77 Sullivan St Wurtsboro, NY 12790
Prime commercial property in Wurtsboro's walkable village center.
Property Features for 77 Sullivan St
General Information
- Standard status
- Active
- Size
- 1,488 SF
- Property subtype
- Commercial
Listing office Malek Properties (845) 798-2300
Listing date Apr 24, 2026
Source Elliman
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 Malek Properties
Investment Insights
Based on property information with market context.
Key Highlights
- Prime location in the walkable Village of Wurtsboro, ideal for various business types.
- Main building with 1488 SF of open display space, high visibility, multiple entrances, and a restroom.
- Additional 20x60 Quonset building in the rear with a second story for storage, workshop, or income potential.
Local Financial Insights For Retail
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 | $26.8k | $18.00 |
| − Vacancy | −$1.1k | −$0.76 |
| EGI | $25.7k | $17.24 |
| − OpEx | −$7.7k | −$5.17 |
| NOI | $18.0k | $12.07 |
Alternative Uses
Property Analytics
Current Use by Public Records
Similar For Sale Nearby
Similar Off Market Nearby
- Floral Desigsn by Megha — no store front local deliveries 20 miles of, wurtsboro, ny 12790
- Flowers By Lynn — 77 Sullivan St, Wurtsboro, NY 12790