4,400
(1) COMMERCIAL PROJ.
$ 2,500
(2) PARKING
$ 400
TOTAL INCOME (MONTHLY)
$ 8,300
EXPENSES: RE TAXES
$ 14,855
INSURANCE
$ 600
WATER & SEWER
$ 1,100
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 16,855
PROJ NOI:
$ 70,745
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS * (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT * TAXES $5,709
56 VERMONT ST, BROOKLYN, NY 11221 BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 20’ X 75’
LOT SF: 1,500 SF
BUILT SIZE: 20’ X 57’
BUILT SF: 3,105 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 30,273
TAXES (16/17): $ 5,709
BLOCK/LOT: 3661/121
BUILDING CLASS: S2
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME: (2) APARTMENTS ACT.
$ 3,800
(1) COMMERCIAL ACT.
$ 2,000
(2) PARKING
$ 200
TOTAL INCOME (MONTHLY)
$ 7,300
EXPENSES: RE TAXES
$ 5,709
INSURANCE
$ 600
WATER & SEWER
$ 800
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 7,409
PROJ NOI:
$ 66,991
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS 58 VERMONT ST, BROOKLYN, NY 11221
* (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT * $ 5,709 TAXES
BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 20’ X 75’
LOT SF: 1500 SF
TOTAL BUILT SIZE: 20’ X 57’
BUILT SF: 3,105 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 30,273
TAXES (16/17): $ 5,709
BLOCK/LOT: 3661/122
BUILDING CLASS: S2
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME (2) APARTMENTS ACT.
$ 3400
(1) COMMERCIAL ACT.
$ 1750
(1) PARKING
$ 200
TOTAL INCOME (MONTHLY) $ 6,650 EXPENSES RE TAXES
$ 5709
INSURANCE
$ 600
WATER & SEWER
$ 800
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 7,409
PROJ NOI:
$ 56,791
CYPRESS HILLS, BROOKLYN | 4 MIXED-USE BUILDINGS 60 VERMONT ST, BROOKLYN, NY 11221
* (1) 3BR UNIT * (1) 2BR UNIT * $ 350/SF * 15.9 GRM * 5.4 % CAP * R4 ZONING * 1.74 FAR AS BUILT * $ 5,470 TAXES
BETWEEN CROSBY AVENUE AND BULWER PLACE
LOT SIZE: 20’ X 75’
LOT SF: 1,500 SF
BUILT SIZE: 20’ X 57’
BUILT SF: 3,105 SF
ZONING: R4, C2-3
F.A.R: 0.9
ASSESSMENT: $ 29,001
TAXES (17): $ 5,470
BLOCK/LOT: 3661/123
BUILDING CLASS: S2
DESCRIPTION: A NEW CONSTRUCTION (BUILT 2006) THREE-STORY, MIXED-USE BUILDING, CONSISTING OF 2 APARTMENTS, GROUND FLOOR
COMMERCIAL, AND TWO CAR PARKING SPACES. FIRST FL IS A 2000 SF COMMERCIAL SPACE. SECOND FL IS A 3 BEDROOM UNIT AND THE THIRD FL IS A 2 BEDROOM UNIT.
FINANCIAL SUMMARY
RENT ROLL
INCOME (2) APARTMENTS ACT.
$ 3,700
(1) COMMERCIAL ACT.
$ 2,000
(1) PARKING
$ 200
TOTAL INCOME (MONTHLY) $ 5,900 EXPENSES RE TAXES
$ 5,470
INSURANCE
$ 600
WATER & SEWER
$ 800
REPAIRS & MAINT.
$ 300
TOTAL EXPENSES
$ 7,170
PROJ NOI:
$ 75,630
