Buy with Yoreevo
$1,228,125
List Price: $1,250,000
Share Listing
Save Listing
6163 Horton Avenue
House in New Rochelle •  building info
studio • 7,571ft² $165 per ft²
Buy with Yoreevo

$1,228,125

List Price

$1,250,000

Key Details
Listed today
Last price change
loading...
Estimated payment
$8,703/mo
Taxes
$1,958/mo
Maintenance
N/A
Description
Great Investment Opportunity in the heart of New Rochelle! Six (6) recently renovated 2-bedroom apartments plus storage units, garage, long driveway and parking lot for 5+ cars in two (2) side-by-side Duplexes. Approximate square footage for each unit is estimated. Basement has adequate room for installation on washers and dryers/laundry room. Rental Income (all 2 bedroom/1 bathroom units): 1A $2,376 1B $1,440 2A $1,042 2B $1,910 3A $1,980 3B $2,093 Parking and basement storage rental - $675 Total monthly income - $11,515 Total annual income - $138,180 Expenses, Taxes - $23,000 Insurance - $7,000 Con Ed, water and fuel ~ $1,200/month Total annual expenses - $44,440 NOI - $93,740 Cap rate - 7.5%

Hide full description

Building amenities
Services and facilities
Parking Available
Building info

History
What it'll cost
Purchase price
$1,250,000
Asking Price: $1,250,000
Term
30 Years
Down Payment
$125,000 (10%)
Min: 10% (125,000)
Rate
6.0 %
Mortgage Amount
$1,125,000
Mortgage Payment
$6,745
Taxes
$1,958
Estimated Yoreevo rebate
$21,875
Estimated closing cost
$46,000
Total monthly cost $8,703
Buy your dream home with us and get an estimated $21,875 rebate.
Rebates vary by sale price, market and are subject
to a minimum commission.
Listing Courtesy of Home Sweet Home Properties

Information ©2026, 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.