Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Strathmore Duplex with Rental Income Title is generated by Realmo AI

    117-19 TWIN HILLS DR, Syracuse, NY 13207

    View on Map
    Claim this Listing
    For Sale
    $275,000

    Duplex in Strathmore area with separate utilities and rental income.

    Type:Multi-Family
    Property size:
    2,304 SF
    Price / SF:
    $119/SF
    Added:
    Apr 16, 2026
    Days on Market:
    50
    Last Refresh:
    May 31 at 10:53 pm

    Property Features for 117-19 TWIN HILLS DR

    General Information

    Standard status
    Active
    Size
    2,304 SF
    Property subtype
    Multi-Family

    Building Details

    Year Built
    1925

    We can help!

    Listing Contact
    Susan Li
    Susan Li

    Listing agent Susan Li License #30LI0956504

    Listing office Coldwell Banker Prime Prop,Inc

    Listing date Apr 16, 2026

    Source Xome

    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 Coldwell Banker Prime Prop,Inc

    HighLights

    • Duplex generating $2850/month rental income with almost 10% cash on cash return
    • Two units, each featuring 2 bedrooms and 1 full bath, with separate utilities
    • New appliances in each unit
    • 2‑car garage and paved driveway
    • Hardwood floors throughout the first‑floor unit
    • Fairly new furnaces and hot water heaters in good working condition

    Overview

    This duplex is located in the Strathmore area and features two units, each with 2 bedrooms and 1 full bathroom. Each unit has separate utilities and washer & dryer hookups. The first floor unit includes an enclosed porch and hardwood floors throughout. New appliances are installed in each unit. The furnaces and hot water heaters are fairly new and in good working condition. The upstairs unit has been freshly painted. A 2-car garage is included. The property generates $2850 per month in rental income.

    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 $37.3k $16.20
    − Vacancy −$2.3k −$1.00
    EGI $35.0k $15.20
    − OpEx −$10.5k −$4.56
    NOI $24.5k $10.64
    2,304 SF · lease $16.20/SF/yr · vacancy 6.17% · expense 30.00%

    Alternative Uses

    Best Use
    Multifamily LT 5
    $350.2K
    $306.4K – $408.6K (±1% cap)
    NOI $24,515 @ 7.0% cap · market cap 8.91%
    Second Best
    Apartment 5plus
    $310.8K
    $271.9K – $362.6K (±1% cap)
    NOI $21,754 @ 7.0% cap · market cap 7.91%
    Theoretical Best
    Office A
    $400.4K
    $350.4K – $467.1K (±1% cap)
    NOI $28,028 @ 7.0% cap · market cap 10.19%
    Zoning and permitted uses should be independently verified with local authorities.
    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
    Syracuse
    County
    Onondaga
    State
    New York
    Longitude
    -76.1740626
    Latitude
    43.0258457

    Nearby Similar for Sale

    • $550,000
      4,424 SF

      Restaurant Opportunity on State Fair

      Freestanding restaurant building with high visibility and ample parking.
      779 State Fair Boulevard, Syracuse, NY 13209
      View Details
    • $400,000
      2,244 SF

      North Syracuse Medical Office Building

      Well-maintained medical office in a high-growth area.
      105 N Main Street, Syracuse, NY 13212
      View Details
    • $379,000
      4,408 SF

      Versatile Commercial/Industrial Building, Syracuse

      4,408 sq ft commercial/industrial building in a busy area.
      6730 Townline Road, Syracuse, NY 13211
      View Details
    • $240,000
      2,534 SF

      Victorian Three-Family Investment Property

      Charming Victorian triplex with income potential in Syracuse, NY.
      615 Park Avenue, Syracuse, NY 13204
      View Details
    • $349,000
      1,917 SF

      Two-Unit Residential Income Property

      Two up-and-down apartments with separate utilities and off-street parking, plus a finished third floor for added living space.
      825 Sumner Avenue #27, Syracuse, NY 13210
      View Details
    • $2,650,000
      36,536 SF

      Leased Retail Plaza Investment Opportunity

      Fully leased six-unit retail plaza in Syracuse, New York.
      500 Butternut Street, Syracuse, NY 13208
      View Details
    • $382,500
      6,648 SF

      Updated Five-Unit Multifamily Property

      Spacious, updated 5-unit property with income potential in Syracuse, NY.
      600 Pond Street, Syracuse, NY 13208
      View Details
    • $425,000
      6,755 SF

      610 Oak St, Syracuse

      Historic firehouse converted to office space near downtown Syracuse.
      610 Oak St, Syracuse, NY 13203
      View Details
    • $382,500
      5,334 SF

      Victorian Multifamily Property in Syracuse

      Fully rented, 5-unit Victorian with garages and separate utilities.
      802 Turtle Street, Syracuse, NY 13208
      View Details
    • $245,000
      4,308 SF

      Syracuse Triplex Investment Opportunity

      Well-maintained three-unit property near Strathmore area with stable income.
      201 Onondaga Avenue, Syracuse, NY 13207
      View Details
    • $245,000
      2,880 SF

      Syracuse Multifamily Investment Opportunity

      Two residential buildings with strong rental income and value-add potential.
      200 Markland Avenue, Syracuse, NY 13207
      View Details
    • $220,000
      1,636 SF

      Syracuse Two-Family Investment Opportunity

      Well-maintained two-family property with detached garage and ample parking.
      905 Cogswell Avenue, Syracuse, NY 13209
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex in Strathmore area with separate utilities and rental income.
    Where is this duplex located?
    The property is located at 117-19 TWIN HILLS DR Syracuse, NY.
    What is the asking price?
    The asking price for this property is $275,000.
    What are key features of this property?
    This property features: Duplex generating $2850/month rental income with almost 10% cash on cash return; Two units, each featuring 2 bedrooms and 1 full bath, with separate utilities; New appliances in each unit
    (315) 446-2910
    We can help!
    Listing Contact
    Susan Li
    Susan Li
    Real Estate License ID: 30LI0956504
    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
    117-19 TWIN HILLS DR, SYRACUSE, NY 13207
    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!