Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
The Bedford Flats 1310-1312 Flatbush Ave Immeuble residentiel 10 lots 4 905 956 € (490 596 €/Lot) Taux de capitalisation 7,18 % Brooklyn, NY 11210



Certaines informations ont été traduites automatiquement.
Informations principales sur l'investissement
- Property-Wide Capital Improvements: Residential, commercial, and infrastructure upgrades completed throughout.
- All residences include stainless steel appliances, central A/C, dishwashers and in-unit washer/dryers - designed for modern living.
- Complete Residential Transformation: Eight gut-renovated free-market apartments delivered with modern finishes and premium features.
- Established Commercial Cash Flow: Existing storefront tenants provide immediate income with additional long-term upside.
Résumé analytique
The Bedford Flats is a mixed-use investment comprised of two adjoining buildings, offered for sale as a single investment opportunity at 1310 & 1312 Flatbush Avenue in Brooklyn. 1310 features one ground-floor commercial storefront and four 2-bedroom apartments, while 1312 features one ground-floor commercial storefront, two 2-bedroom apartments, and two 3-bedroom apartments. Together, the property includes two commercial storefronts and eight free-market residential apartments. Each building is designed with a commercial storefront fronting Flatbush Avenue and a separate residential entrance along Bedford Avenue, creating a clear distinction between the commercial and residential components.
Ownership has invested significant capital into a complete gut renovation of all eight residential apartments, which are nearing completion and will be delivered as a turnkey apartment product featuring modern finishes, central air conditioning, in-unit washer/dryers, dishwashers, and upgraded building systems throughout. Renderings reflect the completed apartment finishes being delivered. Significant upgrades were also completed to the commercial spaces and underlying building infrastructure, including plumbing, electrical, HVAC, and basement improvements, further enhancing the property's long-term value while minimizing anticipated near-term capital expenditures. The commercial spaces are occupied by established tenants, while all eight residential apartments are vacant, allowing investors to immediately lease the units at market rents and establish a market-rate residential rent roll.
Located near Brooklyn College and public transportation, The Bedford Flats combines stable commercial tenancy, fully renovated free-market apartments, and significant capital improvements, presenting a compelling opportunity to pair immediate commercial income with the ability to establish a market-rate residential rent roll, creating strong long-term cash flow and appreciation potential.
Ownership has invested significant capital into a complete gut renovation of all eight residential apartments, which are nearing completion and will be delivered as a turnkey apartment product featuring modern finishes, central air conditioning, in-unit washer/dryers, dishwashers, and upgraded building systems throughout. Renderings reflect the completed apartment finishes being delivered. Significant upgrades were also completed to the commercial spaces and underlying building infrastructure, including plumbing, electrical, HVAC, and basement improvements, further enhancing the property's long-term value while minimizing anticipated near-term capital expenditures. The commercial spaces are occupied by established tenants, while all eight residential apartments are vacant, allowing investors to immediately lease the units at market rents and establish a market-rate residential rent roll.
Located near Brooklyn College and public transportation, The Bedford Flats combines stable commercial tenancy, fully renovated free-market apartments, and significant capital improvements, presenting a compelling opportunity to pair immediate commercial income with the ability to establish a market-rate residential rent roll, creating strong long-term cash flow and appreciation potential.
Data room Cliquez ici pour accéder à
Bilan financier (Pro forma - 2026) |
Annuel | Annuel par m² |
|---|---|---|
| Revenu de location brut |
414 109 €
|
571,47 €
|
| Autres revenus |
7 522 €
|
10,38 €
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
421 631 €
|
581,85 €
|
| Taxes |
30 302 €
|
41,82 €
|
| Frais d’exploitation |
39 104 €
|
53,96 €
|
| Total des frais |
69 406 €
|
95,78 €
|
| Résultat net d’exploitation |
352 225 €
|
486,07 €
|
Bilan financier (Pro forma - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 414 109 € |
| Annuel par m² | 571,47 € |
| Autres revenus | |
|---|---|
| Annuel | 7 522 € |
| Annuel par m² | 10,38 € |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 421 631 € |
| Annuel par m² | 581,85 € |
| Taxes | |
|---|---|
| Annuel | 30 302 € |
| Annuel par m² | 41,82 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 39 104 € |
| Annuel par m² | 53,96 € |
| Total des frais | |
|---|---|
| Annuel | 69 406 € |
| Annuel par m² | 95,78 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 352 225 € |
| Annuel par m² | 486,07 € |
Informations sur l’immeuble
Caractéristiques
Caractéristiques du lot
- Climatisation
- Machine à laver/sèche-linge
- Sols carrelés
- Cuisine
- Réfrigérateur
- Four
- Système de sprinklers
- Électroménager en acier inoxydable
- Baignoire/Douche
Caractéristiques du site
- Accès 24 h/24
- CVC contrôlé par l’occupant
- Sans tabac
- Détecteur de fumée
Lot informations sur la combinaison
| Description | Nb de lots | Moy. loyer/mois | m² |
|---|---|---|---|
| 2+1 | 6 | - | 72 |
| 3+1 | 2 | - | 87 |
1 1
Exceptionnellement praticable à pied
100/100
Relativement adapté aux voitures
40/100
Transports en commun exceptionnels
100/100
Moyennement praticable en vélo
60/100
Taxes foncières
| Numéro de parcelle | 05225-0037 | Évaluation totale | 613 924 € |
| Évaluation du terrain | 7 886 € | Impôts annuels | 30 302 € (41,82 €/m²) |
| Évaluation des aménagements | 606 038 € | Année d’imposition | 2026 |
Taxes foncières
Numéro de parcelle
05225-0037
Évaluation du terrain
7 886 €
Évaluation des aménagements
606 038 €
Évaluation totale
613 924 €
Impôts annuels
30 302 € (41,82 €/m²)
Année d’imposition
2026
1 sur 26
Vidéos
Visite extérieure 3D Matterport
Visite 3D
Photos
Street view
Rue
Carte
1 sur 1
Présenté par
The Bedford Flats | 1310-1312 Flatbush Ave
Vous êtes déjà membre ? Connectez-vous
Hum, une erreur s’est produite lors de l’envoi de votre message. Veuillez réessayer.
Merci ! Votre message a été envoyé.
