Multifamily Property for Sale at 120 Haven Avenue
$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
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.