Mortgage Calculator

Amount to borrow:

Downpayment %:

Term (in years):

Interest rate %:

Down Payment:

Amount Financed:

Monthly Payment:

Instructions: Enter numbers and decimal points. No commas or other characters.

Log in
Not registered? Create an account
Already have an account? Log In

110 West 15th St., New York, NY 10011

Listing Details:
$8,750,000 Price
Townhouse Property Type
Chelsea Neighborhood
8 Beds
5.5 Baths
5,200 Approx. Sq. Ft.
Key Features:
Unit Garden
Unit Laundry

Built in 1890, this lovingly maintained and superbly located Italianate style brownstone in Chelsea, was originally built as a single family and is now quite the investment! Comprised of renovated, FREE MARKET units (4 total, with 3 units that may be delivered vacant, if desired, and one with a short lease), and with approximately 4,828SF in air rights on a non-landmarked street, there is unlimited potential for an addition, conversion to condominium (or an even larger development when purchased with the building next door) or recreating a single family home. Close to Trader Joes, 6th Ave shopping district, PATH, Union Sq and multiple subways, this home is an incredible opportunity for appreciation.

Multi Family Townhouse
Apts- Owners duplex + 3 Apts ALL FM
Bldg Dimensions- 20ft x 52ft
Lot - 20ft x 83.25ft
Building class- Four family C6-2A
Built- 1890
Air Rights Available: 4,828 SF
Residential Square Footage: 5,200

Rent Roll:
Owners Duplex- $10,000 Projected
Apt 2- $5,475 Actual ; $5,850 projected
Apt 3- $4,820 Actual ; $5,500 projected
Apt 4 - $4,620 Actual ; $5,200 projected

Total Per Month: $24,915 Actual ; $26,550 Projected

Total Annual: $298,980 Actual ; $318,600 projected

Taxes- $55,599 Actual
Gas/ Electric- $4,500 Actual
Insurance- $4,000 Actual

Net Operating Income (NOI)- $234,881 Actual ; $254,501 Projected

Additional Details:
The owner's duplex features a gourmet custom chef's kitchen, gracious formal dining room, soaring ceilings over 11 feet tall, a sun-blasted great room overlooking lush gardens, two king-sized bedrooms, two and a half renovated bathrooms, stacked washer/dryer, two walk-in closets, exposed brick, two wood-burning fireplaces, and direct access to the garden and a full basement. Each of the three income producing units upstairs maintain two bedrooms, one renovated windowed bathroom and a modern kitchen with mainly stainless steel appliances and granite countertops, along with custom cabinetry. All have high ceilings, exposed brick, wood-burning fireplaces and washer/dryers in unit. The top floor has two skylights. The basement has over 6 foot ceilings, is well organized with all mechanicals and offers ample space for storage. Truly an incredible home!

Listing courtesy of Halstead Property, LLC

Discuss this property with a Core agent: