Buy with Yoreevo
$1,572,000
List Price: $1,600,000
Share Listing
Save Listing
25 Fremont Street
Apartment in Harrison •  building info
9bd • 4ba • 5,663ft² $283 per ft²
Buy with Yoreevo

$1,572,000

List Price

$1,600,000

Key Details
Days on market
174
Last price change
loading...
Estimated payment
$8,866/mo
Taxes
N/A
Maintenance
N/A
Description
Fully leased triplex in Harrison generating a solid 7%+ cap rate, with immediate value-add upside. Current monthly rent roll totals $12,655 with low annual expenses of $37,221, producing a net operating income of $114,639. Unit Breakdown: 4BR/1BA: $4,450/month 3BR/1BA: $4,300/month 2BR/2BA: $3,905/month All tenants pay electric and gas (except for the 2BR unit, where the landlord covers utilities). Each unit includes in-unit laundry. A large 2-car garage, not currently used by tenants, offers a clear opportunity to add $750–$1,000/month in storage income, increasing the cap rate to nearly 8%. Rents may also be below market value and can be raised over time as leases roll over. Located on a quiet dead-end street with a short commute to Metro-North, shops, and top-rated schools, this property offers long-term rental stability in a high-demand Westchester market. Fully occupied, cash flowing, and primed for even stronger returns. (Photos and floorplan are of the top floor 4 bedroom unit. It is currently fully rented.)

Hide full description

Building amenities
Services and facilities
Parking

Garage

Building info

History
What it'll cost
Purchase price
$1,600,000
Asking Price: $1,600,000
Term
30 Years
Down Payment
$160,000 (10%)
Min: 10% (160,000)
Rate
6.25 %
Mortgage Amount
$1,440,000
Mortgage Payment
$8,866
Estimated Yoreevo rebate
$28,000
Estimated closing cost
$23,000
Total monthly cost $8,866
Buy your dream home with us and get an estimated $28,000 rebate.
Rebates vary by sale price, market and are subject
to a minimum commission.
Listing Courtesy of Keller Williams Hudson Valley

Information ©2025, OneKey MLS. All rights reserved. The source of the displayed data is either the property owner or public record provided by non-governmental third parties. It is believed to be reliable but not guaranteed.