Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings

    Roosa Gap Road Wurtsboro, NY 12790

    View on Map
    Pending
    $1,200,000

    LAND - Wurtsboro, NY

    Lot size:
    416.00 Acres
    Added:
    Apr 3, 2024
    Days on Market:
    729
    Last Refresh:
    Apr 1 at 3:06 am

    Property Features for Roosa Gap Road

    General Information

    Property type
    Land
    Property subtype
    Other
    Standard status
    Pending
    APN
    4089-009-A-0002-028-000
    Lot size
    416.00 Acres

    Taxes and HOA fees

    TaxYear
    2022
    TaxAnnualAmount
    3000

    Utilities

    Utilities
    Electricity Available

    We can help!

    Listing Contact
    Richard Greco

    Listing agent Richard Greco

    Listing office Richard Greco Real Estate 2157 Tomlinson Avenue, New Rochelle, NY

    Listing date Apr 3, 2024

    MLS# H6298841

    Copyright © 2026 OneKey MLS. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Wurtsboro Land: Recreational Wonderland

    This property, located in Wurtsboro, NY, offers an estimated 416 acres of wooded land. The site presents an opportunity for creating a private recreational area, hunting camp, or club. The land's features include rolling hills and potential for timber sales. Originally owned by the RTC, the property comes with previously approved designated tax lots. The owner will consider financing with 50% down and may consider subdivision. Buyers should verify the area, survey, and title report. The property is being offered at $3,847 per acre.
    Location Intelligence

    Current Use by Public Records

    Recreation land

    Map

    City
    Wurtsboro
    County
    Sullivan
    State
    New York
    Longitude
    -74.5221
    Latitude
    41.5948

    Nearby Similar for Sale

    • $349,900

      Wurtsboro Village Retail Opportunity

      Retail/office space in walkable village with additional storage building.
      77 Sullivan Street, Wurtsboro, NY 12790
      View Details
    • $499,900
      2,015 SF

      Wurtsboro Duplex on Large Lot

      Spacious 3BR duplex with modern updates and ample parking.
      210 Mt. Prosper, Wurtsboro, NY 12790
      View Details
    • $125,000

      32-Acre Hunting and Recreation Land

      32-acre hunting property with diverse landscape and water features.
      Wp00 State Route 209, Mamakating, NY 12790
      View Details
    • $449,000

      Three Detached Homes on Deed

      Three single detached homes on a single deed in Wurtsboro.
      1116 Wurtsboro Mountain Road, Wurtsboro, NY 12790
      View Details
    • $82,000

      Land Parcel in Wurtsboro, NY

      5+ acre parcel, perfect for building a new home.
      Budd Road, Wurtsboro, NY 12790
      View Details
    • $100,000

      Land in Wolf Lake Community

      Land with access to recreational area and lake.
      169 Canal Road, Wurtsboro, NY 12790
      View Details
    • $1,590,000

      Wurtsboro Land Investment Opportunity

      Two parcels of land in Wurtsboro, NY with development potential.
      2 parcels State Route 209, Kingston Ave, Wurtsboro, NY 12790
      View Details
    • $84,900

      Wurtsboro Land on Route 209

      4.73 acres of commercial land with extensive frontage.
      State Route 209, Wurtsboro, NY 12790
      View Details
    • $99,000

      Land Near Yankee Lake

      4.97 acres of land in Wurtsboro, NY near Yankee Lake.
      9 Florio Earl Road, Wurtsboro, NY 12790
      View Details
    • $990,000

      Wurtsboro Vacant Land Opportunity

      Developable land next to elementary school and historic park.
      52 Pennsylvania Ave. South Road, Wurtsboro, NY 12790
      View Details

    FAQs

    What type of property is this?
    Recreation land - 416 acres of wooded land, ideal for recreation.
    Where is this recreation land located?
    The property is located at Roosa Gap Road Wurtsboro, NY.
    What is the asking price?
    The asking price for this property is $1,200,000.
    What are key features of this property?
    This property features: 416 Acres of Wooded Land; Owner Financing Available with 50% Down; Development Site with Previously Approved Designated Tax Lots
    (718) 518-8588
    We can help!
    Listing Contact
    Richard Greco
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!