You can click on the page tabs below to view the rest of the setup. For better printing result please download the PDF version here

Page 1


Prime Upper East Side
Mixed-Use Corner Building


ID: 130046AB575
Although all information furnished regarding property for sale, rental or financing is from sources deemed reliable, no express representation is made nor is any implied as to the accuracy thereof and is subject to error, omissions, change of price, rental or other conditions, prior sale, rental or financing or withdrawal without notice. No warranties or representations are made as in the condition of the property of any hazards contained therein nor are any implied.

Page 2


Prime Upper East Side
Mixed-Use Corner Building
 
ADDRESS: 1442 First Avenue (aka 400-402 East 75th Street),  New York,  NY  10021
INTERSECTION: Southeast corner of 75th Street
DESCRIPTION:

Prime 4-story mixed-use corner building with 6 apartments, basement, and three (3) retail stores.  The retail restaurant is also comprised of an enclosed sidewalk cafe.  There are approximately 100 seats occupying the restaurant and enclosed sidewalk cafe space with a permissible occupancy of up to 190 people.  The restaurant has a full liquor license. 

YEAR BUILT: 1910 (Estimated)
STORIES: 4
LOT SIZE: 25.5 ft x 88 ft
BLDG. BUILT: 25.5 ft x 88 ft
LOT SF: 2,244
BLDG. GROSS SF: 6,852
BLOCK: 1469 / LOT: 46
ASSESSMENT: $557,700
ZONING: C1-9
FAR: 10
AVAIL. AIR RIGHTS: 15,588 (Approximately)
LAYOUT:
6/1Br    Total Apts: 6       Total Store: 3   
1ST MORTGAGE: Will deliver free and clear.
INCOME:
Type
No. of Units
Amount
Stores
2
$34,800.00
Projected: Restaurant
1
$300,000.00
Apartments
6
$94,665.12
Total Estimated:
$429,465.12
ESTIMATED EXPENSES:
Type
Yearly Amount
Taxes
$68,538.00
Water & Sewer
$3,000.00
Insurance
$5,000.00
Fuel
$16,000.00
Electric
$2,000.00
Superintendent
$2,400.00
Maintenance and the annual sidewalk cafe license fee of approx. $20,000
$28,500.00
$0.00
Total Estimated:
$125,438.00
Estimated Net Profit:
$304,027.12
PRICE:
$7,700,000 TERMS:   All Cash


ID: 130046AB575
Although all information furnished regarding property for sale, rental or financing is from sources deemed reliable, no express representation is made nor is any implied as to the accuracy thereof and is subject to error, omissions, change of price, rental or other conditions, prior sale, rental or financing or withdrawal without notice. No warranties or representations are made as in the condition of the property of any hazards contained therein nor are any implied.

Page 3



1442 First Avenue (aka 400-402 East 75th Street)
New York, NY  10021



RENT ROLL
Tenant Status Lease Exp.
Monthly Rent
Apt 1 RC
$420.53
Apt 2 RS
$1,550.00
Apt 3 RS
$1,040.82
Apt 4 RS
$1,710.11
Apt 5: VACANT
$1,900.00
Projected Rent
Apt 6 RS
$1,267.30
Store: Tailor 01/01/2010
$1,500.00
Store: Shoe Repair
$1,400.00
Month to month tenant
Restaurant
$25,000.00
To be delivered vacant. Rent is projected at $25,000 per month.
Total Monthly Rent:
$35,788.76
Total Annual:
$429,465.12

ID: 130046AB575
Although all information furnished regarding property for sale, rental or financing is from sources deemed reliable, no express representation is made nor is any implied as to the accuracy thereof and is subject to error, omissions, change of price, rental or other conditions, prior sale, rental or financing or withdrawal without notice. No warranties or representations are made as in the condition of the property of any hazards contained therein nor are any implied.

Page 4



1442 First Avenue (aka 400-402 East 75th Street)
New York, NY  10021


AREA MAP
  

ID: 130046AB575
Although all information furnished regarding property for sale, rental or financing is from sources deemed reliable, no express representation is made nor is any implied as to the accuracy thereof and is subject to error, omissions, change of price, rental or other conditions, prior sale, rental or financing or withdrawal without notice. No warranties or representations are made as in the condition of the property of any hazards contained therein nor are any implied.

Page 5



1442 First Avenue (aka 400-402 East 75th Street)
New York, NY  10021


ZONING MAP
  

AERIAL PHOTOS
  

ID: 130046AB575
Although all information furnished regarding property for sale, rental or financing is from sources deemed reliable, no express representation is made nor is any implied as to the accuracy thereof and is subject to error, omissions, change of price, rental or other conditions, prior sale, rental or financing or withdrawal without notice. No warranties or representations are made as in the condition of the property of any hazards contained therein nor are any implied.