Connectez-vous/S’inscrire
Votre e-mail a été envoyé.
159 Tehama St - 1239 36th St - 1243 36th St Immeuble residentiel 28 lots 5 138 100 € (183 504 €/Lot) Taux de capitalisation 4,77 % Brooklyn, NY 11218
Certaines informations ont été traduites automatiquement.
INFORMATIONS PRINCIPALES SUR L'INVESTISSEMENT
- Calling All Investors, Developers & End-Users!!! 100% Occupied 28 Unit 3 Building Package In Kensington For Sale!!!
- The Property Is Located In The Heart Of Kensington In Between Fort Hamilton Pkwy. & Ocean Pkwy.!!!
- The Buildings Have 225 Feet Of Wrap-Around Frontage On Tehama Street & 36th Street!!!
- The Building Feature Excellent Signage, Great Exposure, 18 Parking Spaces, High Ceilings, R5 Zoning, Full Basement, LED Lighting, 3 Phase Power, ++!!
- Neighbors Include Starbucks, UPS, Kia, The Home Depot, Target, Costco, NYU Langone, ShopRite, T.J. Maxx, Old Navy, Walgreens, CVS, +++!!!
- This Property Offers HUGE Upside Potential!!!
RÉSUMÉ ANALYTIQUE
Calling All Investors, Developers & End-Users!!! 100% Occupied 28 Unit 3 Building Package In Kensington For Sale!!! The Buildings Feature Excellent Signage, Great Exposure, 18 Parking Spaces, High Ceilings, R5 Zoning, Full Basement, All New LED Lighting, 3 Phase Power, +++!!! The Property Is Located In The Heart Of Kensington In Between Fort Hamilton Pkwy. & Ocean Pkwy.!!! Neighbors Include Starbucks, UPS, Kia, The Home Depot, Target, Costco, NYU Langone, ShopRite, T.J. Maxx, Old Navy, Walgreens, CVS, Extra Space Storage, Staples, Planet Fitness, Blink Fitness, Taco Bell, McDonald’s, Subway, Meineke Car Care, Aldi +++!!! The Buildings Have 225 Feet Of Wrap-Around Frontage On Tehama Street & 36th Street!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site Or The Next Home For Your Business!!!
159 Tehama Street:
Unit 1: $ 13,222.92 Ann.; Lease Exp.: 8/31/26.
Unit 2: $12,610.92 Ann.; Lease Exp.: 12/31/27.
Unit 3: $15,980.04 Ann.; Lease Exp.: 12/31/26.
Unit 4: $15,261.60 Ann.; Lease Exp.: 7/31/26.
Unit 5: $17,338.20 Ann.; Lease Exp.: 10/31/26.
Unit 6: $19,049.88 Ann.; Lease Exp.: 1/31/26.
Unit 7: $17,084.28 Ann.; Lease Exp.: 9/30/26.
Unit 8: $16,275.36 Ann.; Lease Exp.: 7/31/26.
Unit 9: $13,75.80 Ann.; Lease Exp.: 1/31/26.
Unit 10: $13,548.12 Ann.; Lease Exp.: 6/30/26.
Unit 11: $12,708.12 Ann.; Lease Exp.: 8/31/26.
Unit 12: $15,618.24 Ann.; Lease Exp.: 12/31/27.
Unit 13: $19,800 Ann.; Lease Exp.: 12/14/26.
Unit 14: $22,904.16 Ann.; Lease Exp.: 12/31/26.
Unit 15: $ 13,989.96 Ann.; Lease Exp.: 12/31/26.
Unit 16: $14,956.44 Ann.; Lease Exp.: 12/31/25.
Total Rental Income: $ 253,424.04 Ann.
1239 36th Street:
Unit 1F: $14,781.48 Ann.; Lease Exp.: 12/31/26.
Unit 1R: $19,076.88 Ann.; Lease Exp.: 12/31/26.
Unit 2F: $14,025.36 Ann.; Lease Exp.: 12/31/27.
Unit 2R: $14,685.12 Ann.; Lease Exp.: 9/30/27.
Unit 3F: $28,986 Ann.; Lease Exp.: 1/31/27.
Unit 3R: $13,785.12 Ann.; Lease Exp.: 12/31/26.
Total Rental Income: $105,339.96 Ann.
1243 36th Street:
Unit 1F: $16,529.04 Ann.; Lease Exp.: 5/31/27.
Unit 1R: $13,140 Ann.; Lease Exp.: 7/31/27.
Unit 2F: $16,229.52 Ann.; Lease Exp.: 12/31/27.
Unit 2R: $26,512.80 Ann.; Lease Exp.: 7/31/27.
Unit 3F: $18,084.48 Ann.; Lease Exp.: 8/31/27.
Unit 3R: $15,188.76 Ann.; Lease Exp.: 12/31/27.
Total Rental Income: $105,684.60 Ann.
Expenses:
Gas: $28,151.35 Ann.
Electric: $7,451.63 Ann.
Maintenance & Repairs: $17,226.05 Ann.
Water & Sewer: $21,024 Ann.
Insurance: $37,307.57 Ann.
Taxes: $67,223.90 Ann.
Total Expenses: $178,384.50 Ann.
Gross Income: $464,448.60 Ann.
Net Operating Income (NOI): $286,064.10 Ann.
159 Tehama Street:
Unit 1: $ 13,222.92 Ann.; Lease Exp.: 8/31/26.
Unit 2: $12,610.92 Ann.; Lease Exp.: 12/31/27.
Unit 3: $15,980.04 Ann.; Lease Exp.: 12/31/26.
Unit 4: $15,261.60 Ann.; Lease Exp.: 7/31/26.
Unit 5: $17,338.20 Ann.; Lease Exp.: 10/31/26.
Unit 6: $19,049.88 Ann.; Lease Exp.: 1/31/26.
Unit 7: $17,084.28 Ann.; Lease Exp.: 9/30/26.
Unit 8: $16,275.36 Ann.; Lease Exp.: 7/31/26.
Unit 9: $13,75.80 Ann.; Lease Exp.: 1/31/26.
Unit 10: $13,548.12 Ann.; Lease Exp.: 6/30/26.
Unit 11: $12,708.12 Ann.; Lease Exp.: 8/31/26.
Unit 12: $15,618.24 Ann.; Lease Exp.: 12/31/27.
Unit 13: $19,800 Ann.; Lease Exp.: 12/14/26.
Unit 14: $22,904.16 Ann.; Lease Exp.: 12/31/26.
Unit 15: $ 13,989.96 Ann.; Lease Exp.: 12/31/26.
Unit 16: $14,956.44 Ann.; Lease Exp.: 12/31/25.
Total Rental Income: $ 253,424.04 Ann.
1239 36th Street:
Unit 1F: $14,781.48 Ann.; Lease Exp.: 12/31/26.
Unit 1R: $19,076.88 Ann.; Lease Exp.: 12/31/26.
Unit 2F: $14,025.36 Ann.; Lease Exp.: 12/31/27.
Unit 2R: $14,685.12 Ann.; Lease Exp.: 9/30/27.
Unit 3F: $28,986 Ann.; Lease Exp.: 1/31/27.
Unit 3R: $13,785.12 Ann.; Lease Exp.: 12/31/26.
Total Rental Income: $105,339.96 Ann.
1243 36th Street:
Unit 1F: $16,529.04 Ann.; Lease Exp.: 5/31/27.
Unit 1R: $13,140 Ann.; Lease Exp.: 7/31/27.
Unit 2F: $16,229.52 Ann.; Lease Exp.: 12/31/27.
Unit 2R: $26,512.80 Ann.; Lease Exp.: 7/31/27.
Unit 3F: $18,084.48 Ann.; Lease Exp.: 8/31/27.
Unit 3R: $15,188.76 Ann.; Lease Exp.: 12/31/27.
Total Rental Income: $105,684.60 Ann.
Expenses:
Gas: $28,151.35 Ann.
Electric: $7,451.63 Ann.
Maintenance & Repairs: $17,226.05 Ann.
Water & Sewer: $21,024 Ann.
Insurance: $37,307.57 Ann.
Taxes: $67,223.90 Ann.
Total Expenses: $178,384.50 Ann.
Gross Income: $464,448.60 Ann.
Net Operating Income (NOI): $286,064.10 Ann.
BILAN FINANCIER (PRO FORMA - 2026) |
ANNUEL | ANNUEL PAR m² |
|---|---|---|
| Revenu de location brut |
397 731 €
|
148,28 €
|
| Autres revenus |
-
|
-
|
| Perte due à la vacance |
-
|
-
|
| Revenu brut effectif |
397 731 €
|
148,28 €
|
| Taxes |
57 566 €
|
21,46 €
|
| Frais d’exploitation |
95 192 €
|
35,49 €
|
| Total des frais |
152 758 €
|
56,95 €
|
| Résultat net d’exploitation |
244 973 €
|
91,33 €
|
BILAN FINANCIER (PRO FORMA - 2026)
| Revenu de location brut | |
|---|---|
| Annuel | 397 731 € |
| Annuel par m² | 148,28 € |
| Autres revenus | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Perte due à la vacance | |
|---|---|
| Annuel | - |
| Annuel par m² | - |
| Revenu brut effectif | |
|---|---|
| Annuel | 397 731 € |
| Annuel par m² | 148,28 € |
| Taxes | |
|---|---|
| Annuel | 57 566 € |
| Annuel par m² | 21,46 € |
| Frais d’exploitation | |
|---|---|
| Annuel | 95 192 € |
| Annuel par m² | 35,49 € |
| Total des frais | |
|---|---|
| Annuel | 152 758 € |
| Annuel par m² | 56,95 € |
| Résultat net d’exploitation | |
|---|---|
| Annuel | 244 973 € |
| Annuel par m² | 91,33 € |
INFORMATIONS SUR L’IMMEUBLE
| Prix | 5 138 100 € | Style d’appartement | De faible hauteur |
| Prix par lot | 183 504 € | Classe d’immeuble | C |
| Type de vente | Investissement | Surface du lot | 0,09 ha |
| Taux de capitalisation | 4,77 % | Surface de l’immeuble | 2 682 m² |
| Nb de lots | 28 | Nb d’étages | 3 |
| Type de bien | Immeuble residentiel | Année de construction | 1931 |
| Sous-type de bien | Appartement | ||
| Zonage | R5 - low-density residential district | ||
| Prix | 5 138 100 € |
| Prix par lot | 183 504 € |
| Type de vente | Investissement |
| Taux de capitalisation | 4,77 % |
| Nb de lots | 28 |
| Type de bien | Immeuble residentiel |
| Sous-type de bien | Appartement |
| Style d’appartement | De faible hauteur |
| Classe d’immeuble | C |
| Surface du lot | 0,09 ha |
| Surface de l’immeuble | 2 682 m² |
| Nb d’étages | 3 |
| Année de construction | 1931 |
| Zonage | R5 - low-density residential district |
CARACTÉRISTIQUES
CARACTÉRISTIQUES DU LOT
- Cuisine
- Réfrigérateur
- Four
- Cuisinière
- Baignoire/Douche
CARACTÉRISTIQUES DU SITE
- Accès 24 h/24
- Accès contrôlé
- Terrain clôturé
- Système de sécurité
- Cuisinière à gaz
- Sans tabac
- Espace d’entreposage
- Local à vélos
- Entretien sur site
- Services en ligne
- Transports en commun
1 1
Walk Score®
Idéal pour les promeneurs (90)
Transit Score®
Un paradis pour l’usager (95)
Bike Score®
Très praticable en vélo (72)
TAXES FONCIÈRES
| Numéro de parcelle | 05308-0001 | Évaluation totale | 331 407 € (2025) |
| Évaluation du terrain | 14 644 € (2025) | Impôts annuels | 57 566 € (21,46 €/m²) |
| Évaluation des aménagements | 316 764 € (2025) | Année d’imposition | 2026 |
TAXES FONCIÈRES
Numéro de parcelle
05308-0001
Évaluation du terrain
14 644 € (2025)
Évaluation des aménagements
316 764 € (2025)
Évaluation totale
331 407 € (2025)
Impôts annuels
57 566 € (21,46 €/m²)
Année d’imposition
2026
1 sur 43
VIDÉOS
VISITE EXTÉRIEURE 3D MATTERPORT
VISITE 3D
PHOTOS
STREET VIEW
RUE
CARTE
1 sur 1
Présenté par
159 Tehama St - 1239 36th St - 1243 36th St
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.