Multifamily Residential Offering, 304 Ege Ave, Jersey City NJ

Multifamily Residential Offering, 304 Ege Ave, Jersey City NJ
Decrease Font Size Increase Font Size Text Size Print This Page
Property Summary

Multifamily Residential
Offering Price               $350,000
County                              Hudson
Block / Lot                  1765 / 32.A
Number of Units                         5

Investment Highlights

  • Excellent Cash Flow
  • Tenant Pays Own Gas/Heat
  • Significant Value-Add Opportunities

Location Highlights

  • Public and Light Rail Access Within Blocks
  • 24-Hour PATH Train and Hudson-Bergen Light Rail Systems Provide Newark to NYC, Secaucus to Bayonne Transportation
  • Journal Square Redevelopment Initiative Significant Impact on Occupancy Levels and Rents
  • Dense population, strong rental base and significantly low vacancy rates

Property Highlights

  • 3 Story Building
  • 5 Box Style Units
  • 1st Level Wraparound Unit
  • Building Requires Moderate Work

Financial Summary

Purchase Price                        $350,000
Down Payment 15.0%              $52,500
Loan Amount                        $297,500
Interest Rate @ 6.350%      for 30 Years

Operating Proforma

Gross Potential Income           $42,240
Less Vacancy 5.0%                    $2,112
Eff. Gross Income                  $40,128

Real Estate Taxes                       $7,201
Insurance                                  $2,000
Utilities                                        $500
Sewer & Water                          $1,625
Maintenance                                $955
Superintendent                                 $-

Total Expenses (30.61%) of EGI          $12,281

Net Operating Income          $27,847

Financial Ratios

Capitalization Rate                       7.96%
Cash-on-Cash Return (%)          10.73%
Debt Service Coverage Ratio        1.25 x

Click Here for Property Brochure

Leave a Reply

Your email address will not be published. Required fields are marked *