Share this listing
Pre-formatted captions, a short link, and a QR code — ready to paste.
Share image
Sized for LinkedIn · 1200×627 — matches the caption above.
Rendering preview…
803 22nd Street
Union City, NJ 07087
Asking Price
$1.72M
Cap Rate
6.65%
Asset Type
Apartment Building Retail
Class
Class B
What's Special
12-Unit Value-Add Brick Building with 6.65% Cap, Near Midtown Manhattan <ul><li>Value-Add Opportunity</li><li>12 Residential Units</li><li>1 Commerical Unit</li><li>$132K Price Per Unit</li><li>6.65% Cap Rate</li><li>Brick Building</li><li>Renovated Units</li><li>Less than 20-minute commute to Midtown Manhattan</li><li>Separately Metered</li><li>Tenants pay for cooking gas, & electric</li><li>Landlord pays for heat, hot water, water/sewer & common area electric</li><li>Prime Location in Union City</li><li>The building is approximately a 9-minute walk to
Free Valuation Calculator
No login requiredRun the numbers on this deal. All calculations are estimates — verify with your lender and accountant.
NOI
$80,000
Cap Rate
4.66%
DSCR
0.78
Underwater
Cash-on-Cash
-4.27%
Monthly Payment
$8,499.727
Annual Cash Flow
$-21,996.72
