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.
33335211
33335210

120 Forsyth Street, New York City, NY 10002

JZ
NY 10401263680
IPRG Investment Property Realty Group
Listed by IPRG Investment Property Realty Group
$2,250,000
1 day on market
Updated 1 day ago

120 Forsyth Street

Details
APN 419-46
Property Type Multifamily, Mixed Use
Sub Type Apartment Building
Square Footage 9,618
Units 22
Cap Rate 0.97%
NOI $21,890
Tenancy Multi
Pro-Forma Cap Rate 7.75%
Pro-Forma NOI $174,300
Price per SqFt $234
Year Built 1800
Stories 5
Lot Size (SqFt) 2,557
Zoning C4-4A / R7A equivalent
Investment Type Value Add

Multifamily | 22 Units | $102,273/unit

Marketing description

Investment Property Realty Group (IPRG) is pleased to introduce 120 Forsyth Street, a 22 unit mixed use building located between Delancey Street and Broome Street in the heart of Manhattan's Lower East Side.

Rising five stories, the property comprises 18 residential apartments and 4 retail storefronts. Of the 18 apartments, all units are one-bedroom rent stabilized apartments.

The building measures 25 ft by 79 ft, sits on a 25.67 ft by 100.25 ft lot, and is 9,618 SF, and is zoned C4 4A / R7A equivalent. The property is positioned within walking distance of major subway lines: the nearest station is the Bowery Station serviced by the J, Z lines. Additional nearby access includes the Grand Street Station (B, D lines) and the Delancey Street–Essex Street Station (J, M, Z and F lines), offering tenants and owners effortless connectivity to all corners of Manhattan and beyond.

This property presents an opportunity to acquire a well-located asset in the Lower East Side with significant upside potential. While the residential component provides stable income, the four vacant retail storefronts along a busy corridor offer substantial lease-up opportunity, allowing investors or owner-occupants to unlock additional value and maximize cash flow.

Investment highlights

  • New Chimney Installation (Dec 2025): A brand-new chimney was installed in December 2025, enhancing building safety and long-term durability.
  • Facade & Roof Upgrades (2024): The property features a fully updated facade and roof, both completed in 2024, improving structural integrity and overall curb appeal.
  • Water Service Line Replacement (April 2026): Full-scope replacement completed, improving system efficiency and long-term durability.
  • Gas Line & Meter Upgrades (2019): The building underwent a full gas service upgrade in 2019, with all gas meters relocated to the basement.
  • High-Yield, Low-Basis Opportunity: Attractive investment profile with strong income potential and favorable acquisition basis.

Listing Contacts

JZ
NY 10401263680
IPRG Investment Property Realty Group
Listed by IPRG Investment Property Realty 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
$21,890.00
$1,824.17/mo

Valuation Metrics

0
DSCR
0.97%
Cap Rate
0.97%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Justin Zetichik
License
10401263680
Brokerage Phone
2125407423
*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