Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Endicott Multifamily Investment Opportunity Title is generated by Realmo AI

    204 Prospect St, Endicott, NY 13760

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $285,000

    Two duplexes on one lot in Endicott, New York.

    Type:Multifamily
    Property size:
    2,360 SF
    Price / SF:
    $120/SF
    Added:
    Nov 21, 2025
    Days on Market:
    177
    Last Refresh:
    Apr 6 at 12:12 am

    Property Features for 204 Prospect St

    General Information

    Standard status
    Active
    Size
    2,360 SF
    Property subtype
    Multifamily

    Building Details

    Year Built
    1900

    We can help!

    Listing Contact
    Lisberto Calvo

    Listing agent Lisberto Calvo

    Listing office

    Listing date Nov 21, 2025

    Source Svn

    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 Lisberto Calvo

    HighLights

    • Excellent investment opportunity with two duplexes (4 units) on one lot.
    • Income‑generating property with two units currently rented for a total of $2,055/month.
    • Two recently renovated units ready for immediate rental income (estimated $2,025/month potential).
    • Brand new roof installed on the front building (1/21/2025).
    • Separate utilities for all units.
    • Includes a 2‑car garage and ample tenant parking.

    Overview

    This property features two duplexes situated on a single lot, presenting a potential investment opportunity. The property comprises four units in total. Currently, two of the units are occupied. A renovated 2-bedroom unit is rented for $1,150 per month, while another 2-bedroom unit is rented for $905 per month. The remaining two units are vacant. One of the vacant units is a renovated 2-bedroom unit with an estimated rental income of $1,150 per month. The other vacant unit is a 1-bedroom unit located in the rear building, with an estimated rental income of $875 per month. Recent renovations have been completed on the vacant units and the unit renting for $1,150. A new roof was installed on the front building on 01/21/2025. The property includes a 2-car garage and tenant parking. Each unit has separate utilities. The property is located in Endicott, providing convenient access to restaurants and shops. Municipal electric services are available.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $234.3K
    NOI $21,088 @ 9.00% cap · cautious / downside scenario
    Moderate
    $301.3K
    NOI $21,088 @ 7.00% cap · market / base-case scenario
    Aggressive
    $421.8K
    NOI $21,088 @ 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 Multifamily LT 5

    Component $ $/SF
    Gross rent $32.6k $13.80
    − Vacancy −$2.4k −$1.04
    EGI $30.1k $12.77
    − OpEx −$9.0k −$3.83
    NOI $21.1k $8.94
    2,360 SF · lease $13.80/SF/yr · vacancy 7.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $301.3K
    $263.6K – $351.5K (±1% cap)
    NOI $21,088 @ 7.0% cap · market cap 7.40%
    Second Best
    Apartment 5plus
    $280.9K
    $245.8K – $327.7K (±1% cap)
    NOI $19,661 @ 7.0% cap · market cap 6.90%
    Theoretical Best
    Office A
    $585.5K
    $512.3K – $683.1K (±1% cap)
    NOI $40,985 @ 7.0% cap · market cap 14.38%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Affordable Electrical Service Electrical Service

    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
    Endicott
    County
    Broome
    State
    New York
    Longitude
    -76.0678
    Latitude
    42.0935

    Nearby Similar for Sale

    • $207,400
      2,994 SF

      Endicott Multifamily Investment Opportunity

      Two-unit property on 2.1 acres with long-term tenants.
      1136 Taft Avenue, Endicott, NY 13760
      View Details
    • $265,000
      3,663 SF

      Fully Rented Investment Property

      Well-maintained 4-family property with separate utilities and recent upgrades.
      312 Roosevelt Avenue, ENDICOTT, NY 13760
      View Details
    • $275,000
      11,616 SF

      Endicott Multifamily Investment Opportunity

      Seven-unit building with renovation and income potential in Endicott, NY.
      24 Lincoln Avenue, ENDICOTT, NY 13760
      View Details
    • $155,000
      1,252 SF

      Income-Producing Two-Family Corner Lot

      Two-family property on a corner lot in Endicott, NY.
      111 S Page Avenue, ENDICOTT, NY 13760
      View Details
    • $299,000
      2,184 SF

      Endicott Duplex on Corner Lot

      Duplex on corner lot near amenities, fully occupied until 2026.
      1701 Watson Boulevard, ENDICOTT, NY 13760
      View Details
    • $379,000
      800 SF

      Prime Retail Space Near Huron Campus

      Retail space near Huron Campus with high foot traffic.
      100 Garfield Ave, Endicott, NY
      View Details
    • $159,900
      1,728 SF

      Endicott Two-Family Investment Opportunity

      Two-family property in Endicott with rental history and separate utilities.
      326 Oak Hill Avenue, ENDICOTT, NY 13760
      View Details
    • $250,000
      6,240 SF

      Established Auto Parts Store

      Auto parts store with parking, showroom, and warehouse space.
      307-311 Harrison Avenue, Endicott, NY 13760
      View Details
    • $275,000
      11,616 SF

      Endicott Multifamily Investment Opportunity

      Seven-unit building with renovation and income potential in Endicott, NY.
      24 Lincoln Avenue, ENDICOTT, NY 13760
      View Details
    • $2,500,000
      41,000 SF

      Endicott Office Building For Sale

      41,000 SF office building with amenities and ample parking.
      111 Grant Avenue, Endicott, NY, 13760
      View Details
    • $225,000
      2,150 SF

      Renovated Multi-Family Home, Endicott, NY

      Recently renovated two-family home in Union-Endicott school district.
      1908 MONROE ST, Endicott, NY 13760
      View Details
    • $339,000
      4,086 SF

      Renovated Multifamily Investment Opportunity

      Stabilized five-unit property in Endicott's growing market.
      105 Madison Ave, Endicott, NY 13760
      View Details

    FAQs

    What type of property is this?
    Quadplex - Two duplexes on one lot in Endicott, New York.
    Where is this quadplex located?
    The property is located at 204 Prospect St Endicott, NY.
    What is the asking price?
    The asking price for this property is $285,000.
    What are key features of this property?
    This property features: Excellent investment opportunity with two duplexes (4 units) on one lot.; Income‑generating property with two units currently rented for a total of $2,055/month.; Two recently renovated units ready for immediate rental income (estimated $2,025/month potential).
    (607) 725-2246
    We can help!
    Listing Contact
    Lisberto Calvo
    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
    204 Prospect St, Endicott, NY 13760
    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!