39 Purdy Street

39 Purdy Street | Harrison | NY | 10528 Back to Properties


×

Login

Overview

property galery image property galery image property galery image property galery image

Property Details

  • Price: $ 2,700,000
  • Cap Rate: 4.98%
  • Units: 13
  • Price/Unit: $ 207,692
  • Rentable SF: 11,980 SF
  • Price/Square Foot: $ 225
  • Site Size: .11 AC
  • Parking: No Parking
  • Year Built: 1928
  • Exterior: Stucco on Stone

Property Description

The apartments located at 39 Purdy Street, Harrison NY is comprised of 13 units (9-two bedroom and 4-one bedroom) totaling 11,980 rentable SF in one-3 story building built in 1928. Situated on a 0.11 acre site the English Tudor Style apartment building has Terrazo Floors in the common areas, a laundry facility and tenant storage in the basement, and a 900 SF terrace in the rear of the building. Located in the heart of downtown Harrison, the property is just 0.2 Miles from the Metro North Train Station with access into Grand Central in Midtown Manhattan in approximately 45 minutes. All units are rent stabilized and subject to ETPA. Current financials matches income & expenses received from owner. Potential income moves preferential rents to legal rent, all other rents to an annual allowable 1.5% on one year leases, and adds a 2% vacancy factor.

×

Share this property with your friends

Please type comma separated emails if you want to share these properties with multiple people.
×

Download File

×

Download File

×

Download Offering Memorandum

×

3D Tour


Share this property

Request Information


 

Financial Summary

39 Purdy Street

Investment Highlights

Price $ 2,700,000.00
Units 13
Year Built 1928
Rentable SF 11980
Parking No Parking
Heat Oil - Owner Pays
Hot Water Oil - Owner Pays
Roof Flat - Rubber
Exterior Stucco on Stone
Site Size 0.11 Acres

Metrics

Price / Unit $ 207,692.31
Price / SF $ 225.38
Gross Rent Multiplier 12.82

 

Income & Expenses

Income
Potential
Current
Gross Scheduled Rent $ 222,472.80 $ 210,621.96
Less: Vacancy $ 4,449.46 $ 0.00
Based On: 2 % est. 0 % est.
Net Rent Income $ 218,023.34 $ 210,621.96
Plus: Other Income $ 3,000.00 $ 3,000.00
Total Operating Income $ 221,023.34 $ 213,621.96

 

Expense
Potential
Current
Real Estate Taxes $ 33,026.00 $ 33,026.00
Insurance $ 7,600.00 $ 7,600.00
Heat/Hot Water $ 25,000.00 $ 25,000.00
Electric (Common) $ 1,364.00 $ 1,364.00
Water $ 2,777.00 $ 2,777.00
Management Fees (Actual) $ 4,000.00 $ 4,000.00
On-site Supervisor $ 2,400.00 $ 2,400.00
Maintenance/Repairs (Actual) $ 3,000.00 $ 3,000.00
Total Expenses $ 79,167.00 $ 79,167.00
Net Operating Income $ 141,856.34 $ 134,454.96
Cap Rate 5.25 % est. 4.98 % est.

All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made to the accuracy thereof and same is submitted to errors, omissions, change of price, rental or other conditions, prior to sale or lease, or withdrawal without notice. National Multifamily Corp. makes no warranty or representation about the content of this brochure. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property.

 

Rent Roll

Unit
BR/BA
Current Monthly Rent
Potential Monthly Rent
Status
Lease Expires
11/1$1,810$2,205RS01/28/2024
21/1$1,778$1,894RS10/14/2023
32/1$1,014$1,030RS05/31/2024
41/1$2,250$2,284Vacant
52/1$2,306$2,609RS09/30/2023
62/1$957$971RS05/31/2024
72/1$1,212$1,230RS05/31/2024
82/1$1,057$1,073RS10/31/2023
92/1$1,415$1,436RS08/31/2024
102/1$1,107$1,123RS05/31/2024
112/1$903$917RS05/31/2024
122/1$964$978RS05/31/2024
131/1$779$791Vacant

Totals

$ 17,551.83

$ 18,539.40

* 0 = Studio under BR

All information furnished regarding property for sale or lease is from sources deemed reliable, but no warranty or representation is made to the accuracy thereof and same is submitted to errors, omissions, change of price, rental or other conditions, prior to sale or lease, or withdrawal without notice. National Multifamily Corp. makes no warranty or representation about the content of this brochure. It is your responsibility to independently confirm its accuracy and completeness. Any projections, opinions, assumptions, or estimates used are for example only and do not represent the current or future performance of the property.