$3,188,000

Estimated payment $21,203/month

Total Views 1,696
15 Beds
9.5 Baths
8,975 Sq Ft
$355 Price per Sq Ft

Highlights

  • 6,968 Sq Ft lot
  • Fenced Yard
  • Handicap Accessible
  • Wood Flooring
  • Back, Front, and Side Yard
  • Multiple cooling system units

About This Home

Don’t miss this rare opportunity to own a fully detached brick 9-family building in the highly sought-after Bath Beach neighborhood of Brooklyn. This remarkable investment sits on a spacious 72.08 ft x 96.67 ft lot and boasts a generous building size of 53 ft x 57 ft, complete with eight designated parking spaces for both residents and the on-site commercial unit. The property consists of six large 2-bedroom, 1-bath units (each approximately 1,000 sq ft) and three well-maintained 1-bedroom, 1-bath units (around 700 sq ft). Of the nine apartments, seven are free-market, offering strong rental flexibility, while only two are rent-stabilized. The current configuration brings in a solid gross annual income of $235,649.76, with operating expenses at $87,960, yielding a CAP rate of approximately 4.6%. However, the property still has untapped potential, with the ability to increase rents and projected returns reaching 5.5%+ for the next investor or owner-user. Additional features include a live-in superintendent, recent upgrades to the boiler and heating system, and ongoing maintenance that has kept the building in good and fair condition. The ground-floor office space is also available for lease, presenting an excellent opportunity for a medical office, daycare, or other professional use. This is a compelling investment with strong cash flow and value-add potential in a prime Brooklyn location. Act quickly—opportunities like this won’t last!

Listing Agent

Karla Ng Mok

Century 21 Realty First Listed on: 07/11/2025

Century 21 Realty First

Co-Listing Agent

Anthony Frazzetta

RE/MAX Real Estate Professionals License #31SA1010105

Property Details

Home Type

  • Multi-Family

Est. Annual Taxes

  • $52,401

Year Built

  • Built in 1965

Lot Details

  • 6,968 Sq Ft Lot
  • Lot Dimensions are 72.08x96.67
  • Fenced Yard
  • Back, Front, and Side Yard

Home Design

  • Flat Roof Shape
  • Brick Exterior Construction
  • Poured Concrete
  • Rubber Roof

Interior Spaces

  • 8,975 Sq Ft Home
  • 4-Story Property

Kitchen

  • Stove
  • Microwave
  • Dishwasher

Flooring

  • Wood
  • Tile

Bedrooms and Bathrooms

  • 15 Bedrooms

Partially Finished Basement

  • Walk-Out Basement
  • Basement Fills Entire Space Under The House

Parking

  • 6 Parking Spaces
  • Private Driveway

Accessible Home Design

  • Handicap Accessible

Utilities

  • Multiple cooling system units
  • Window Unit Cooling System
  • Baseboard Heating
  • Heating System Uses Steam
  • Heating System Uses Gas
  • 220 Volts
  • 110 Volts
  • Gas Water Heater

Listing and Financial Details

  • Tax Block 6915

Community Details

Overview

  • 9 Units

Building Details

  • 9 Vacant Units
  • Fuel Expense $10,966
  • Insurance Expense $12,000
  • Utility Expense $2,400
  • Gross Income $23,564,976
  • Net Operating Income $147,689

Property Details

Home Type

Multi-Family

Est. Annual Taxes

$52,401

Year Built

Built in 1965

Lot Details

0

Listing Details

  • Basement Amenities: Full, Semi-Finished, Separate Entrance
  • Total Bathrooms: 10.00
  • Baths Total Level1: 1.00
  • Baths Total Level2: 3.00
  • Baths Total Level3: 3.00
  • Baths Total Level4: 3.00
  • Beds Total Level2: 5
  • Beds Total Level3: 5
  • Beds Total Level4: 5
  • Borough: Brooklyn
  • Building Footprint Sq Ft: 3021
  • Building Length: 57.00
  • Building Width: 53.00
  • Co List Office Mls Id: 119600
  • Co List Office Phone: (718) 758-5838
  • Confirmed By M L S Y N: Yes
  • Cross Street: Harway Ave
  • Cross Street Name2: Cropsey Ave
  • Handicap Access Y N U: Yes
  • Heat Delivery: Baseboard, Hot Water
  • Number Of Available Units: 9
  • Number Of Families: 9
  • Parking Attributes: 6+ Spaces
  • Parking Feature Single: Private Drive
  • Property Sub Type: Multi-Family
  • Prop. Type: Residential
  • Residential Features: A/C Unit - Window, Dishwasher, Microwave, Refrigerator, Stove
  • Rooms Total Level2: 13
  • Rooms Total Level3: 13
  • Rooms Total Level4: 13
  • Fill Sq Ft Total: 8975
  • Building Stories: 4
  • Street Name I D X: 28th
  • Street Number I D X: 176
  • Building Style: Other
  • Waterfront Present: No
  • Year Built: 1965
  • Special Features: None
  • Stories: 4

Interior Features

  • Basement Full Bathrooms: 9
  • Basement Half Bathrooms: 1
  • Total Bedrooms: 15
  • Flooring: Hardwood, Tile
  • Lot Sq Ft: 6968
  • Total Rooms: 39

Exterior Features

  • Yard: Back, Front, Side, Fenced - Full
  • Exterior Building Type: Detached
  • Construction Type: Brick
  • Exterior: Brick
  • Foundation Details: Poured Concrete
  • Lot Number: 41
  • Roof: Flat, Rubber

Utilities

  • Air Conditioning Units: 5+
  • Electric: 110 V, 220 V, Circuit Breakers
  • Heating Fuel: Gas
  • Hot Water: Gas

Fee Information

  • Annual Fuel Expense: 10966.00

Lot Info

  • Lot Dimensions: 72.08x96.67
  • Lot Size Irregular: No
  • Lot Size Length: 96
  • Lot Size Width: 72
  • Zoning: R5

Multi Family

  • Annual Gross Expense: 87960.00
  • Annual Gross Income: 23564976
  • Insurance Expense: 12000.00
  • Property Net Operating Income: 147689.00
  • Annual Utility Expenses: 2400.00

Tax Info

  • Flip Tax Amount: 52401.00

Map

Range of Values:

Collateral Analytics

Collateral Analytics Collateral Analytics AVMs (Automated Valuation Model) employ a number of statistical approaches combined with neighborhood-specific comparable selection guarantees the most up-to-date and precise valuations.

Not Available

Collateral Analytics does not have data for the current month. Please view the chart for historical values.

ICE

ICE Mortgage Technology ICE Mortgage Technology’s AVM (Automated Valuation Model) is a state-of-the-art online residential property valuation tool that provides a quick and accurate estimate of the value of almost any home in the U.S.

Not Available

ICE Mortgage Technology does not have data for the current month. Please view the chart for historical values.

First American

First American First American Data & Analytics’ next-generation AVM combines unrivaled data assets with a blended ensemble of valuation models to produce highly accurate, reliable valuations you can trust.

Not Available

First American does not have data for the current month. Please view the chart for historical values.

Quantarium

Quantarium Quantarium’s valuation service, repeatedly proven the industry’s most accurate and comprehensive, is supercharged with a self-learning and auto-tuning AI engine that continually becomes smarter and more accurate as it processes daily inputs from the industry’s leading RE data lake.

Not Available

Quantarium does not have data for the current month. Please view the chart for historical values.

Average Value
Not Available
List Price
Sold Price
Create a Home Valuation Report for This Property
The Home Valuation Report is an in-depth analysis detailing your home's value as well as a comparison with similar homes in the area

Home Values in the Area

Source: Public Records

Average Home Value in this Area





Source: Public Records

Property History

Date Event Price Change Sq Ft Price
08/14/2025 08/14/25 For Rent $2,400 0.0% --
07/11/2025 07/11/25 Price Changed $3,188,000 -3.0% $355 / Sq Ft
07/11/2025 07/11/25 For Sale $3,288,000 -- $366 / Sq Ft
Source: Brooklyn Board of REALTORS®

Source: Brooklyn Board of REALTORS®

MLS Number: 494101

Brooklyn Board of REALTORS®