www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
19597591

W 54th St New York NY USA, New York, NY 10019

SL
NY10311206078
Simon Lou / Hotel Real Estate Group
Listed by Simon Lou / Hotel Real Estate Group
$10,000,000
666 days on market
Updated 18 days ago

Manhattan Newly Renovated Mixed Use Bldg for Sale

Details
Property Type Mixed Use
Sub Type Restaurant Retail plus 6 units apartments
Square Footage 15,000
Net Rentable (SqFt) 5,000
Units 7
Cap Rate 7.00%
NOI $600,000
Occupancy 100%
Tenancy Multi
Lease Type Gross
Lease Term 2
Lease Expiration 08/01/2026
Remaining Term 0.2
Lease Options N/A
Pro-Forma Cap Rate 8.00%
Pro-Forma NOI $700,000
Price per SqFt $667
Broker Co-Op Yes
Class B
Year Built 1915
Year Renovated 2023
Buildings 1
Stories 5
Lot Size (SqFt) 1,600 - 1,700
Zoning C5-P, MiD i
Investment Type Owner/User
Tenant Credit No Credit Rating
Lease Commencement 08/01/2024
Occupancy Date 08/09/2024
Ground Lease No
Ownership N/A

Mixed Use | 7.00% CAP | 15,000 SF

Marketing description

Newly renovated

Elevated building for Sale

Building consists of six apartments (Studio) and one store.

New electrical and new plumbing

Has additional 7400 sq. ft. of air right for redevelopment

Annual income from apartments:

$4500 x 6 x 12 = $324,000

Annual income from restaurant retail: $25000 x 12 = $300,000

Total rental income is $500,000

Net income is $300,000

Please contact Exclusive listing broker:

Hotel Real Estate Group Simon Lou
President / CEO
445 Park Av 9th Floor New York NY 10022

M: +1 917 328 3611

E: hotel107@aol.com

Investment highlights

Newly renovated

Elevated building for Sale

Building consists of six apartments (Studio) and one store.

New electrical and new plumbing

Has additional 7400 sq. ft. of air right for redevelopment

Annual income from apartments:

$4500 x 6 x 12 = $324,000

Annual income from restaurant retail: $25000 x 12 = $300,000

Total rental income is $500,000

Net income is $300,000

Please contact Exclusive listing broker:

Hotel Real Estate Group Simon Lou
President / CEO
445 Park Av 9th Floor New York NY 10022

M: +1 917 328 3611

E: hotel107@aol.com

Listing Contacts

SL
NY10311206078
Simon Lou / Hotel Real Estate Group
Listed by Simon Lou / Hotel Real Estate Group

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$600,000.00
$50,000.00/mo

Valuation Metrics

0
DSCR
6%
Cap Rate
6%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591