Oops, it looks like you’re using a web browser our site no longer supports. For the best viewing experience, please use one of the following:
Google Chrome, Microsoft Edge, Apple Safari or Mozilla Firefox.

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

318 East 117th St., New York, NY 10035

Active Listing
Listing Details:
$3,995,000 Price
Condop Property Type
East Harlem Neighborhood
11 Beds
11 Baths
-- Approx. Sq. Ft.
$4,847 RET
Key Features:
Rooftop Access
Unit Balcony
Unit Laundry

Fully occupied 8 unit rental building. All free market units.
Construction was completed May 2018
Over a 4% cap rate and only increasing as the rents recover from covid!
Yearly rental income: $257,700
Projected yearly income in 2025: $280,000
Yearly taxes: $58,162

Only Two units per floor. Front and back with the staircase in the middle.
First floor -
Front unit is a massive studio duplex. The rear unit is a 2 bedroom duplex with a massive back yard.
Second Floor -
Two large 1 bedroom units with a dining alcove that most use as a home office.
Third Floor -
Identical to the second floor but these units have large balconies.
Fourth Floor -
Two units, both are 2-bedroom duplex units with a balcony on the main floor and a large roof deck on the upper level.

All units have full sized washer dryers and high ceilings.

Listing courtesy of Douglas Elliman Real Estate

Discuss this property with a Core agent: