Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    3022 Brighton 5Th St Brooklyn, NY 11235
    Back to Search
    Property profile & analytics

    3022 Brighton 5Th St Brooklyn, NY 11235

    View on Map
    • Residential income homes
    • 2,880 SF
    • 0.06 lot acres
    For Sale
    $1,125,000
    View Listing →
    Brooklyn SRO Investment Opportunity For Sale
    $1,125,000
    2,880 SF

    Brooklyn SRO Investment Opportunity

    13-unit SRO near Brighton Beach. Excellent condition, fully occupied.

    3022 Brighton 5th Street, Brooklyn, NY 11235
    View Listing
    Property ID
    US63-0849079
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Residential income homes

    Property Details for 3022 Brighton 5Th St

    Year built
    1899
    Lot size
    0.06 lot acres
    Property size
    2,880 SF
    Zone code
    R6
    Property type
    Residential income homes
    Property subtype
    Serviced apartments
    APN
    08674-0010
    APU
    86740010

    Description

    Exceptional investment opportunity in vibrant Brighton Beach, Brooklyn. This Class A, two-story multifamily property boasts 12 units, currently 100% occupied, generating a substantial net operating income (NOI) of $75,126 and a 6.26% capitalization rate. The building features a total of 2,880 square feet on a 2,800 square foot lot, with three kitchens (one per floor) and two full bathrooms in the basement. Each of the twelve units has been recently renovated. The property is zoned R6, OP, offering potential for future development. The asking price is $1,200,000, translating to $100,000 per unit and $416.67 per square foot. This represents a strong value proposition in a high-demand student housing market. The building's solid performance and potential for upside make it an attractive addition to any investment portfolio. This is a turnkey operation with a proven track record of success.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Get a detailed, property-specific estimation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Brooklyn
    County
    Kings
    State
    New York
    Longitude
    -73.9632
    Latitude
    40.5788
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $7,836
    $31,500
    $45,000
    $76,500
    -
    $70,000
    $100,000
    $170,000

    Comparable in this City

    • Value Estimation by Request
      1,802 SF

      3017 Brighton 4th St

      BOARDING/ROOMING HOUSE • 1,802 SF
      3017 Brighton 4th St, Brooklyn, NY 11235-6444
      View Details
    • Value Estimation by Request
      1,802 SF

      3043 Brighton 5th St

      BOARDING/ROOMING HOUSE • 1,802 SF
      3043 Brighton 5th St, Brooklyn, NY 11235-6407
      View Details
    • Value Estimation by Request
      2,630 SF

      3014 Brighton 8th St

      BOARDING/ROOMING HOUSE • 2,630 SF
      3014 Brighton 8th St, Brooklyn, NY 11235-6466
      View Details
    • Value Estimation by Request
      1,944 SF

      3039 Brighton 3rd St

      BOARDING/ROOMING HOUSE • 1,944 SF
      3039 Brighton 3rd St, Brooklyn, NY 11235-7408
      View Details
    • Value Estimation by Request
      2,160 SF

      2964 Brighton 3rd St

      BOARDING/ROOMING HOUSE • 2,160 SF
      2964 Brighton 3rd St, Brooklyn, NY 11235-6871
      View Details
    • Value Estimation by Request
      1,802 SF

      3025 Brighton 4th St

      BOARDING/ROOMING HOUSE • 1,802 SF
      3025 Brighton 4th St, Brooklyn, NY 11235-6444
      View Details

    Similar Nearby for Sale

    • $1,900,000

      Sheepshead Bay Multi-Family Opportunity

      Detached duplex with development potential in Sheepshead Bay, Brooklyn.
      2669 East 22Nd St, Brooklyn, NY 11235
      View Details
    • $1,399,000
      2,519 SF

      Brooklyn Multi-Family Home Near Beach

      Two-family home near the beach with private drive.
      135 Jaffray St, Brooklyn, NY 11235
      View Details
    • Contact for pricing
      7,700 SF

      Brighton Beach Elevator Apartment Building

      Six-unit apartment building near Brighton Beach B/Q train.
      2946 Brighton 4Th St, Brooklyn, NY 11235
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Brooklyn Office Space For Lease

      Lower-level office spaces in a new, modern Brooklyn building.
      1414 Sheepshead Bay Rd, Brooklyn, NY 11235
      View Details
    • Contact for pricing

      Newly Renovated Office Space Available

      Lower-level office spaces for lease in high-traffic Brooklyn building.
      2709 Coney Island Ave, Brooklyn, NY 11235
      View Details
    View Listing
    Request Owner's contact information
    Message sent successfully
    Error
    If you are the owner or broker of this property and would like to edit or remove this listing please send a message to web site administrator.
    3022 Brighton 5Th St
    Brooklyn, NY 11235
    Message sent successfully
    Error
    Email to Your Friends
    Link copied to clipboard
    Separate multiple addresses with a comma
    Message sent successfully
    Error

    Realmo Value Estimations

    Realmo estimates a property’s market value using a proprietary methodology that incorporates public data and user-submitted information. This cumulative value is generated by integrating a variety of conventional and innovative methods. 

    Disclaimer

    These figures are not official appraisals and should not be used as a substitute for a valuation performed by a licensed appraiser.
    Actual market value may differ due to factors not captured in the data. Estimates are offered for informational purposes only, and users should conduct independent research before making financial or investment decisions.
    By using this feature, you acknowledge that Realmo is not responsible for actions taken based on these estimates.

    AI approach

    Realmo AI Method estimates property value using machine learning models trained on millions of comparable listings, transactions, and market signals. It analyzes property features, location intelligence data, and current market dynamics to predict the most probable market value in real time.

    Realmo CapRate Calculation

    Realmo calculates the Capitalization Rate (Cap Rate) to help estimate a property's potential return on investment. The Cap Rate is a fundamental metric in commercial real estate that measures the relationship between a property's net operating income and its market value.

    How We Calculate Cap Rate

    Cap Rate Formula:
    Cap Rate (%) = (Net Operating Income / Property Value) × 100

    Net Operating Income (NOI) Formula:
    NOI = Area × Lease Rate × (1 - Vacancy Rate) × (1 - Operating Expense Ratio)

    Components

    Net Operating Income (NOI) represents the annual income a property generates after operating expenses:

    • Area: Building square footage from property records
    • Lease Rate: Annual $/sqft based on market data for the property type and geographic location
    • Vacancy Rate: Percentage of unoccupied space based on market data for the property type and location
    • Operating Expense Ratio: Operating costs as a percentage of income, varies by property type

    Property Value is derived from:

    • Recent sale price (if available)
    • Statistical models using comparable sales
    • AI-powered valuation estimates

    Example Calculation

    For a 100,000 sqft Office Building:

    • Lease Rate: $25.00/sqft/year (market data for Office in this area)
    • Vacancy Rate: 8% (market data for Office in this area)
    • Operating Expense Ratio: 35% (typical for Office properties)
    • Property Value: $15,000,000

    Step 1: Calculate NOI

    NOI = 100,000 × $25.00 × (1 - 0.08) × (1 - 0.35)
    NOI = 100,000 × $25.00 × 0.92 × 0.65
    NOI = $1,495,000/year

    Step 2: Calculate Cap Rate

    Cap Rate = ($1,495,000 / $15,000,000) × 100
    Cap Rate = 9.97%

    Property Type Considerations

    Net Operating Income calculations vary by property type due to different operating expense ratios:

    • Office: Higher expenses (30-40%) for HVAC, utilities, maintenance
    • Retail: Moderate expenses (25-35%) for common area maintenance
    • Industrial/Warehouse: Lower expenses (15-25%) for minimal tenant services
    • Multifamily: Moderate expenses (35-45%) including property management
    • Self-Storage: Lower expenses (25-35%) due to minimal maintenance

    Market lease rates and vacancy rates are specific to each property type and geographic location, reflecting local market conditions.

    Disclaimer

    These calculations are estimates for informational purposes only and should not be used as a substitute for professional financial analysis or appraisal.

    • Cap Rate calculations depend on market data that may change over time
    • Actual operating expenses, lease rates, and vacancy rates may differ from market averages
    • Individual property conditions, lease terms, and tenant quality significantly impact actual NOI
    • Property value estimates are approximations and not official appraisals
    • Cap rates vary widely by market, property condition, and investment risk profile

    Professional Guidance Recommended: Before making any investment or financial decisions, consult with licensed appraisers, commercial real estate brokers, and financial advisors who can evaluate your specific property and circumstances.
    By using this feature, you acknowledge that Realmo is not responsible for investment decisions or actions taken based on these estimates.

    Cap approach

    Capitalization Method calculates value based on estimated net operating income (NOI) and applying a market-based capitalization rate (cap rate), we estimate what a typical investor might be willing to pay for it.

    Comparable approach

    Comparable estimate is based on recent sales of similar nearby properties, adjusted for factors like size, condition, and location.

    Relative

    Relative property class coefficient uses factors that account for typical price differences between various asset types (e.g., retail vs. industrial) to provide a more accurate market-aligned estimate.

    Geo

    Comparable Sales Method, enhanced by Geo coefficients — location-based adjustment factors that reflect differences in price levels across neighborhoods, cities, or regions ensuring a more accurate, market-sensitive valuation.

    Stat Estimate

    This method estimates value based on actual market adjusted recent (~5 years) sales of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all similar sales ($/sqft) are above this value
    • Range-to: 75% of all similar sales ($/sqft) are below this value
    AI Estimate

    This method estimates value based on AI market estimation of comparable properties around by location and property type.

    • Ranges - area data calculated by industry standard IQR Outlier Removal Method
    • Range-from: 75% of all estimations ($/sqft) are above this value
    • Range-to: 75% of all estimations ($/sqft) are below this value
    Alternative use

    Estimate considers the property’s potential value if used for a different purpose-based on zoning, demand, and market feasibility.

    More about this property
    Thanks! Your message was sent.
    Error! Your message wasn't sent.
    Please enter your name
    Please enter email
    Please enter the email in the correct format
    Please enter phone
    Please enter the number in the correct format
    Please enter message
    Thank You

    You are Unsubscribed From Notifications

    Thank You for Inquiry
    3022 Brighton 5Th St, Brooklyn, NY, 11235
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!