Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Woodhaven Two-Family House with Garage Title is generated by Realmo AI

    76-15 86th Avenue, Woodhaven, NY 11421

    View on Map
    Claim this Listing
    For Sale
    $925,000

    Multi-Unit (2-4) - Woodhaven, NY

    Property size:
    2,048 SF
    Price / SF:
    $451/SF
    Added:
    Nov 12, 2025
    Days on Market:
    186
    Last Refresh:
    May 17 at 12:06 am

    Property Features for 76-15 86th Avenue

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    5
    Bathrooms
    3
    Rooms
    Bathroom 1, Bathroom 2, Bathroom 3, Bedroom 1, Bedroom 2, Bedroom 3, Bedroom 4, Bedroom 5
    Parking features
    Garage
    Standard status
    Active
    Size
    2,048 SF

    Taxes and HOA fees

    Tax Annual Amount
    0

    Building Details

    Year built
    1915
    Year renovated
    1915
    Architectural style
    Other

    We can help!

    Listing Contact
    Alicia Afflick

    Listing agent Alicia Afflick

    Listing office ACG REALTY NY LLC 3237 SEYMOUR AVE, BRONX, NY

    Listing date Nov 12, 2025

    MLS# 11605191 Listing URL

    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.

    HighLights

    • Two‑family house ideal for rental income or multi‑generational living.
    • Finished basement with 3 rooms, bathroom, and kitchen.
    • Garage and shared driveway for convenient parking.
    • First floor: 2 bedrooms, 1 bathroom.
    • Second floor: 3 bedrooms, 1 bathroom.
    • Backyard for outdoor enjoyment.

    Overview

    This is a two-family, semi-detached house located in the Woodhaven neighborhood of Queens. The property is well maintained and offers the opportunity to live in one unit and rent out the other for income. The first floor features 2 bedrooms and one bathroom, while the second floor has 3 bedrooms and one bathroom. The finished basement includes 3 additional rooms, a bathroom, and a kitchen. The property also has a shared driveway, a garage, and a backyard. The property size is 2,048 square feet and the lot size is 0 acres.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $556.2K
    NOI $50,062 @ 9.00% cap · cautious / downside scenario
    Moderate
    $715.2K
    NOI $50,062 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.00M
    NOI $50,062 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Apartment 5plus

    Component $ $/SF
    Gross rent $94.6k $46.20
    − Vacancy −$3.6k −$1.76
    EGI $91.0k $44.44
    − OpEx −$41.0k −$20.00
    NOI $50.1k $24.44
    2,048 SF · lease $46.20/SF/yr · vacancy 3.80% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $715.2K
    $625.8K – $834.4K (±1% cap)
    NOI $50,062 @ 7.0% cap · market cap 5.41%
    Second Best
    Multifamily LT 5
    $484.3K
    $423.7K – $565.0K (±1% cap)
    NOI $33,898 @ 7.0% cap · market cap 3.66%
    Theoretical Best
    Office A
    $1.51M
    $1.32M – $1.76M (±1% cap)
    NOI $105,687 @ 7.0% cap · market cap 11.43%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Food Market Gym & Fitness Center Grocery & Convenience Store

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Woodhaven
    County
    Queens
    State
    New York
    Longitude
    -73.865558
    Latitude
    40.69337

    Nearby Similar for Sale

    • $799,000
      1,600 SF

      Woodhaven Two-Family Brick Home

      Two-family home in Woodhaven, Queens near transportation and amenities.
      86-61 77th Street, Woodhaven, NY 11421
      View Details
    • $1,250,000
      1,100 SF

      Woodhaven Two-Dwelling Brick Home

      Two-dwelling brick home in Woodhaven with 7 bedrooms and 5 bathrooms.
      94-32 86th Road, Woodhaven, NY 11421
      View Details
    • $929,000

      Renovated Two-Family Home, Woodhaven

      Fully renovated two-family home with separate entrance and parking.
      9108 77th Street, Woodhaven, NY 11421
      View Details
    • $925,000
      1,854 SF

      Woodhaven Multifamily Property For Sale

      Multifamily property in Woodhaven, close to transportation and shopping.
      86-29 90th Street, Woodhaven, NY 11421
      View Details
    • $799,999

      Spacious Two-Family Home in Woodhaven

      Large detached two-family home with investor potential in Woodhaven, NY.
      8056 87th Avenue, Woodhaven, NY 11421
      View Details
    • $1,478,888
      3,911 SF

      Woodhaven Mixed-Use Building For Sale

      Mixed-use building with store and two apartments in Woodhaven.
      8711 JAMAICA AVE, Woodhaven, NY 11421
      View Details
    • $980,000

      Charming Woodhaven Brick Townhouse

      Spacious multi-unit property with great potential in prime location.
      8713 Eldert Lane, Woodhaven, NY 11421
      View Details
    • $875,000

      Woodhaven Two-Dwelling Brick Property

      Move-in ready two-dwelling brick property in Woodhaven, Queens.
      76-18 85th Road, Woodhaven, NY 11421
      View Details
    • $910,000

      Colonial Style Home in Woodhaven

      Two-family colonial home with garage in Woodhaven, Queens.
      91-03 95th Street, Woodhaven, NY 11421
      View Details
    • $875,000

      Woodhaven Two-Family Investment Opportunity

      Two-family property in prime Woodhaven location, ideal for investors.
      8848 77th Street, Woodhaven, NY 11421
      View Details
    • $1,499,900

      Victorian Multi-Family in Woodhaven, NY

      Charming Victorian with modern updates, near Forest Park.
      94-25 85th Road, Woodhaven, NY 11421
      View Details
    • $1,450,000

      Renovated Multifamily Property in Woodhaven

      Turnkey 4-unit multifamily property in Woodhaven, Queens.
      9113 77TH Street, Woodhaven, NY 11421
      View Details

    FAQs

    What type of property is this?
    Duplex - Two-family house in Woodhaven with rental income potential.
    Where is this duplex located?
    The property is located at 76-15 86th Avenue Woodhaven, NY.
    What is the asking price?
    The asking price for this property is $925,000.
    What are key features of this property?
    This property features: Two‑family house ideal for rental income or multi‑generational living.; Finished basement with 3 rooms, bathroom, and kitchen.; Garage and shared driveway for convenient parking.
    (315) 395-5435
    We can help!
    Listing Contact
    Alicia Afflick
    Learn More
    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.
    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
    76-15 86th Avenue, Woodhaven, NY 11421
    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!