Buy with Yoreevo
$1,763,020
List Price: $1,799,000
Share Listing
Save Listing
86-20 57th Road
Apartment in Elmhurst •  building info
studio • 2,142ft² $840 per ft²
Buy with Yoreevo

$1,763,020

List Price

$1,799,000

Key Details
Days on market
128
Last price change
loading...
Estimated payment
$10,234/mo
Taxes
N/A
Maintenance
N/A
Description
Calling All Investors, Developers, & End-Users!!! 5 Unit Free Market Apartment Building In Elmhurst For Sale!!! The Property Features Excellent Signage, Great Exposure, R5 Zoning, High 8' Ceilings, Full Basement, Private Driveway & Garage, 6 Parking Spaces, Separate Meters, 200 Amp Power, All New LED Lighting, A/C, +++!!! The Property Is Located In The Heart Of Elmhurst 2 Blocks Off Queens Blvd. Near The I-495 Woodhaven Blvd. Exit!!! The Property Is Situated Minutes From Queens Center & Rego Center!!! Neighbors Include Apple, Starbucks, Verizon, USPS, Target, Victoria's Secret, Walgreens, Adidas, Marshalls, Shake Shack, Burlington, White Castle, Aldi, +++!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site / The Next Home For Your Business!!! Income: 1st Floor Studio: $18,000 Ann.; M-M. 1 Br. Apt.: $24,000 Ann.; M-M. 2nd Floor 3 Br., 2 Bath Apt.: $54,000 Ann. (Available) 3rd Floor Front (1 Br. Apt.): $22,800 Ann.; M-M. Rear (1 Br. Apt.): $21,000 Ann.; M-M. LL Unit.(1 Br. Apt.): $19,200 Ann.; M-M. Garage: $8,500 Ann. (Available) Pro Forma Gross Income: $167,500 Ann. Expenses: Gas: $3,200 Ann. Electric: $1,400 Ann. Maintenance & Repairs: $250 Ann. Water & Sewer: $2,800 Ann Insurance: $3,263 Ann. Taxes: $30,618 Ann. Total Expenses: $41,531 Ann. Net Operating Income (NOI): $125,969 Ann. (Pro Forma 6.46 Cap!!!)

Hide full description

Home features
Hardwood floors
Private outdoor space

Balcony

View

City

Building amenities
Services and facilities
Fios Available
Parking Available
Shared outdoor space
Garden
Building info

History
What it'll cost
Purchase price
$1,799,000
Asking Price: $1,799,000
Term
30 Years
Down Payment
$179,000 (10%)
Min: 10% (179,000)
Rate
6.5 %
Mortgage Amount
$1,619,100
Mortgage Payment
$10,234
Estimated Yoreevo rebate
$35,980
Estimated closing cost
$25,000
Total monthly cost $10,234
Buy your dream home with us and get an estimated $35,980 rebate.
Rebates vary by sale price, market and are subject to a minimum commission.
Listing Courtesy of All Island Estates Realty Corp

Information ©2025, OneKey MLS. All rights reserved. The source of the displayed data is either the property owner or public record provided by non-governmental third parties. It is believed to be reliable but not guaranteed.