Share This Listing

Message

957 characters remaining

Hmm, there seems to have been an error sending your message. Please try again.

Your email has been sent.

Still interested?

Contact the agents for more information about this property

226 New Brunswick Ave 18 Unit Apartment Building £4,437,425 (£246,524/Unit) 6.59% Net Initial Yield Perth Amboy, NJ 08861

Save this listing!

Favourite this listing to get notified of price updates, new media and more

INVESTMENT HIGHLIGHTS

  • Fully Renovated Mixed-Use Asset with Stabilized Cash Flow & Upside
  • Gut-Renovated in 2024: All new systems: plumbing, electrical, mechanical.
  • Solid Commercial Tenancy: Harborx Pharmacy, Amarilis Furniture and Charming Lady, LLC with multi-year leases and built-in escalations
  • Stabilized 18-unit multifamily plus 100% occupied 3-unit commercial
  • Tenant's are directly metered for water, electric and heat and hot water. The owner is responsible for only common area electric.
  • Turnkey Asset: Delivered in excellent condition and with stabilized occupancy

EXECUTIVE SUMMARY

Aria Apartments is a fully gut renovated mixed use asset located in the heart of Perth Amboy. It provides a rare combination of modern construction quality, diversified income, long term regulatory protection, and a stable yield profile that aligns directly with institutional investment criteria. The property was originally industrial and was transformed into a modern residential mixed use building, qualifying it for New Jersey’s Newly Constructed Multiple Dwelling Exemption. This exemption provides up to 30 years of relief from local rent control and rent leveling ordinances, allowing ownership to maintain market driven rent growth, reduce long term regulatory exposure, and preserve exit value.

The building has undergone a complete renovation with new mechanical systems, upgraded electrical and plumbing, life safety improvements, and updated residential and commercial interiors. These improvements materially lower capital expenditure requirements and support consistent long-term operations. The electrical capacity was recently upgraded with a new 1,200-amp system. All utilities (electrical, heat, and water) are directly metered and the tenant is responsible for each, thereby eliminating any risks associated with future increases. The roof was newly installed mid 2017 with a complete 15-year warranty that has 7 remaining years.

The property was intentionally leased at slightly below-market rent levels following the renovations in order to achieve rapid stabilization and full occupancy. The pro forma reflects the property’s true market potential, with average rents approximately $100 per unit higher than current in-place levels. From a financial standpoint, the Offering Memorandum reflects a purchase price of $5,900,000, an actual cap rate of 6.27%, and a pro forma cap rate of 6.59%. These metrics underscore the property’s enhanced marketability, upside potential through rent growth, and strong operating efficiency.

FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access

ANNUAL ANNUAL PER sq ft
Gross Rental Income $99,999 $9.99
Other Income $99,999 $9.99
Vacancy Loss $99,999 $9.99
Effective Gross Income $99,999 $9.99
Taxes $99,999 $9.99
Operating Expenses $99,999 $9.99
Total Expenses $99,999 $9.99
Net Operating Income $99,999 $9.99

FINANCIAL SUMMARY (PRO FORMA - 2026) Click Here to Access

Gross Rental Income
Annual $99,999
Annual Per sq ft $9.99
Other Income
Annual $99,999
Annual Per sq ft $9.99
Vacancy Loss
Annual $99,999
Annual Per sq ft $9.99
Effective Gross Income
Annual $99,999
Annual Per sq ft $9.99
Taxes
Annual $99,999
Annual Per sq ft $9.99
Operating Expenses
Annual $99,999
Annual Per sq ft $9.99
Total Expenses
Annual $99,999
Annual Per sq ft $9.99
Net Operating Income
Annual $99,999
Annual Per sq ft $9.99

PROPERTY FACTS

Price £4,437,425
Price Per Unit £246,524
Sale Type Investment
Yield 6.59%
No. Units 18
Property Type Build-to-Rent
Property Subtype Apartment
Apartment Style Low-Rise
Costar Property Class C
Total Plot Size 0.21 ac
Property Size 25,303 sq ft
No. Floors 3
Year Built/Renovated 2019/2024
Opportunity Zone Yes
Use Class C-1 - Neighborhood Commercial

AMENITIES

UNIT AMENITIES

  • Air Conditioning
  • Heating
  • Kitchen
  • Refrigerator
  • Oven
  • Range
  • Tub/Shower

SITE AMENITIES

  • 24 Hour Access
  • Controlled Access
  • Security System
  • Tenant Controlled HVAC
  • Recycling
  • Smoke Free
  • Lift
  • Smoke Detector

UNIT MIX INFORMATION

DESCRIPTION NO. UNITS AVG. RENT PCM sq ft
1+1 8 £1,403 635 - 810
2+1 6 £1,542 754 - 901
2+2 4 £1,636 830 - 937
Walk Score®
Excellent pedestrian access (95)
What is a Walk Score®, Transit Score® & Bike Score®?
Walk Score® measures how walkable a location is.
Transit Score® measures access to public transport.
Bike Score® measures how accessible a location is by bike
What is a Walk Score®
, Transit Score® & Bike Score?
Walk Score® measures how walkable
a location is. Transit Score®
measures access to public transport. Bike Score®
measures how accessible a location is by bike®

PROPERTY TAXES

PROPERTY TAXES

Parcel Number
16-00153-0000-00006
Land Assessment
£144,705 (2025)
Improvements Assessment
£1,523,691 (2025)
Total Assessment
£1,668,396 (2025)
Annual Taxes
-£1 (£0.00/sq ft)
Tax Year
2026
  • Listing ID: 38645204

  • Date on Market: 03/12/2025

  • Last Updated:

  • Address: 226 New Brunswick Ave, Perth Amboy, NJ 08861

Link copied
Your LoopNet account has been created!

Please Share Your Feedback

We welcome any feedback on how we can improve LoopNet to better serve your needs.
X
{{ getErrorText(feedbackForm.starRating, "rating") }}
255 character limit ({{ remainingChars() }} charactercharacters remainingover)
{{ getErrorText(feedbackForm.msg, "rating") }}
{{ getErrorText(feedbackForm.fname, "first name") }}
{{ getErrorText(feedbackForm.lname, "last name") }}
{{ getErrorText(feedbackForm.phone, "phone number") }}
{{ getErrorText(feedbackForm.phonex, "phone extension") }}
{{ getErrorText(feedbackForm.email, "email address") }}