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

    30-26 35th Street, Queens, NY 11103

    View on Map
    Claim this Listing
    For Sale
    $4,400,000

    22-unit building near N and W train lines, fully occupied.

    Type:Multi Family
    Property size:
    12,700 SF
    Price / SF:
    $346/SF
    Added:
    Dec 16, 2022
    Days on Market:
    1265
    Last Refresh:
    Mar 13 at 6:27 pm

    Property Features for 30-26 35th Street

    General Information

    Standard status
    Active
    Size
    12,700 SF
    Property subtype
    Multi Family

    Building Details

    Year Built
    1927

    We can help!

    Listing Contact
    Alina Yukhtman

    Listing agent Alina Yukhtman

    Listing office Prime Realty

    Listing date Dec 16, 2022

    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 Prime Realty

    HighLights

    • Excellent income‑producing property with a 6% Cap Rate.
    • Fully occupied 22‑unit building.
    • Prime location in the heart of Astoria.
    • Two blocks from the N and W train lines.
    • Building constructed of brick and block.
    • Double pane windows throughout.

    Overview

    This is a 22-unit multifamily building located in Astoria. The property is situated two blocks from the N and W train lines. The building is fully occupied and offers an income-producing opportunity with a 6% capitalization rate. The property size is 12,700 square feet.

    Local Financial Insights For Apartment 5plus

    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 $586.7k $46.20
    − Vacancy −$22.3k −$1.76
    EGI $564.4k $44.44
    − OpEx −$254.0k −$20.00
    NOI $310.4k $24.44
    12,700 SF · lease $46.20/SF/yr · vacancy 3.80% · expense 45.00%

    Alternative Uses

    Best Use
    Apartment 5plus
    $4.43M
    $3.88M – $5.17M (±1% cap)
    NOI $310,444 @ 7.0% cap · market cap 7.06%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Office A
    $9.36M
    $8.19M – $10.92M (±1% cap)
    NOI $655,381 @ 7.0% cap · market cap 14.90%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Dental Office Hair Salon Nail Salon Food Market Grocery & Convenience Store Gym & Fitness Center

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Queens
    County
    Queens
    State
    New York
    Longitude
    -73.905244
    Latitude
    40.77818

    Nearby Similar for Sale

    • $999,000
      2,880 SF

      Spacious Two-Family Home in Queens

      Semi-detached two-family home with income potential and convenient location.
      10-37 BAY 31ST Street, Queens, NY 11691
      View Details
    • $1,449,999
      2,631 SF

      Spacious Multifamily Home with Pool

      Multifamily home in Queens with pool and ample parking.
      125-11 7th Avenue, Queens, NY 11356
      View Details
    • $2,480,000
      4,097 SF

      Detached Two-Family Home, Queens

      Modernized two-family home in College Point, Queens, with rental potential.
      1124 128th Street, Queens, NY 11356
      View Details
    • $38,000
      700 SF

      Turnkey Bakery Business in Queens

      Bakery business for sale in high-traffic College Point location.
      20-15 College Point Boulevard, Queens, NY 11356
      View Details
    • $1,250,000
      2,178 SF

      Queens Two-Family Home Value-Add Opportunity

      Two-family home on a 48' x 100' lot.
      23-40 124th Street, Queens, NY 11356
      View Details
    • $900,000
      2,206 SF

      Renovated Triplex in Queens, NY

      Newly renovated triplex with versatile living spaces in Queens.
      341 Beach 67th Street, Queens, NY 11692
      View Details
    • $1,170,000
      3,000 SF

      Mixed-Use Income Property with Parking

      Mixed-use building with residential units, retail space, and parking.
      198-03 Hollis Ave, Queens, NY 11412
      View Details
    • $15,000,000
      21,445 SF

      NYU Medical Investment Opportunity

      Fully leased medical office building in Queens, NY.
      228-02 Merrick Boulevard, Queens, NY 11413
      View Details
    • $1,500,000
      1,440 SF

      Queens Village Multifamily Investment Property

      Fully rented, renovated four-family house in Queens Village.
      99-02 212th Street, Queens, NY 11429
      View Details
    • $1,788,000
      2,650 SF

      Desirable Jackson Heights Multi-Family Home

      Well-maintained triplex in Jackson Heights with tenant or vacant options.
      77-16 25th Avenue, Queens, NY 11370
      View Details
    • $5,500,000
      5,190 SF

      Mixed-Use Building Near Waterfront

      Mixed-use building with retail, studio, and residential units.
      5-46 50th Avenue, Queens, NY 11101
      View Details
    • $1,500,000
      1,210 SF

      Renovated Two-Family Home in Queens

      Semi-attached, renovated two-family home with parking and finished basement.
      140-14 Charles Lane, Queens, NY 11413
      View Details

    FAQs

    What type of property is this?
    Apartment building - 22-unit building near N and W train lines, fully occupied.
    Where is this apartment building located?
    The property is located at 30-26 35th Street Queens, NY.
    What is the asking price?
    The asking price for this property is $4,400,000.
    What are key features of this property?
    This property features: Excellent income‑producing property with a 6% Cap Rate.; Fully occupied 22‑unit building.; Prime location in the heart of Astoria.
    (718) 229-2922
    We can help!
    Listing Contact
    Alina Yukhtman
    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
    30-26 35th Street, Queens, NY 11103
    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!