Log In/Sign up
Your email has been sent.
226 New Brunswick Ave 18 Unit Apartment Building £4,437,425 (£246,524/Unit) 6.59% Net Initial Yield Perth Amboy, NJ 08861



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.
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 | Apartment Style | Low-Rise |
| Price Per Unit | £246,524 | Costar Property Class | C |
| Sale Type | Investment | Total Plot Size | 0.21 ac |
| Yield | 6.59% | Property Size | 25,303 sq ft |
| No. Units | 18 | No. Floors | 3 |
| Property Type | Build-to-Rent | Year Built/Renovated | 2019/2024 |
| Property Subtype | Apartment | Opportunity Zone |
Yes
|
| Use Class | C-1 - Neighborhood Commercial | ||
| 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 |
1 1
Walk Score®
Excellent pedestrian access (95)
PROPERTY TAXES
| Parcel Number | 16-00153-0000-00006 | Total Assessment | £1,668,396 (2025) |
| Land Assessment | £144,705 (2025) | Annual Taxes | -£1 (£0.00/sq ft) |
| Improvements Assessment | £1,523,691 (2025) | Tax Year | 2026 |
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
1 of 32
VIDEOS
MATTERPORT 3D EXTERIOR
MATTERPORT 3D TOUR
PHOTOS
STREET VIEW
STREET
MAP
1 of 1
Presented by
226 New Brunswick Ave
Already a member? Log In
Hmm, there seems to have been an error sending your message. Please try again.
Thanks! Your message was sent.
