778-780 Livonia Avenue, Brooklyn, NY 11207

$3,500,000
Active for Sale
 
Listing ID 11665200
Property Type Multi-Unit (5+)
County Kings
Township Kings
Neighborhood East New York
Total Tax $489
FEMA Flood Map fema.gov/portal
Year Built 2016
Virtual Tour

100% Occupied Multifamily 8% CAP with 421A in East New York

Introducing 778-780 Livonia Avenue, two fully occupied 8-unit multifamily buildings in East New York, Brooklyn. Built in 2019 and located just one minute from the Van Siclen Avenue (3 Train), the property consists of 14 one-bedroom apartments and 2 studios featuring modern layouts and efficient construction. Tenants pay their own heat, contributing to a controlled expense profile and strong in-place cash flow. The buildings are fully rent stabilized and benefit from a 421a tax abatement through 2033, while also being protected under Tax Class 2B. Annual taxes are just $489, providing exceptional operating leverage and predictable long-term tax treatment. Upon expiration of the 421a abatement, the projected cap rate is 9.85%, underscoring the asset's continued income strength beyond the tax benefit period. With a current NOI of $300,263, the property is offered at $3,500,000, representing an 8.58% cap rate and $218,750per unit. The offering provides investors with a stabilized, post-2008 construction asset delivering durable income, minimal near-term capital exposure, and long-term tax certainty in a transit-oriented Brooklyn location.
Property Details
  • 16 Full Baths
  • 11044 SF (AG)
  • 4800 SF Lot
  • Built in 2016
  • 4 Stories
Unit Information
Unit #1 – Bedrooms: 16, Full Baths: 16, Occupied, Unit Count: 16
Exterior Features
  • Near Bus
  • Near Train
Commercial Info
  • 8.10% Cap. Rate
Income/Expenses
  • Gross Income $376,330
  • Net Income $300,263
  • Management Exp $11,289
  • Maintainence Exp $15,000
  • Insurance Exp $20,000
  • Electric Exp $2,000
  • Water Exp $16,000
  • Total Exp $64,778
Taxes and Fees
  • $489 Total Tax
Listed By
Landair Property Advisors, LLC
Office: 516-713-7161
Landair Property Advisors, LLC
Office: 516-658-1222
Landair Property Advisors, LLC
Office: 212-920-7658
Request More Information
Request Showing
Role Agent Buyer
Your Preferred Date & Time
Showing Type:
Request Cobroke

If you're not a member, fill in the following form to request cobroke participation.

Listing data is deemed reliable but is NOT guaranteed accurate.
 
Contact Us
Who Would You Like to Contact Today?

I want to contact an agent about this property!

I wish to provide feedback about the website functionality

Contact Agent
Your Name:
Email:
Phone:
Message:
Security: What is 9 minus 4?