399 E 28th Street, Paterson, NJ 07514
Fully occupied 6-family property with additional basement units.
- Added:
- Jan 3, 2026
- Days on Market:
- 156
- Last Refresh:
- Apr 5 at 8:33 pm
Property Features for 399 E 28th Street
General Information
- Standard status
- Active
- Size
- 6,000 SF
- Lot size
- 0.11 Acres
- Property subtype
- Commercial
Building Details
- Year Built
- 2021
Listing agent JUAN TOMAS MOREL
Listing office REALTY OF AMERICA (833) 256-4244
Listing date Jan 3, 2026
Source Corcoran
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of REALTY OF AMERICA
HighLights
- Fully occupied 6‑family property generating $13,250/month in rental income.
- Fully finished basement with two additional units for increased rental potential.
- Strong value‑add upside with below‑market rents.
- Private driveway with four dedicated parking spaces.
- Well‑maintained structure with updated mechanicals.
- Prime location near transit, schools, and amenities.
Overview
Local Financial Insights For Apartment 5plus
Simulate Cap Rate and NOI
NOI Build-Up
- Vacancy
- income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
- EGI (Effective Gross Income)
- gross rent minus vacancy losses — the realistic income before paying operating costs.
- OpEx (Operating Expenses)
- recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
- NOI (Net Operating Income)
- income a property generates after operating costs but before financing and taxes.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $180.0k | $30.00 |
| − Vacancy | −$12.2k | −$2.04 |
| EGI | $167.8k | $27.96 |
| − OpEx | −$75.5k | −$12.58 |
| NOI | $92.3k | $15.38 |
Alternative Uses
Current Use by Public Records
Location Insight
- Map
- Local Demand
- City
- Paterson
- County
- Passaic
- State
- New Jersey
- Longitude
- -74.1452
- Latitude
- 40.9231