117-119 Odell Street Schenectady, NY 12304
Remodeled side-by-side duplex with separate utilities and ample storage.
Property Features for 117-119 Odell Street
General Information
- Standard status
- Active
- Size
- 2,074 SF
- Property subtype
- Multi Family / Duplex
Building Details
- Year Built
- 1880
Listing office Realty One Group Key (518) 688-6101
Listing date Jan 6, 2026
Source Compass
Displayed information is deemed reliable but is not guaranteed and should be independently verified.
All listing content including descriptions, pricing, images are the copyrighted material of Realty One Group Key
Investment Insights
Based on property information with market context.
Key Highlights
- Remodeled duplex in a central Schenectady location
- Separate utilities for each unit
- Fenced backyard for privacy
Local Financial Insights For Multifamily LT 5
Simulate Cap Rate and NOI
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.
| Component | $ | $/SF |
|---|---|---|
| Gross rent | $36.1k | $17.40 |
| − Vacancy | −$2.3k | −$1.13 |
| EGI | $33.7k | $16.27 |
| − OpEx | −$10.1k | −$4.88 |
| NOI | $23.6k | $11.39 |
