Courtesy of: Galen Faurot-Pigeon, NB ELITE REALTY LLC, galen@aluxuryrentals.com
Courtesy of: Galen Faurot-Pigeon, NB ELITE REALTY LLC, galen@aluxuryrentals.com
$475,000
|
9 bed
|
|
3.00 Bath (3 Full)
|
|
Lot: 0.18 Acres
|
|
Other
|
$475,000
539 Congress St 539 Congress Street is a fully leased, by-the-bedroom student rental on The Hill in Troy, a 2-minute walk to RPI Campus Commons. All nine furnished bedrooms are leased for the 2026-27 academic year at $5, 690/month ($68, 280/year) across nine individual leases, meaning day-one cash flow. At the $475, 000 ask, the property trades at a 10.0% in-place cap rate ($52, 778 per bed), a 7.0x GRM, and a 1.76x DSCR at 75% leverage with a 15.4% cash-on-cash return. The building itself is a beautiful brick building with 3 units - one 1-bedroom, and two 4-bedroom units. The units have hardwood floors, come fully furnished, and the common space in the backyard is a great amenity. Listing agent has an ownership interest. Buyer is encouraged to perform their own inspections.
Courtesy of: Galen Faurot-Pigeon, NB ELITE REALTY LLC, galen@aluxuryrentals.com
Copyright © 2026 My State MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.