25 Fremont St Harrison, NY 10528
Estimated payment $10,465/month
Highlights
- Colonial Architecture
- Main Floor Bedroom
- 2 Car Attached Garage
- Parsons Memorial School Rated A
- Formal Dining Room
- High Speed Internet
About This Home
Fully leased triplex in Harrison generating a solid 7%+ cap rate, with immediate value-add upside. Current monthly rent roll totals $12,655 with low annual expenses of $37,221, producing a net operating income of $114,639.
Unit Breakdown:
4BR/1BA: $4,450/month
3BR/1BA: $4,300/month
2BR/2BA: $3,905/month
All tenants pay electric and gas (except for the 2BR unit, where the landlord covers utilities). Each unit includes in-unit laundry.
A large 2-car garage, not currently used by tenants, offers a clear opportunity to add $750–$1,000/month in storage income, increasing the cap rate to nearly 8%. Rents may also be below market value and can be raised over time as leases roll over.
Located on a quiet dead-end street with a short commute to Metro-North, shops, and top-rated schools, this property offers long-term rental stability in a high-demand Westchester market.
Fully occupied, cash flowing, and primed for even stronger returns.
(Photos and floorplan are of the top floor 4 bedroom unit. It is currently fully rented.)
Listing Agent
Keller Williams Hudson Valley Brokerage Phone: 845-639-0300 License #10301219429 Listed on: 06/25/2025
Property Details
Home Type
- Multi-Family
Est. Annual Taxes
- $20,959
Year Built
- Built in 1928
Lot Details
- 5,663 Sq Ft Lot
- North Facing Home
Parking
- 2 Car Attached Garage
- Driveway
- On-Street Parking
Home Design
- Triplex
- Colonial Architecture
- Contemporary Architecture
- Frame Construction
- Stone Siding
- Stucco
Interior Spaces
- Formal Dining Room
Bedrooms and Bathrooms
- 9 Bedrooms
- Main Floor Bedroom
- 4 Full Bathrooms
Schools
- Parsons Memorial Elementary School
- Louis M Klein Middle School
- Harrison High School
Utilities
- Cooling System Mounted To A Wall/Window
- Heating System Uses Oil
- High Speed Internet
Listing and Financial Details
- Assessor Parcel Number 2801-000-043-00000-000-0008
Community Details
Overview
- 3 Units
Building Details
- 3 Separate Electric Meters
- 3 Separate Gas Meters
Map
Home Values in the Area
Average Home Value in this Area
Tax History
| Year | Tax Paid | Tax Assessment Tax Assessment Total Assessment is a certain percentage of the fair market value that is determined by local assessors to be the total taxable value of land and additions on the property. | Land | Improvement |
|---|---|---|---|---|
| 2024 | $15,370 | $9,280 | $920 | $8,360 |
| 2023 | $16,800 | $9,280 | $920 | $8,360 |
| 2022 | $14,516 | $9,280 | $920 | $8,360 |
| 2021 | $14,237 | $9,280 | $920 | $8,360 |
| 2020 | $15,725 | $9,280 | $920 | $8,360 |
| 2019 | $15,051 | $9,280 | $920 | $8,360 |
| 2018 | $10,298 | $9,280 | $920 | $8,360 |
| 2017 | $0 | $9,280 | $920 | $8,360 |
| 2016 | $14,238 | $9,280 | $920 | $8,360 |
| 2015 | -- | $9,280 | $920 | $8,360 |
| 2014 | -- | $9,280 | $920 | $8,360 |
| 2013 | -- | $9,280 | $920 | $8,360 |
Property History
| Date | Event | Price | Change | Sq Ft Price |
|---|---|---|---|---|
| 06/25/2025 06/25/25 | For Sale | $1,600,000 | -- | $469 / Sq Ft |
Purchase History
| Date | Type | Sale Price | Title Company |
|---|---|---|---|
| Interfamily Deed Transfer | -- | None Available |
Mortgage History
| Date | Status | Loan Amount | Loan Type |
|---|---|---|---|
| Open | $293,000 | New Conventional | |
| Closed | $142,577 | Fannie Mae Freddie Mac | |
| Closed | $48,000 | Credit Line Revolving | |
| Closed | $100,000 | Credit Line Revolving | |
| Closed | $150,000 | Unknown |
Source: OneKey® MLS
MLS Number: 863987
APN: 2801-000-043-00000-000-0008
Disclaimer: Certain information contained herein is derived from information provided by parties other than Homes.com. All information provided is deemed reliable, but is not guaranteed to be accurate and should be independently verified.
The data relating to real estate for sale or lease on this web site comes in part from OneKey® MLS. Real estate listings held by brokerage firms other than Ten-X are marked with the OneKey® MLS logo or an abbreviated logo and detailed information about them includes the name of the listing broker.
IDX information is provided exclusively for personal, non-commercial use, and may not be used for any purpose other than to identify prospective properties consumers may be interested in purchasing.
Information is deemed reliable but not guaranteed.
Copyright 2025 OneKey® MLS. All rights reserved.
- 410 Hunter St
- 50 West St Unit A6G
- 431 4th St
- 85 Franklin Ave
- 9 Harrington Place
- 1116 Park Ave
- 61 Top of the Ridge Unit D22
- 115 Osborn Ave
- 23 Top of the Ridge Unit A8
- 7 Top of the Ridge Unit B4
- 17 Bellain Ave
- 80 Grove St
- 1325 Stoneybrook Ave
- 6 Clifford Place
- 604 Hampshire Rd
- 10 Beaver Landing
- 36 Avondale Rd
- 12 Clifford Place
- 183 Park Ave
- 1 Maple Ave
- 9 Park Ave
- 71 Fremont St
- 26 Franklin Ave
- 1503 Rose Ln Unit 1
- 110 2nd St Unit 112
- 44 Sterling Ave
- 101 Halstead Ave
- 8 2nd St
- 3 2nd St
- 107 Park Ave Unit 2FL
- 59 Oak St
- 221 Jensen Ave Unit 3
- 45 Adelphi Ave
- 168 Park Ave
- 135 Harrison Ave
- 95 Holland St Unit 2
- 56 Calvert St
- 302 Grant Terrace Unit 1
- 1035 Shore Acres Dr
- 33 Calvert St