Agent profile image in chat bubble
Agent profile image in chat header

Susan Maryanski

Operator | Opulent Living | Keller Williams City Life

Agent profile image in message

416 2nd St , Union City, NJ 07087
$1,800,000
Est. Payment: $9,270.04/mo
9 Bed
7 Bath
1 Sqft
Status: ACTIVE | Days on site: 6
Get Pre-Qualified
141 - 17597
By proceeding and clicking the sign up button, you consent to receive calls and texts (SMS/MMS) including marketing and promotional communications, from Susan Maryanski, its affiliates, and agents or vendors acting on their behalf. These communications may be delivered using an automatic telephone dialing system or by using an artificial or prerecorded voice. Message and data rates may apply. To opt out of text messages, reply STOP. Your consent is not required as a condition of any purchase. By continuing, you also agree to our Terms of Use and Privacy Policy.
Agent profile image
Susan Maryanski
Operator

House Description

416 2nd Street, Union City. Three furnished residences. Nine bedrooms. Six full baths. Private terraces. Parking. And projected gross income of approximately $187,200 per year. Welcome to 416 2nd Street—an investment opportunity built for today’s rental market. Built in 2008 and located alongside Washington Park, this substantial three-family offers three fully furnished 3-bedroom, 2-bath residences, each with central air, in-unit washer/dryer and a private terrace. The setup creates multiple rental strategies, including traditional leasing, corporate housing, relocation, insurance-displacement stays and extended work assignments. The numbers make the opportunity especially compelling. Current asking rents are $6,300 for Unit 1, $4,800 for Unit 2 and $4,150 for Unit 3, totaling $183,000 in projected annual residential income. Add approximately $350/month in potential parking income, and projected gross income reaches approximately $187,200 annually. With 2025 property taxes of approximately $21,915, estimated insurance of $3,300 and water/sewer of approximately $2,400 annually, a preliminary pro forma incorporating 5% vacancy and 5% repairs/reserves produces an estimated $140,865 NOI and approximately 7.83% projected cap rate at a $1,799,000 offering price, before landlord-paid utilities, management and other applicable expenses. Buyers should perform their own due diligence. Parking options provide additional convenience and potential income, while Washington Park, Hoboken, Light Rail, shopping, dining and transportation toward Jersey City and Manhattan help support a broad tenant pool. Newer construction. Three large furnished residences. Multiple rental strategies. $187,200 in projected gross annual income. Parking. In-unit laundry. Central air. Private outdoor space. For the investor looking for income, flexibility and a difficult-to-replicate Hudson County asset, 416 2nd Street deserves serious attention.

Highlights

Listed by TAREK HASSIEB , 201-420-7393 PROMINENT PROPERTIES SOTHEBY'S INTERNATIONAL REALTY , 201-795-5200. Hudson County Multiple Listing Service

Property Type

Multi-Family

HOA Fee

3

County

Hudson

Listing ID

260017342

Questions about this listing?

Contact Agent

Interior Features

Bedrooms and Bathrooms
  • Bedrooms:9
  • Bathrooms:7
  • Full Bathrooms:6
  • 1/2 Bathrooms:3

Exterior Features

Lot Dimensions:20x100
Parking Features:Has Parking
Principal Interest
$9,270
Taxes
$1,826
HOA
$3

Home Price

$1,800,000

Loan Details

30 yrs
6.677%

Down Payment

20%
$360,000
All calculations are estimates and provided by Blueroof360. Today’s Rates provided by Blueroof360. Information and interactive calculators are made available to you only as self-help tools for your independent use and are not intended to provide investment or tax advice. We cannot and do not guarantee their applicability or accuracy in regards to your individual circumstances. All examples are hypothetical and are for illustrative purposes. We encourage you to seek personalized advice from qualified professionals regarding all personal finance issues.
Monthly Price:
$9,270.04

Principal

Taxes

HOA

Principal Taxes HOA Total
Monthly $9,270.04 $1,826.25 $3.00 $11,099.29
Yearly $111,240.53 $21,915.00 $36.00 $133,191.53
Total $3,337,215.95 $657,450.00 $1,080.00 $3,995,745.95

Today's Rates

30 Year

6.68%

20 Year

6.59%

15 Year

6.04%

Never Miss a Property

Be the first to know when a property hits the market.

Current Listings

Last 30 Days
N/A
Sep 2026

Average Price

All Price Ranges
N/A
Sep 2026

Average Days on Market

All Price Ranges
N/A
Sep 2026
Market insight data is pulled from the same city as the listing being viewed (Union City, NJ).

The schools listed are within a 2-mile radius of the property; however, attendance is not guaranteed. Please contact the local school district to confirm zoning and enrollment options.

Information provided by Hudson County Multiple Listing Service, and is deemed reliable but not guaranteed accurate.

IDX service by Blueroof 360

Data last updated: 2026-09-05T15:25:16.100Z

© 2026 Hudson County Multiple Listing Service