Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Two-Unit Property in Little Falls Title is generated by Realmo AI

    82 W Monroe Street, Little Falls, NY 13365

    View on Map
    Claim this Listing
    For Sale
    $124,900

    MULTI_FAMILY - Little Falls, NY

    Property size:
    1,526 SF
    Lot size:
    0.10 Acres
    Price / SF:
    $81/SF
    Added:
    Feb 3, 2026
    Days on Market:
    108
    Last Refresh:
    May 22 at 10:06 pm

    Property Features for 82 W Monroe Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    3
    Bathrooms
    2
    Rooms
    Bedroom 3, Bedroom 2, Bathroom 1, Bedroom 1, Bathroom 2, Basement
    Parking features
    On Street
    Patio and Porch features
    Porch
    Appliances
    ElectricWaterHeater
    Standard status
    Active
    APN
    210900-114-060-0004-017-000-0000
    Size
    1,526 SF
    Lot size
    0.10 Acres

    Taxes and HOA fees

    Tax Annual Amount
    2754

    Utilities

    Heating system
    Natural Gas, Forced Air
    Water source
    Public

    Building Details

    Year built
    1889
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Varies, Vinyl, Hardwood
    Building materials
    VinylSiding
    Roof type
    Asphalt

    We can help!

    Listing Contact
    Brandon Mosher
    Brandon Mosher

    Listing agent Brandon Mosher License #10301224028

    Listing office River Hills Properties LLC Lf 525 Albany St., barneveld, NY

    Listing date Feb 3, 2026

    MLS# S1660873 Listing URL

    Copyright © 2026 New York State Alliance of MLSs, LLC. 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‑unit property offering income potential or mortgage assistance.
    • Prime location near downtown shops, restaurants, schools, and major routes.
    • Bright, airy interiors with classic hardwood flooring and large windows.
    • Separate living spaces and kitchens in each unit for privacy and functionality.
    • Covered front porch adding curb appeal.
    • Full basement provides excellent storage and utility space.

    Overview

    Located in Little Falls, this two-unit property at 82 West Monroe Street offers character, flexibility, and income potential. The property is suitable for investors seeking a portfolio addition or buyers looking to occupy one unit while renting out the other. Both units feature bright interiors, generous room sizes, and classic hardwood flooring. Large windows provide ample sunlight, creating warm and welcoming living spaces. Each apartment includes its own kitchen, functional layout, and private living areas. A covered front porch enhances curb appeal and provides a welcoming space to relax. The full basement offers storage and utility space, and the manageable 0.1001-acre lot simplifies maintenance. The property's location provides convenient access to downtown shops, restaurants, schools, and major routes. The property size is 1526 square feet. This multi-family property offers value, versatility, and classic appeal.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $123.4K
    NOI $11,107 @ 9.00% cap · cautious / downside scenario
    Moderate
    $158.7K
    NOI $11,107 @ 7.00% cap · market / base-case scenario
    Aggressive
    $222.1K
    NOI $11,107 @ 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 $22.0k $14.40
    − Vacancy −$1.8k −$1.17
    EGI $20.2k $13.23
    − OpEx −$9.1k −$5.96
    NOI $11.1k $7.28
    1,526 SF · lease $14.40/SF/yr · vacancy 8.10% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $158.7K
    $138.8K – $185.1K (±1% cap)
    NOI $11,107 @ 7.0% cap · market cap 8.89%
    Second Best
    Multifamily LT 5
    $155.7K
    $136.3K – $181.7K (±1% cap)
    NOI $10,902 @ 7.0% cap · market cap 8.73%
    Theoretical Best
    Office A
    $454.2K
    $397.4K – $529.9K (±1% cap)
    NOI $31,795 @ 7.0% cap · market cap 25.46%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Daycare Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Little Falls
    County
    Herkimer
    State
    New York
    Longitude
    -74.864453
    Latitude
    43.04621

    Nearby Similar for Sale

    • $190,000
      8,104 SF

      Barn-Style Commercial Structure on 5 Acres

      Unique commercial property with barn, acreage, and roadside visibility.
      6262 State Route 5, Little Falls, NY 13365
      View Details
    • $190,000
      8,104 SF

      Barn-Style Commercial Structure on 5 Acres

      Unique commercial property with barn, acreage, and roadside presence.
      6262 State Route 5, Little Falls, NY 13365
      View Details
    • $279,900
      6,148 SF

      Established Restaurant with Scenic Views

      Long-standing restaurant property with living quarters and expansion potential.
      3622 State Route 167, Little Falls, NY 13365
      View Details
    • $499,900
      16,960 SF

      French Gothic Castle in Little Falls

      Unique 16,960 sqft French Gothic castle suitable for various purposes.
      5 & 9 Prospect Street, Little Falls, NY 13365
      View Details
    • $275,000

      Little Falls Commercial Building on 21 Acres

      Former auto sales facility on 21 acres with Route 5 frontage.
      6537 State Rte 5, Little Falls, NY 13365
      View Details
    • $499,900
      16,960 SF

      French Gothic Castle Opportunity

      Unique mixed-use property with potential for residential and commercial ventures.
      5 & 9 Prospect Street, Little Falls, NY 13365
      View Details
    • $139,500
      2,167 SF

      Two-Family Home with Garage

      Two-family home featuring updates, yard, and a three-stall garage.
      50 Hancock Street, Little Falls, NY 13365
      View Details
    • $275,000
      46,756 SF

      Redevelopment Opportunity on Main Street

      Mixed-use redevelopment opportunity in Little Falls, New York.
      2-8 W Main Street, Little Falls, NY 13365
      View Details
    • $125,000
      1,012 SF

      Commercial Space in Little Falls

      Corner commercial space with high traffic count in Little Falls.
      538 E Main st, Little Falls, NY 13365
      View Details
    • $125,000
      3,916 SF

      Little Falls Multifamily Investment Opportunity

      Three-unit multifamily property in Little Falls with strong rental potential.
      32-34 Flint Avenue, Little Falls, NY 13365
      View Details
    • $39,000
      2,808 SF

      Spacious Duplex with Rehab Potential

      2800 sq ft duplex with 6 bedrooms needs rehab.
      2-4 Marco Terrace, Little Falls, NY 13365
      View Details
    • $125,000

      Multifamily Property in Little Falls

      Three-unit multifamily property with strong rental potential in Little Falls.
      32-34 Flint Ave, Little Falls, NY 13365
      View Details

    FAQs

    What type of property is this?
    Duplex - Two-unit property with income potential in a prime location.
    Where is this duplex located?
    The property is located at 82 W Monroe Street Little Falls, NY.
    What is the asking price?
    The asking price for this property is $124,900.
    What are key features of this property?
    This property features: Two‑unit property offering income potential or mortgage assistance.; Prime location near downtown shops, restaurants, schools, and major routes.; Bright, airy interiors with classic hardwood flooring and large windows.
    (315) 868-4596
    We can help!
    Listing Contact
    Brandon Mosher
    Brandon Mosher
    Real Estate License ID: 10301224028
    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
    82 W Monroe Street, Little Falls, NY 13365
    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!