5635 NY-82
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!
5635 NY-82
5 Unit Apartment Building $795,000 ($159,000/Unit) 9% Cap Rate Clinton Corners, NY 12514
Executive Summary
Nestled in the serene countryside of Clinton Corners, NY, this stunning multifamily property at 5635-5639 Route 82 offers an idyllic blend of rural charm and modern living. Set on a picturesque lot, the property features four spacious apartments and a separate two-bedroom cottage, providing ample living space and privacy for residents. Each unit is thoughtfully designed to capture the beauty of the surrounding landscape, with large windows that flood the interiors with natural light and offer breathtaking views of the rolling hills and lush greenery. With a total monthly rental income of $7,455 and an impressive annual income of $89,460, this property not only exudes beauty but also promises solid returns.
Beyond its aesthetic appeal, the property is meticulously maintained to ensure comfort and convenience for its tenants. The grounds are beautifully landscaped, with well-kept lawns and mature trees that provide shade and enhance the property's curb appeal. Practicality meets elegance with essential amenities like ample parking and a reliable heating system, powered by an efficient oil/fuel setup that costs $7,848 annually. The electric expenses are kept manageable at $4,500 per year, ensuring the property's operational costs remain reasonable while maintaining a high standard of living for residents.
Financially, this property is a standout investment. With total annual expenses of $25,440, the net operating income (NOI) reaches an impressive $64,020, reflecting the property's profitability and efficiency. The cap rate, a key indicator of investment potential, will be calculated based on the final purchase price, offering potential buyers a clear view of the property’s return on investment. This cap rate, combined with the solid NOI and the property's inherent charm, makes this multifamily home in Clinton Corners a rare find that offers both aesthetic beauty and financial stability.
Beyond its aesthetic appeal, the property is meticulously maintained to ensure comfort and convenience for its tenants. The grounds are beautifully landscaped, with well-kept lawns and mature trees that provide shade and enhance the property's curb appeal. Practicality meets elegance with essential amenities like ample parking and a reliable heating system, powered by an efficient oil/fuel setup that costs $7,848 annually. The electric expenses are kept manageable at $4,500 per year, ensuring the property's operational costs remain reasonable while maintaining a high standard of living for residents.
Financially, this property is a standout investment. With total annual expenses of $25,440, the net operating income (NOI) reaches an impressive $64,020, reflecting the property's profitability and efficiency. The cap rate, a key indicator of investment potential, will be calculated based on the final purchase price, offering potential buyers a clear view of the property’s return on investment. This cap rate, combined with the solid NOI and the property's inherent charm, makes this multifamily home in Clinton Corners a rare find that offers both aesthetic beauty and financial stability.
Financial Summary (Pro forma - 2024) Click Here to Access |
Annual | Annual Per SF |
---|---|---|
Gross Rental Income | $99,999 | $9.99 |
Other Income | - | - |
Vacancy Loss | - | - |
Effective Gross Income | $99,999 | $9.99 |
Taxes | $99,999 | $9.99 |
Operating Expenses | $99,999 | $9.99 |
Total Expenses | $99,999 | $9.99 |
Net Operating Income | $99,999 | $9.99 |
Financial Summary (Pro forma - 2024) Click Here to Access
Gross Rental Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Other Income | |
---|---|
Annual | - |
Annual Per SF | - |
Vacancy Loss | |
---|---|
Annual | - |
Annual Per SF | - |
Effective Gross Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Taxes | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Operating Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Total Expenses | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Net Operating Income | |
---|---|
Annual | $99,999 |
Annual Per SF | $9.99 |
Property Facts
Price | $795,000 | Property Subtype | Apartment |
Price Per Unit | $159,000 | Building Class | C |
Sale Type | Investment | Lot Size | 1.86 AC |
Cap Rate | 9% | Building Size | 5,272 SF |
Gross Rent Multiplier | 8.85 | No. Stories | 2 |
No. Units | 5 | Year Built/Renovated | 1900/2016 |
Property Type | Multifamily | Parking Ratio | 0.76/1,000 SF |
Price | $795,000 |
Price Per Unit | $159,000 |
Sale Type | Investment |
Cap Rate | 9% |
Gross Rent Multiplier | 8.85 |
No. Units | 5 |
Property Type | Multifamily |
Property Subtype | Apartment |
Building Class | C |
Lot Size | 1.86 AC |
Building Size | 5,272 SF |
No. Stories | 2 |
Year Built/Renovated | 1900/2016 |
Parking Ratio | 0.76/1,000 SF |
Unit Mix Information
Description | No. Units | Avg. Rent/Mo | SF |
---|---|---|---|
1+1 | 2 | - | - |
2+1 | 3 | $1,500 | - |
1 of 1
PROPERTY TAXES
Parcel Number | 135200-6667-00-524304-0000 | Total Assessment | $475,000 (2023) |
Land Assessment | $78,800 (2023) | Annual Taxes | ($1) ($0.00/SF) |
Improvements Assessment | $396,200 (2023) | Tax Year | 2024 |
PROPERTY TAXES
Parcel Number
135200-6667-00-524304-0000
Land Assessment
$78,800 (2023)
Improvements Assessment
$396,200 (2023)
Total Assessment
$475,000 (2023)
Annual Taxes
($1) ($0.00/SF)
Tax Year
2024
zoning
Zoning Code | AR5 |
AR5 |
1 of 25
VIDEOS
3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
5635 NY-82
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.