
Courtyard Manor | 210-230 Pelham Rd
This feature is unavailable at the moment.
We apologize, but the feature you are trying to access is currently unavailable. We are aware of this issue and our team is working hard to resolve the matter.
Please check back in a few minutes. We apologize for the inconvenience.
- LoopNet Team
thank you

Your email has been sent!
Courtyard Manor 210-230 Pelham Rd
5 Unit Apartment Building $1,075,000 ($215,000/Unit) 10.65% Cap Rate New Rochelle, NY 10805



INVESTMENT HIGHLIGHTS
- Investors will delight in the opportunity to purchase five vacant one-bedroom apartments in a luxury complex in the Isle of San Souci neighborhood.
- Numerous amenities are on site assuring maximum appeal including a rooftop deck, fitness center, renovated common areas, and workspaces.
- Perfect for a long-term investment as each unit is able to be rented freely without co-op restrictions.
- Visitors and tenants alike will appreciate Courtyard Manor’s convenient accessibility to I-95 which connects to Manhattan and beyond.
- There is flexibility in ownership as each of the five units is one bedroom with a co-op sold individually allowing for long term exit strategies.
- Area demographics are ideal with a population in a 2-mile radius bringing in average household incomes of over $124,000 yearly.
EXECUTIVE SUMMARY
For breathtaking views of New Rochelle Harbor and beautifully appointed living spaces, look no further than Courtyard Manor. 210-230 Pelham Road offers an exclusive investment opportunity in the waterfront town of New Rochelle, New York. The five, vacant free market apartments are all fitted with one bedroom. This luxury complex comes fitted with many amenities to ensure maximum rental appeal. Special features include a state-of-the-art fitness center, modern access controls and video intercom systems, renovated hallways and common areas, co-working spaces for remote work, community room for social gatherings and events, and a renovated garage with convenient parking. This six-story building houses 288 condominium units, offering residents a blend of suburban tranquility and urban convenience. Set against the backdrop of Long Island Sound, Courtyard Manor provides a serene living environment while maintaining easy access to the vibrant New Rochelle community and nearby New York City.
The condos present investors with the perfect opportunity right outside of the city. There is an estimated 11% pro forma cap rate available which is an enticing offer for those looking to add to their portfolio. Additionally, there is no board approval required in the purchase so each unit is able to rent freely without co-op board restrictions. The units can be sold individually allowing for a long-term exit strategy. The landlord is also completely hands-off as all utilities are handled by the tenant.
Courtyard Manor offers residents a beautiful coastal setting with access to urban amenities. Situated in the Isle of San Souci neighborhood, locals enjoy the proximity to the Long Island Sound as well as all the outdoor recreational activities. There are many green spaces close by such as Davenport Park and Glen Island Park both of which are under a mile away. Directly across the sound are coveted clubs including Imperial Yacht Club., VIP County Clue, Greentree Country Club, and Castaways Yacht Club. Retail, restaurants, and conveniences are all within reach with Foodtown of New Rochelle, Pizza Centre, Subway, Sandwich King Burgers Steaks & Shakes, and others within walking distance. Access to necessities is also a breeze with a quick drive to Costco, LA Fitness, The Home Depot, ShopRite, Marshalls, and Home Goods Isle of San Souci strikes a balance between suburban tranquility and urban convenience, making it an attractive location for a diverse range of residents. Interstate 95 is minutes from Courtyard Manor allowing residents a speedy commute to New York City.
The condos present investors with the perfect opportunity right outside of the city. There is an estimated 11% pro forma cap rate available which is an enticing offer for those looking to add to their portfolio. Additionally, there is no board approval required in the purchase so each unit is able to rent freely without co-op board restrictions. The units can be sold individually allowing for a long-term exit strategy. The landlord is also completely hands-off as all utilities are handled by the tenant.
Courtyard Manor offers residents a beautiful coastal setting with access to urban amenities. Situated in the Isle of San Souci neighborhood, locals enjoy the proximity to the Long Island Sound as well as all the outdoor recreational activities. There are many green spaces close by such as Davenport Park and Glen Island Park both of which are under a mile away. Directly across the sound are coveted clubs including Imperial Yacht Club., VIP County Clue, Greentree Country Club, and Castaways Yacht Club. Retail, restaurants, and conveniences are all within reach with Foodtown of New Rochelle, Pizza Centre, Subway, Sandwich King Burgers Steaks & Shakes, and others within walking distance. Access to necessities is also a breeze with a quick drive to Costco, LA Fitness, The Home Depot, ShopRite, Marshalls, and Home Goods Isle of San Souci strikes a balance between suburban tranquility and urban convenience, making it an attractive location for a diverse range of residents. Interstate 95 is minutes from Courtyard Manor allowing residents a speedy commute to New York City.
FINANCIAL SUMMARY (PRO FORMA - 2024) |
ANNUAL | ANNUAL PER SF |
---|---|---|
Gross Rental Income |
$160,500
![]() |
$42.80
![]() |
Other Income |
-
![]() |
-
![]() |
Vacancy Loss |
$4,815
![]() |
$1.28
![]() |
Effective Gross Income |
$155,685
![]() |
$41.52
![]() |
Taxes |
$15,000
![]() |
$4.00
![]() |
Operating Expenses |
$26,188
![]() |
$6.98
![]() |
Total Expenses |
$41,188
![]() |
$10.98
![]() |
Net Operating Income |
$114,497
![]() |
$30.53
![]() |
FINANCIAL SUMMARY (PRO FORMA - 2024)
Gross Rental Income | |
---|---|
Annual | $160,500 |
Annual Per SF | $42.80 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | $4,815 |
Annual Per SF | $1.28 |
Effective Gross Income | |
---|---|
Annual | $155,685 |
Annual Per SF | $41.52 |
Taxes | |
---|---|
Annual | $15,000 |
Annual Per SF | $4.00 |
Operating Expenses | |
---|---|
Annual | $26,188 |
Annual Per SF | $6.98 |
Total Expenses | |
---|---|
Annual | $41,188 |
Annual Per SF | $10.98 |
Net Operating Income | |
---|---|
Annual | $114,497 |
Annual Per SF | $30.53 |
PROPERTY FACTS
Price | $1,075,000 | Apartment Style | Mid Rise |
Price Per Unit | $215,000 | Building Class | C |
Sale Type | Investment | Lot Size | 3.38 AC |
Cap Rate | 10.65% | Building Size | 3,750 SF |
Gross Rent Multiplier | 6.7 | Average Occupancy | 0% |
No. Units | 5 | No. Stories | 6 |
Property Type | Multifamily | Year Built | 1953 |
Property Subtype | Apartment |
Price | $1,075,000 |
Price Per Unit | $215,000 |
Sale Type | Investment |
Cap Rate | 10.65% |
Gross Rent Multiplier | 6.7 |
No. Units | 5 |
Property Type | Multifamily |
Property Subtype | Apartment |
Apartment Style | Mid Rise |
Building Class | C |
Lot Size | 3.38 AC |
Building Size | 3,750 SF |
Average Occupancy | 0% |
No. Stories | 6 |
Year Built | 1953 |
UNIT AMENITIES
- Dishwasher
- Microwave
- Refrigerator
- Oven
- Stainless Steel Appliances
- Range
- Tub/Shower
SITE AMENITIES
- 24 Hour Access
- Laundry Facilities
UNIT MIX INFORMATION
DESCRIPTION | NO. UNITS | AVG. RENT/MO | SF |
---|---|---|---|
1+1 | 5 | $2,675 | 800 - 850 |
1 of 1
Walk Score®
Very Walkable (83)
1 of 22
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by

Courtyard Manor | 210-230 Pelham Rd
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.