facebook
TradedTraded
    Home
    Search
    Closings
    Listings
    On Market
    Off Market
    Add a listing
    Vaults
    shh
    Rankings
    News
    Data
    Socials
    More


Messages

Go Pro
+ Submit+ Submit a Deal

Multifamily Property for Sale at 120 Haven Avenue

Multifamily Property for Sale at 120 Haven Avenue
FOR SALE
View more

$5,150,000

120 Haven Avenue, New York, NY 10032

25,755 SF

Square Feet

$200

PPSF

7.48%

CAP

Property Description

NOI

$385,000

Cap Rate

7.48%

The New York Multifamily Team at Marcus & Millichap is pleased to offer the following opportunity in prime Washington Heights. 120 Haven Avenue is situated right off Riverside Drive on the corner of Haven Avenue and 172nd Street. The building spans 25,755 square feet and comprises 35 residential units. This corner walk-up building has been owned and operated by the same family for over 26 years and shall consist of six one-bedroom, 25 two-bedroom, and four three-bedroom apartments. In addition, the property has two free-market apartments that were properly stabilized through Individual apartment improvements. This offers investors a unique opportunity to acquire a legacy asset in a highly desirable submarket of Upper Manhattan, with future rental upside from a $364,182 annual preferential rent delta between actual and DHCR-registered rents. 120 Haven Avenue is conveniently located a few steps from Jay Hood Wright Park, the George Washington Bridge, and the 175th Street A Train.

  • The Building: This 35‐unit walk‐up building comprises six one‐bedroom, 25 two‐bedroom, and four three‐bedroomapartments.
  • The Metrics: 7.0% Cap Rate | 6.3x GRM | $157,143 Per Unit | $214 Per Sqft.
  • High Average Rent & Additional Upside: With a high average rent of $2,084 per month, the building offers investors a
  • steady annual cash flow of $382,993. Additionally, there is $364,182 in delta upside between the actual and legal rent, which owners can capitalize upon vacancy.
  • Prime Location: 120 Haven Avenue is well located, close to Jay Hood Wright Park, the George Washington Bridge, and the 175th Street A Train

Property Details

Asset Type

MultiFamily

Year Built

1920

Zoning

R8

Neighborhood

Washington Heights

Submarket

New York

ZIP

10032

Listing Type

sale


Offering Memorandum

Download

Net Operating Income (NOI)

$610,803

Debt Service Coverage Ratio (DSCR)

2.08x

Cap Rate

11.86%

Cash Flow (Annual)

$317,839

Cash-on-Cash Return

24.69%

Monthly Debt Service

$24,414

Annual Debt Service

$292,964

View on Map

Address

120 Haven Avenue

Log in to see street view

Get exclusive comps and insights by logging in - it's free!

New York MultiFamily Market Snapshot

Boundary boundary · MultiFamily · Sale

No investors found in this market.

Contact the Listing Team

Michael (Mike) Fusco

Michael (Mike) Fusco

Licensed Real Estate Salesperson

92 closed

Call
Seth Glasser

Seth Glasser

Licensed Associate Real Estate Broker

131 closed

Call
Benjamin (Ben) Myerow

Benjamin (Ben) Myerow

Investment Sales Associate

10 closed

Call

Send a Message

Michael (Mike) Fusco

Michael (Mike) Fusco

Licensed Real Estate Salesperson

92 closed

Call
Seth Glasser

Seth Glasser

Licensed Associate Real Estate Broker

131 closed

Call
Benjamin (Ben) Myerow

Benjamin (Ben) Myerow

Investment Sales Associate

10 closed

Call
CM

Christopher Mehran

Broker

11 closed

Call