Title Page Background
HFQUERY SELECT e.Slogan AS expert_slogan, e.expertIdNum, m.expertname AS expertname2, m.expertpos, i.igate_index, m.datestamp, s.state, REPLACE(s.county, '.', '') AS county, m.locationID, e.name AS expertname, e.company AS company, e.phonetext1 AS expert_pt1, e.phonetext2 AS expert_pt2, e.phonenum1 AS expert_ph1, e.phonenum2 AS expert_ph2, e.address AS expert_address, e.email AS expert_email, e.bannerphoto AS expert_photo, e.webpage AS webAddress, e.bannerlogo AS expert_logo FROM mimian m, igate i, states s, bannersNew e, ExpertAdminInfo eai WHERE m.igate = i.igate AND m.locationID = s.locationID AND e.ExpertID = m.expertName AND eai.username = e.expertid AND s.locationid = 1882 AND i.igate IN ('usahud','orhud','ushud') AND m.expertType = 'agent' ORDER BY 1, IF(i.igate = 'usahud', 0, 1), IF(i.igate = 'orhud', 0, 1), IF(i.igate = 'ushud', 0, 1), IF(m.expertpos = 'P', 0, IF(m.expertpos = 'PD', 1, 2)), m.priority, m.datestamp DESC LIMIT 0, 1; HFQUERY SELECT e.Slogan AS expert_slogan, e.expertIdNum, m.expertname AS expertname2, m.expertpos, i.igate_index, m.datestamp, s.state, REPLACE(s.county, '.', '') AS county, m.locationID, e.name AS expertname, e.company AS company, e.phonetext1 AS expert_pt1, e.phonetext2 AS expert_pt2, e.phonenum1 AS expert_ph1, e.phonenum2 AS expert_ph2, e.address AS expert_address, e.email AS expert_email, e.bannerphoto AS expert_photo, e.webpage AS webAddress, e.bannerlogo AS expert_logo FROM mimian m, igate i, states s, bannersNew e, ExpertAdminInfo eai WHERE m.igate = i.igate AND m.locationID = s.locationID AND e.ExpertID = m.expertName AND eai.username = e.expertid AND s.locationid = 1882 AND i.igate IN ('usahud','orhud','ushud') AND m.expertType = 'lender' ORDER BY 1, IF(i.igate = 'usahud', 0, 1), IF(i.igate = 'orhud', 0, 1), IF(i.igate = 'ushud', 0, 1), IF(m.expertpos = 'P', 0, IF(m.expertpos = 'PD', 1, 2)), m.priority, m.datestamp DESC LIMIT 0, 1; HFQUERY SELECT e.Slogan AS expert_slogan, e.expertIdNum, m.expertname AS expertname2, m.expertpos, i.igate_index, m.datestamp, s.state, REPLACE(s.county, '.', '') AS county, m.locationID, e.name AS expertname, e.company AS company, e.phonetext1 AS expert_pt1, e.phonetext2 AS expert_pt2, e.phonenum1 AS expert_ph1, e.phonenum2 AS expert_ph2, e.address AS expert_address, e.email AS expert_email, e.bannerphoto AS expert_photo, e.webpage AS webAddress, e.bannerlogo AS expert_logo FROM mimian m, igate i, states s, bannersNew e, ExpertAdminInfo eai WHERE m.igate = i.igate AND m.locationID = s.locationID AND e.ExpertID = m.expertName AND eai.username = e.expertid AND s.locationid = 1882 AND i.igate IN ('usahud','orhud','ushud') AND m.expertType = 'other' ORDER BY 1, IF(i.igate = 'usahud', 0, 1), IF(i.igate = 'orhud', 0, 1), IF(i.igate = 'ushud', 0, 1), IF(m.expertpos = 'P', 0, IF(m.expertpos = 'PD', 1, 2)), m.priority, m.datestamp DESC LIMIT 0, 1;

111 Beech Street
Yonkers, NY 10701
Carlos Delgado with Keller Williams Landmark II, original listing - (347) 846-1200

« Prev
Next »
Currently Displayed Property Photo


Property Details


List Price: $1,200,000
Beds: 6
Baths: Full: 3
Status: Active
SqFt: 3500 Square Feet
Agency: Keller Williams Landmark II
Agency Phone: (347) 846-1200

Map Details Show Map | Show StreetView




Description/Comments


Lot Size: 0 acre(s)
Garage: Garage
Property Type: Residential Multi Family
Year Built: 1905
Notes: Investment Opportunity with Stable Income and Upside Potential This well-maintained mixed-use property in Yonkers, New York, offers a unique opportunity for an investor seeking both residential and commercial income streams. The property consists of two spacious three-bedroom apartments and a ground-floor deli, along with a leased garage. It is located in a desirable area with strong demand from both residential and commercial tenants. Property Breakdown: Residential Units: Second Floor: Section 8 program tenant paying $2,002 per month, providing guaranteed rental income. Third Floor: Month-to-month tenant paying $1,950 per month, allowing flexibility for future rental increases or repositioning. Commercial Unit (Ground-Floor Deli): Commercial tenant paying $3,600 per month with two years remaining on a 10-year lease. The lease includes a 6% annual rent increase, ensuring growing income. This tenant provides a reliable income stream with long-term stability. Garage: Leased at $1,210 per month, adding an additional revenue source to the property. Financial Overview: Total Monthly Gross Income: $8,762 Total Annual Gross Income: $105,144 Expenses: Taxes: $11,028.66 annually Heating and Electric Bills: $12,000 annually Water Expenses: $1,200 annually Recent Improvements: The roof was replaced in 2024 and is insured for 15 years, reducing future capital expenditures. Net Operating Income (NOI): With total annual expenses of $24,228.66, the property generates a net operating income (NOI) of approximately $80,915.34. Summary: This Yonkers mixed-use property presents a balanced combination of residential and commercial tenants, guaranteed income from a Section 8 lease, and a long-term commercial tenant with built-in rent escalations. With minimal deferred maintenance due to recent roof work and manageable expenses, this asset is positioned to provide solid returns and potential upside through rental increases. For investors seeking a well-located property with diverse income streams, this is a compelling opportunity to add a high-performing asset to your portfolio.
MlsNumber: --
ListingId: 3581507


Listing Provided By: Keller Williams Landmark II, original listing
Phone: (347) 846-1200
Office Phone: (347) 846-1200
Agent Name: Carlos Delgado
Disclaimer: Copyright © 2024 OneKey MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.


Local Real Estate Expert

HFQUERY SELECT e.Slogan AS expert_slogan, e.expertIdNum, m.expertname AS expertname2, m.expertpos, i.igate_index, m.datestamp, s.state, REPLACE(s.county, '.', '') AS county, m.locationID, e.name AS expertname, e.company AS company, e.phonetext1 AS expert_pt1, e.phonetext2 AS expert_pt2, e.phonenum1 AS expert_ph1, e.phonenum2 AS expert_ph2, e.address AS expert_address, e.email AS expert_email, e.bannerphoto AS expert_photo, e.webpage AS webAddress, e.bannerlogo AS expert_logo FROM mimian m, igate i, states s, bannersNew e, ExpertAdminInfo eai WHERE m.igate = i.igate AND m.locationID = s.locationID AND e.ExpertID = m.expertName AND eai.username = e.expertid AND s.locationid = 1882 AND i.igate IN ('usahud','orhud','ushud') AND m.expertType = 'agent' ORDER BY 1, IF(i.igate = 'usahud', 0, 1), IF(i.igate = 'orhud', 0, 1), IF(i.igate = 'ushud', 0, 1), IF(m.expertpos = 'P', 0, IF(m.expertpos = 'PD', 1, 2)), m.priority, m.datestamp DESC LIMIT 0, 1;
Real Estate Expert Photo for Sarah DeRise
Sarah DeRise
ASCIIKeller Williams Realty
Call Today!: (917) 539-5583

Local Mortgage Pro

HFQUERY SELECT e.Slogan AS expert_slogan, e.expertIdNum, m.expertname AS expertname2, m.expertpos, i.igate_index, m.datestamp, s.state, REPLACE(s.county, '.', '') AS county, m.locationID, e.name AS expertname, e.company AS company, e.phonetext1 AS expert_pt1, e.phonetext2 AS expert_pt2, e.phonenum1 AS expert_ph1, e.phonenum2 AS expert_ph2, e.address AS expert_address, e.email AS expert_email, e.bannerphoto AS expert_photo, e.webpage AS webAddress, e.bannerlogo AS expert_logo FROM mimian m, igate i, states s, bannersNew e, ExpertAdminInfo eai WHERE m.igate = i.igate AND m.locationID = s.locationID AND e.ExpertID = m.expertName AND eai.username = e.expertid AND s.locationid = 1882 AND i.igate IN ('usahud','orhud','ushud') AND m.expertType = 'lender' ORDER BY 1, IF(i.igate = 'usahud', 0, 1), IF(i.igate = 'orhud', 0, 1), IF(i.igate = 'ushud', 0, 1), IF(m.expertpos = 'P', 0, IF(m.expertpos = 'PD', 1, 2)), m.priority, m.datestamp DESC LIMIT 0, 1;
Irene Ilie NMLS#1024449
ASCIICitizens Bank
Call Today!: (917) 733-6859

USHUD.com on the Go!

Foreclosure Mobile App
Ushud Foreclosure iPhone App
Ushud Foreclosure Android App