35-Year 421-a Mixed-Use - ~$380k NOI
$5,300,000
8623 Flatlands Avenue, Brooklyn, NY 11236
13,497 SF
Square Feet
$393
PPSF
Property Description
A newly constructed (2024) elevator building featuring 12 residential units, ground-floor retail occupied by a pawn shop, 8 enclosed parking spaces, and a 35-year 421-a tax exemption.
This 4-story building is home to 8 free-market units and 4 affordable units, along with 2,223SF of retail space, private parking, laundry, and accessory and bicycle storage. The residential rent roll is strong at $31,722/month ($380,664/year). There are 8 parking spaces that can rent for $150/space ($12,000/year). Owner pays electric (approximately $7,200/year for common areas and the elevator), and water ($16,746.78 for 2025). Taxes are $15,695.84 for 2026 after the 421 (down from $120k/year).
This property offers a rare combination of new construction, multiple income streams, and long-term tax advantages in Brooklyn.
Property Details
Asset Type
Mixed-use
Year Built
2024
Lot Size
5,400 SF
Neighborhood
Canarsie
Submarket
Brooklyn
ZIP
11236
Renovated
2024
Listing Type
sale
Offering Memorandum
Net Operating Income (NOI)
$0
Debt Service Coverage Ratio (DSCR)
0.00x
Cap Rate
0.00%
Cash Flow (Annual)
-$301,496
Cash-on-Cash Return
-22.75%
Monthly Debt Service
$25,125
Annual Debt Service
$301,496
View on Map
Address
8623 Flatlands Avenue
Log in to see street view
Get exclusive comps and insights by logging in - it's free!
Brooklyn Mixed-use Market Snapshot
Boundary boundary · Mixed-use · Sale
No investors found in this market.
Contact the Listing Team
Send a Message
Interested in this listing?
Click the button above to request more information about this property.