$12,888,000 - 3641 Johnson Avenue, Bronx, NY 10463｜MLS # 848251

Property Description « Igbo »

Na-akpọ ndị investọ, ndị nrụpụta na ndị ọrụ njedebe!!! ỤLỌ APARTMENT ọhụrụ 34,400+ Sqft. 26 unit nọ na Riverdale maka ire!!! Ụlọ a nwere akara ngosi dị mma, ọnụnọ magburu onwe ya, ebe a na-apụta ụgbọala 6, R7A zoning, usoro nchekwa, onye ọchịchị ọhụụ, ụlọ bisiklet 2, ụlọ iji sachapụ, elevator, ụzọ dị iche iche echepụtara, mpaghara terọsị multi-level, nnukwu ubi, ramp, ebe ịmị mkpụrụ, ụlọ bisiklet 2, ụzọ dị iche iche echepụtara, mpaghara terọsị multi-level na azụ, ramp na azụ, ọkụ LED ọhụrụ niile, 3 phase power, sprinkles, CAC, +++!!! A pụrụ ịnweta ụlọ a site na igodo, igodo fob, ma ọ bụ Face ID!!! Azụmaahịa ahụ dị n'etiti Riverdale naanị n'èzí Henry Hudson Parkway, naanị nkeji ole na ole site na Riverdale Park, Manhattan University & Van Cortlandt Park!!! Ndị agbata obi gụnyere Starbucks, Chase Bank, Wells Fargo Bank, Target, Stop & Shop, CubeSmart Self Storage, Wendy’s, Subway, Bob’s Discount Furniture, Liberty Tax +++!!! Ụlọ a wuru na 2019 & nwere 421a!!! Ụlọ a na-enye nnukwu ohere! Nke a nwere ike ịbụ ebe nrụpụta gị ọzọ ma ọ bụ ụlọ ọzọ maka azụmaahịa gị!!!




Ego:



Unit B-A (1 Br. Apt., 736 Sqft.): $38,400 kwa afọ.



Unit B-B (1 Br. Apt., 839 Sqft.): $40,800 kwa afọ. (Dị доступны)



Unit 1-A (1 Br. Apt., 784 Sqft.): $28,500 kwa afọ.



Unit 1-B (Studio Apt., 689 Sqft.): $32,400 kwa afọ.



Unit 1-C (1 Br. Apt., 792 Sqft.): $37,200 kwa afọ.



Unit 2-A (2 Br. Apt., 1,062 Sqft.): $42,000 kwa afọ.



Unit 2-B (1 Br. Apt., 971 Sqft.): $39,600 kwa afọ.



Unit 2-C (2 Br. Apt., 983 Sqft.): $31,800 kwa afọ.



Unit 3-A (2 Br. Apt., 1,042 Sqft.): $43,200 kwa afọ.



Unit 3-B (1 Br. Apt., 943 Sqft.): $28,500 kwa afọ.



Unit 3-C (2 Br. Apt., 987 Sqft.): $43,200 kwa afọ.



Unit 4-A (2 Br. Apt., 1,042 Sqft.): $48,000 kwa afọ.



Unit 4-B (1 Br. Apt., 943 Sqft.): $28,500 kwa afọ.



Unit 4-C (2 Br. Apt., 987 Sqft.): $44,400 kwa afọ.



Unit 5-A (2 Br. Apt., 1,042 Sqft.): $45,600 kwa afọ.



Unit 5-B (1 Br. Apt., 943 Sqft.): $39,600 kwa afọ.



Unit 5-C (2 Br. Apt., 987 Sqft.): $31,800 kwa afọ.



Unit 6-A (2 Br. Apt., 1,042 Sqft.): $45,600 kwa afọ.



Unit 6-B (1 Br. Apt., 943 Sqft.): $28,500 kwa afọ.



Unit 6-C (2 Br. Apt., 987 Sqft.): $44,400 kwa afọ.



Unit 7-A (2 Br. Apt., 871 Sqft.): $31,800 kwa afọ.



Unit 7-B (1 Br. Apt., 909 Sqft.): $40,800 kwa afọ.



Unit 7-C (2 Br. Apt., 987 Sqft.): $45,600 kwa afọ.



Unit 8-A (2 Br. Apt., 836 Sqft.): $31,800 kwa afọ.



Unit 8-B (1 Br. Apt., 909 Sqft.): $39,600 kwa afọ.



Unit 8-C (2 Br. Apt., 987 Sqft.): $45,600 kwa afọ.



Pro Forma Gross Income: $997,200 kwa afọ.


Mmasị:

Gas: $12,000 kwa afọ.
Electric: $24,000 kwa afọ.
Nchedo & Nchekwa: $3,800 kwa afọ.
Nchekwa: $8,300 kwa afọ.
Mmiri & usoro mmiri: $24,000 kwa afọ.
Tax: $50,000 kwa afọ. (Nchedo ruo 2058!!!)

Total Expenses: $122,100 kwa afọ.

Net Operating Income (NOI): $875,100 kwa afọ. (Pro Forma 6.79 Cap!!!)

MLS #‎	848251
Afọ owuwu	2011
Ụtụ isi (kwa afọ)	$50,000
Ụdị mmanụ ọkụ	Gaasị eke

Mgbakọ mgbazinye ụlọ kwa ọnwa
Ọnụ ahịa ụlọ
Ego mgbazinye (kwa ọnwa)
Nkwụnye mbu	3% Down 5% Down 10% Down 20% Down 30% Down 40% Down 50% Down
Ọnụego mmasị	3% Interest 3.5% Interest 4% Interest 5% Interest 5.5% Interest 6% Interest 6.5% Interest 7% Interest
Oge mgbazinye	10年 years 15年 years 30年 years 40年 years 50年 years