Mixed-Use Property Near NYC
For Sale
$1,400,000
20-28 Chestnut St, Suffern, NY 10901
Mixed-use property with apartments, retail, and parking near NYC train.
Property Size7,931 SF
Lot Size0.22 Acres
Days on Market150
Property Features for 20-28 Chestnut St
General Information
Standard status
Active
Size
7,931 SF
Lot size
0.22 Acres
Property subtype
Commercial
Taxes and HOA fees
Annual Taxes
$22,171
Building Details
Building Size
7,931 SF
Listing Agency:
Delaney Realty
(845) 357-2141
Listed By:
Patricia A Delaney
Source:
Elliman
Added: Mar 24
Changed: Aug 9
Last Checked: Aug 19 at 10:26AM
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 Delaney Realty
Investment Insights
Based on property information with market context.
This mixed-use property features four residential apartments, including three one-bedroom, one-bath units and one two-bedroom, one-bath unit. Additionally, the property includes five retail storefronts and a private parking lot with eight spaces. The commercial units are separately metered for gas, electric, and water, while the residential units are metered for gas and electric. The property has a relatively new roof and is described as being in immaculate condition both inside and out. There is potential for expansion up to four stories and further development. The property must be sold in conjunction with 33 Park Ave and 47-55 Lafayette Ave due to the shared private parking lot. It is located steps away from a train to New York City.
Key Highlights
- Prime location: Steps away from train to NYC.
- Income‑generating property: Features 4 residential apartments and 5 retail storefronts.
- Separate metering: Commercial units separately metered for gas, electric, and water; residential units metered for gas and electric.
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
$111,689
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
7.98%
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%
$2,233,780
$2.2M
Cap Rate 7%
$1,595,557
$1.6M
Cap Rate 9%
$1,240,989
$1.2M
Market Conditions
NOI Build-Up for 7,931 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
$166.6K $21.00/SF
− Vacancy
−$7.0K −$0.88/SF
EGI
$159.6K $20.12/SF
− OpEx
−$47.9K −$6.04/SF
NOI
$111.7K $14.08/SF
Area
Rockland County, NY
Vacancy
4.20%
Lease Rate
$21.00 /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%
$2,233,780
Cap Rate 7%
$1,595,557
Cap Rate 9%
$1,240,989
Alternative Uses
Best Use
Apartment 5plus
$1.86M
$1.62M – $2.17M
NOI $129,974 @ 7.0% cap · market cap 9.28%
Second Best
Retail
$1.60M
$1.40M – $1.86M
NOI $111,689 @ 7.0% cap · market cap 7.98%
Theoretical Best
Specialty Retail
$5.24M
$4.59M – $6.12M
NOI $367,067 @ 7.0% cap · market cap 26.22%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Current Use
Location Intelligence
Trade Area within ½ mile
770
Businesses Nearby
Explore this area
Business Placement
Demographics for 10901, NY
25,145
Population
9,674
Households
2.6
Avg Household Size
42
Median Age
48%
College-Educated
90%
High-School Grad
23.5 sq mi
ZIP Area
1,070
Density / Sq Mi
$114,651
Median Household Income
$59,561
Median Earnings
$1,746
Median Rent
$490,700
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?
Mixed-use property - Mixed-use property with apartments, retail, and parking near NYC train.
Where is this mixed-use property located?
The property is located at 20-28 Chestnut St Suffern, NY.
What is the asking price?
The asking price for this property is $1,400,000.
What are key features of this property?
This property features: Prime location: Steps away from train to NYC.; Income‑generating property: Features 4 residential apartments and 5 retail storefronts.; Separate metering: Commercial units separately metered for gas, electric, and water; residential units metered for gas and electric.
