Brick Duplex with Detached
For Sale
$1,199,000
1031 80th Street, Brooklyn, NY 11228
Residential, Duplex, Brooklyn, NY
Property Size1,232 SF
Lot Size0.04 Acres
Price / SF$973.21
Days on Market26
Property Features for 1031 80th Street
General Information
Property type
Residential
Property subtype
Duplex
Zoning
R4-1
Bedrooms
3
Bathrooms
2
Full bathrooms
1
Rooms
Bedroom 2, Bathroom 2, Bedroom 1, Bedroom 3, Bathroom 1
Parking features
Garage - Detached
Patio and Porch features
Deck
Interior features
Deck, Dishwasher, Microwave, Refrigerator, Stove
Basement
Full, Finished
Subdivision
Dyker Heights
Standard status
Active
Size
1,232 SF
Lot size
0.04 Acres
Taxes and HOA fees
Tax Annual Amount
8600
Amenities
deck with pergola
hardwood floors
landscaped front yard
paved backyard
separate side entrance
Building Details
Year built
1925
Floors in Building
2
Flooring type
Hardwood, Tile
Building materials
Brick
Roof type
Flat
Architectural style
Other
Listing Agency:
RE/MAX Edge · RE/MAX International
(718) 612-3088
Listed By:
Jason Zhou · License #10301217017
(718) 612-3088
Added: Aug 1
Changed: Aug 23
Last Checked: Aug 26 at 12:06AM
MLS# 503349
Copyright © 2026 Brooklyn New York Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This 1,232-square-foot brick duplex was built in 1925 and features a two-story layout with a finished basement. The main level includes formal living and dining rooms, an eat-in kitchen, and access to a rear deck with pergola. Three bedrooms and a full bathroom are located upstairs, while the basement adds recreation space, a three-quarter bathroom, and a separate side entrance. Hardwood and tile flooring, a dishwasher, microwave, refrigerator, and stove are included. A gas boiler and hot water heater have been updated, and the property also offers a large paved backyard and landscaped front yard.
A 9-foot shared driveway leads to a detached two-car garage. The property is zoned R4-1 and located in Brooklyn, near shopping, restaurants, schools, parks, and public transportation.
A 9-foot shared driveway leads to a detached two-car garage. The property is zoned R4-1 and located in Brooklyn, near shopping, restaurants, schools, parks, and public transportation.
Key Highlights
- 1,232 SF brick duplex on a 0.0429‑acre lot
- Detached two‑car garage reached by a 9‑foot shared driveway
- Finished basement with separate side entrance, recreation space, and 3/4 bathroom
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$43,147
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
3.60%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$862,940
$862.9K
Cap Rate 7%
$616,386
$616.4K
Cap Rate 9%
$479,411
$479.4K
Market Conditions
NOI Build-Up for 1,232 SF
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.
Gross rent
$62.8K $51.00/SF
− Vacancy
−$1.2K −$0.97/SF
EGI
$61.6K $50.03/SF
− OpEx
−$18.5K −$15.01/SF
NOI
$43.1K $35.02/SF
Area
Brooklyn, NY
Vacancy
1.90%
Lease Rate
$51.00 /SF/Yr
Expense Ratio
30.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$862,940
Cap Rate 7%
$616,386
Cap Rate 9%
$479,411
Alternative Uses
Best Use
Multifamily LT 5
$616.4K
$539.3K – $719.1K
NOI $43,147 @ 7.0% cap · market cap 3.60%
Second Best
Apartment 5plus
$537.3K
$470.2K – $626.9K
NOI $37,612 @ 7.0% cap · market cap 3.14%
Theoretical Best
Specialty Retail
$1.02M
$892.6K – $1.19M
NOI $71,407 @ 7.0% cap · market cap 5.96%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Location Intelligence
Trade Area within ½ mile
2,986
Businesses Nearby
Explore this area
Business Placement
Demographics for 11228, NY
45,906
Population
16,336
Households
2.8
Avg Household Size
41
Median Age
37%
College-Educated
80%
High-School Grad
1.5 sq mi
ZIP Area
30,604
Density / Sq Mi
$80,737
Median Household Income
$47,062
Median Earnings
$1,828
Median Rent
$1,131,700
Median Home Value
Market
Vacancy Rate% for Multifamily in Northeast region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Duplex - Two-story brick residence with finished basement, private deck, landscaped yard, and separate garage access.
Where is this duplex located?
The property is located at 1031 80th Street Brooklyn, NY.
What is the asking price?
The asking price for this property is $1,199,000.
What are key features of this property?
This property features: 1,232 SF brick duplex on a 0.0429‑acre lot; Detached two‑car garage reached by a 9‑foot shared driveway; Finished basement with separate side entrance, recreation space, and 3/4 bathroom
