309 e 60th st. new yorkyumi kajie office: 212-983-7000 cell: 917-808-3919 e-mail:...
TRANSCRIPT
Yumi Kajie Office: 212-983-7000 Cell: 917-808-3919 E-mail: [email protected]
309 E 60th St. New York Between 1st and 2nd Ave.
Yumi Kajie Office: 212-983-7000 Cell: 917-808-3919 E-mail: [email protected]
FOR SALE 309 E 60th St. New York
SF 5,740SFDimensions 25ft x 100.42ft
C8-42.29
SF 2,510SF
47�6 apartments・1 store�1940 (estimated)
309 East 60th Street New York, NY 1002260th Street, Between 1st and 2nd Avenue01435-0007
Dimensions 25ft x 53ft
C8-4
25ft x 53ft5,740SF
F4 2,510SF25ft x 100.42ft
�*
F4
2.29
�*
01435-00074D6m��6・�:1n1940�
309 East 60th Street New York, NY 1002260�2)UJG1 V 2YgchlWB
�
�
LOPMNKOPQ
fjY!S
A�!
6�!
�,
"�
_lck]
�4-GH$�I
ADDRESSLOCATION
BLOCK-LOTSTORY
TOTAL UNITSYEAR BUILT
BUILDING
LOT
ZONING DISTRICTFAR (MAX)
Price: $6,000,000
Yumi Kajie Office: 212-983-7000 Cell: 917-808-3919 E-mail: [email protected]
FOR SALE 309 E 60th St. New York
81,214.32$ 180,000.00$
Real Estate Taxes 47,915.00$ Water and Sewer 3,503.00$ Fuel and Utilities 10,800.00$ Insurance 5,631.00$ Repairs and Maintenance 6,300.00$
*RC= RentControl
*RS= RentStabilized
*FM=FreeMarket
UNIT Annual RENT Monthly RENT SIZE STATUS PROJECTION2W $ 1,656.00 $ 138.00 1BR *RC 33,000.00$
2E $ 2,981.40 $ 248.45 1BR RC 33,000.00$
3W $ 15,476.76 $ 1,289.73 1BR *RS 33,000.00$
3E $ 16,492.80 $ 1,374.40 1BR RS 33,000.00$
4W $ 32,400.00 $ 2,700.00 1BR *FM 33,000.00$
4E $ 12,207.36 $ 1,017.28 1BR RS 33,000.00$
Store $ 180,000.00 $ 15,000.00 1200SF Projected 180,000.00$
$ 261,214.32 $ 21,767.86 378,000.00$
Gross Rent Multiplier 23× 16×(
RENT ROLL
Total Expenses 74,149.00$
(
261,214.32$
187,065.32$
CAP 3.12% 5.06%
Net Operating Income
Apartment Income
Total Income
Retail Income(projected)
INCOME
（PROJECTION）
（PROJECTION）
EXPENSES
Yumi Kajie Office: 212-983-7000 Cell: 917-808-3919 E-mail: [email protected]
FOR SALE 309 E 60th St. New York