Share This Listing

Message

962 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 agent for more information about this property

361-369 Broad St 4 Unit Apartment Building £463,081 (£115,770/Unit) 9.32% Net Initial Yield Waverly, NY 14892

Save this listing!

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

INVESTMENT HIGHLIGHTS

  • Located on a high visibility corridor with approximately 17,460 vehicles per day.
  • Exterior has been remodeled, the property includes laundry income, low expenses and requires little to no upfront capital expenditures.
  • All current units are occupied, generating strong cash flow from day one.

EXECUTIVE SUMMARY

Exceptional investment opportunity in the heart of Waverly’s business district! This high performing mixed-use building features 6 units: 1 commercial restaurant, 4 residential apartments, and 1 unit used as storage that could be converted to a 1 bed 1 bath for additional income. All current units are occupied, generating strong cash flow from day one. The exterior has been remodeled, and the property includes laundry income, low expenses, and requires little to no upfront capital expenditures. Located on a high visibility corridor with approximately 17,460 vehicles per day. At 9,643sqft and priced at $625,000 ($64.81/sqft), it offers a 9.32% cap rate and $58,224 in NOI. Financing a 20yr 5/1 ARM with 25% down yields an 8.26% COC return. The potential for growth and long term value due to this location is unmatched. Rent roll, lease terms, entire investment highlight PDF, additional photos/videos, etc. are available to serious inquires.

FINANCIAL SUMMARY (ACTUAL - 2024)

ANNUAL ANNUAL PER sq ft
Gross Rental Income £51,124 £3.99
Other Income - -
Vacancy Loss - -
Effective Gross Income £51,124 £3.99
Taxes £3,334 £0.26
Operating Expenses £7,984 £0.62
Total Expenses £11,318 £0.88
Net Operating Income £39,806 £3.11

FINANCIAL SUMMARY (ACTUAL - 2024)

Gross Rental Income
Annual £51,124
Annual Per sq ft £3.99
Other Income
Annual -
Annual Per sq ft -
Vacancy Loss
Annual -
Annual Per sq ft -
Effective Gross Income
Annual £51,124
Annual Per sq ft £3.99
Taxes
Annual £3,334
Annual Per sq ft £0.26
Operating Expenses
Annual £7,984
Annual Per sq ft £0.62
Total Expenses
Annual £11,318
Annual Per sq ft £0.88
Net Operating Income
Annual £39,806
Annual Per sq ft £3.11

PROPERTY FACTS

Price £463,081
Price Per Unit £115,770
Sale Type Investment
Yield 9.32%
No. Units 4
Property Type Build-to-Rent
Property Subtype
Apartment
  • General Retail Shopfront Retail / Residential
Costar Property Class C
Total Plot Size 0.12 ac
Property Size 12,798 sq ft
No. Floors 3
Year Built 1900
Use Class 05
Walk Score®
Easily Walkable (72)
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
492001-166-019-0003-031-000-0000
Land Assessment
£6,076
Improvements Assessment
£34,676
Total Assessment
£40,751
Annual Taxes
£3,334 (£0.26/sq ft)
Tax Year
2024
  • Listing ID: 36786855

  • Date on Market: 17/07/2025

  • Last Updated:

  • Address: 361-369 Broad St, Waverly, NY 14892

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") }}