Search ·
P-789
5102 5th Ave
Brooklyn · 11220
new
400 sf
$25.85/sf/yr
~0–2 units
BE $1269/u · 34% over mkt
kitchenoffice
1 listing · 1 source · 1 lead · 1 contact · oldest post 1d ago · upd 10h ago · → review + contact
archive
merge
delete
Removes this lead from the site and the database.
Brooklyn
area →
places
183
leads
183
asks tracked
—
mkt ask
$946/mo (all)
median breakeven
$596/u
median asking
$34.00/sf
plumbing_signal: kitchen
Estimates
2
units to cover costs
2
incl. build payback
1
fit (comfortable)
-1
headroom
$-935
profit/mo @ mkt
$1,078
monthly cost
at $946/unit area ask, fully rented · headroom = units you could skip building and turn into community space (or cushion to push rents) · profit at 85% occupancy incl. build payback
2
units
~80 sf
net / unit
$634
break-even / unit
$969
all-in / unit
$-39
profit/mo @ mkt
$1,078
cost / mo
120 sf
shared / zone
$34,139
capex (build)
1
units
~90 sf
net / unit
$1269
break-even / unit
$2046
all-in / unit
$-935
profit/mo @ mkt
$1,078
cost / mo
150 sf
shared / zone
$39,639
capex (build)
0
units
~100 sf
net / unit
—
break-even / unit
—
all-in / unit
$-2,045
profit/mo @ mkt
$1,078
cost / mo
300 sf
shared / zone
$58,015
capex (build)
monthly cost = master rent + utilities + opex · break-even/unit = monthly cost ÷ (units × 85%) · profit/mo = units × 85% × $946 avg market ask − monthly cost − capex amort (5 yrs) · calculator →
Photos (30) · ✕ hides one you've seen (kept, restorable)
Contacts (1)
Leads (1)
Listings (1)
-
$25.85/SF/YR 400 - 3,000 SF seen Oct 06 – Oct 08 active
Timeline
- Oct 06 23:26 contacts refreshed · backfill
- Oct 06 23:20 found found on crexi · stager
- Oct 06 23:20 contacts 2 contact(s) · stager
- Oct 06 23:20 lead_created auto-lead from crexi listing 900627 · stager