About 136-21 Hillside Avenue
Calling All Investors, Developers & End-Users!!! 16 Unit 18,138 Sqft. Corner Office Building With Private Garage For Sale!!! The Building Features Excellent Signage, Great Exposure, 4 Stories, 3,157 Sqft. Private Parking Garage, High Ceilings, Conference Rooms, Secure Private Offices, 4 Stories, R6/C2-3 Zoning, Sprinklers, All New LED Lighting, Elevator, 3,200 Sqft. Mezzanine, 3 Phase 1200 Amp Power, CAC+++!!! The Property Is Located In The Heart Of Kew Gardens On Busy Hillside Avenue & Van Wyck Expressway!!! Neighbors Include Starbucks, Toyota, Kia, Honda, Bank Of America, Allstate, Walgreens, Planet Fitness, Dunkin’, McDonald’s, Taco Bell, Mobil, Pep Boys, Wendy’s, Advance Auto Parts, Burger King, KFC, +++!!! This Property Offers HUGE Upside Potential!!! This Could Be Your Next Development Site Or The Next Home For Your Business!!!
Income:
1st Floor (Chychillas Inc): $45,600 Ann.; Lease Exp.: 10/14/28.
Unit 201 (Brooklyn Radiation Oncology): $78,000 Ann.; Lease Exp.: 3/30/37
Unit 202 (Brooklyn Radiation Oncology): $140,280 Ann.; Lease Exp.: 10/10/28.
Unit 301 (Best Medical Care): $107,163.72 Ann.; Lease Exp.: 8/31/26.
Unit 304 (Brooklyn Radiation Oncology): $24,000 Ann.; Lease Exp.: 12/31/28.
Unit 305 (Big Heart Home Care): #33,580.08 Ann.; Lease Exp.: 2/28/25.
Unit 306 (Voltamp Electrical Contractors Inc): $30,000 Ann.; Lease Exp.: 7/2/25.
LL #1 (Cristian Genao Photos & Films): $45,600 Ann.; Lease Exp.: 9/30/26.
LL #2 P(Get Ready Kids): $36,000 Ann.; Lease Exp.: 9/30/25.
M-1 (The Excel Academy): $28,800 Ann.; Membership Since 9/1/23.
M-2: $18,000 Ann.; Membership Available.
M-3: $16,800 Ann.; Membership Since 10/18/24.
M-4: $13,200 Ann.; Membership Since 11/1/24.
M-5: $19,200 Ann.; Membership Available.
M-6: $19,200 Ann.; Membership Available.
M-7: $19,200 Ann.; Membership Available.
M-8: $19,200 Ann.; Membership Available.
M-9 (Voltamp Electrical Contractors Inc): $20,400 Ann. M-M.
M-10: $16,800 Ann.; Membership Since 6/22/24.
M-11: $16,800 Ann.; Membership Available.
M-12: $7,200 Ann.; Membership Available.
M-13 (Christina Brown): $15,000 Ann.; M-M.
M-14: $15,600 Ann.; Membership Available.
M-15: $15,600 Ann.; Membership Available.
M-16 (Entrateca Robinson): $15,600 Ann.; Membership Since 10/27/23.
Best Car Medical (2 Parking Spaces): $6,000 Ann. Lease Exp.: 1/1/60.
Parking Spaces 3-8: $18,000 Ann. (Available)
Dish Wireless (Rooftop): $45,000 Ann. Lease Exp.: 12/14/24.
Pro Forma Rental Income: $883,663.80 Ann.
Late Fees: $2,251.01 Ann.
Miscellaneous: $527.35 Ann.
Tenant Utility Rebate: $480 Ann.
Pro Forma Gross Income: $886,922.19 Ann.
Expenses:
Electric: $38,356 Ann. (Landlord Pays Electric For 3rd Floor, Basement & Mezzanine Tenants Only)
Maintenance & Repairs: $4,515.50 Ann.
Garbage Pickup: $2,765.65 Ann.
Insurance: $7,826.87 Ann.
Internet: $3,844.52 Ann.
Water & Sewer: $1,200 Ann.
Taxes: $27,699.08 Ann.
Total Expenses: $86,207.62 Ann.
Pro Forma Gross Income: $886,922.19 Ann.
Pro Forma Net Operating Income (NOI): $800,714.57 Ann. (6.96 Cap!!!)
