Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Spacious Multifamily House in Whitestone Title is generated by Realmo AI

    20-25 Parsons Blvd, Whitestone, NY 11357

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,550,000

    3520 SF Multifamily House For Sale

    Property size:
    3,520 SF
    Lot size:
    0.08 Acres
    Price / SF:
    $440/SF
    Added:
    Jun 9, 2025
    Days on Market:
    348
    Last Refresh:
    Mar 16 at 9:06 am

    Property Features for 20-25 Parsons Blvd

    General Information

    Standard status
    Active
    Property type
    Multifamily properties, Residential income homes, Other residential income properties, Residential income properties, Investment properties
    Size
    3,520 SF
    Class
    C
    Lot size
    0.08 Acres

    Building Details

    Year Built
    1950
    Buildings
    1
    Stories
    2
    Units
    4

    We can help!

    Listing Contact
    Rosana Del Valle

    Listing agent Rosana

    Listing office

    Listing date Jun 9, 2025

    Overview

    This multifamily house, built in 1950, offers 3,520 square feet of living space. The attached brick construction includes a full basement. The property features a total of 8 bedrooms and 4 full bathrooms. Situated on a 3,400 square foot lot (0.0781 acres) in Whitestone, Queens, the property is located near 21st Ave. The property is located within the Queens 25 high school district. The tax amount is $25,241.

    Financial Insights

    Value Estimation Calculated for Apartment 5plus

    Conservative
    $956.0K
    NOI $86,044 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.23M
    NOI $86,044 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.72M
    NOI $86,044 @ 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 Apartment 5plus

    Component $ $/SF
    Gross rent $162.6k $46.20
    − Vacancy −$6.2k −$1.76
    EGI $156.4k $44.44
    − OpEx −$70.4k −$20.00
    NOI $86.0k $24.44
    3,520 SF · lease $46.20/SF/yr · vacancy 3.80% · expense 45.00%

    Alternative Use Scenarios

    Best Use
    Apartment 5plus
    $1.23M
    $1.08M – $1.43M (±1% cap)
    NOI $86,044 @ 7.0% cap · market cap 5.55%
    Second Best
    Multifamily LT 5
    $832.3K
    $728.3K – $971.0K (±1% cap)
    NOI $58,262 @ 7.0% cap · market cap 3.76%
    Theoretical Best
    Office A
    $2.59M
    $2.27M – $3.03M (±1% cap)
    NOI $181,649 @ 7.0% cap · market cap 11.72%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Residential income homes

    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
    Whitestone
    County
    Queens
    State
    New York
    Longitude
    -73.8222249
    Latitude
    40.7809161

    Nearby Similar for Sale

    • $1,880,000

      Modern Commercial Building in Whitestone

      Well-maintained commercial building in a prime Whitestone location.
      15046 14th Avenue, Whitestone, NY 11357
      View Details
    • $1,580,000
      3,300 SF

      Community Facility in Whitestone

      Well-maintained 3,300 SF community facility in a busy corridor.
      143-11 Willets Point Boulevard, Whitestone, NY 11357
      View Details
    • $3,488,000
      1,638 SF

      Luxury Whitestone Two-Family Residence

      Elegant 7-bedroom, 7.5-bathroom home built in 2023.
      21-20 Francis Lewis Boulevard, Whitestone, NY 11357
      View Details
    • $1,290,000
      1,950 SF

      Whitestone Two-Story Detached Legal Duplex

      Spacious two-story duplex in Whitestone, Queens, on a corner lot.
      22-03 Parsons Boulevard, Whitestone, NY 11357
      View Details
    • $1,350,000
      2,600 SF

      Spacious Multi-Family in Whitestone

      Three-story multi-family home with finished basement in desirable Whitestone.
      3-24 150th Street, Whitestone, NY 11357
      View Details
    • $1,198,000

      Whitestone Two-Family Home For Sale

      Legal semi-detached 2-family home in desirable Whitestone location.
      16-37 157th Street, Whitestone, NY 11357
      View Details
    • $1,075,000

      Whitestone Two-Family Home For Sale

      Legal two-family home in Whitestone, ideal for rental income.
      150-78 15th Drive, Whitestone, NY 11357
      View Details
    • $1,750,000

      Whitestone Legal Two-Family Residence

      Impeccably maintained two-family residence in a sought-after Queens neighborhood.
      15143 21st Avenue, Whitestone, NY 11357
      View Details
    • $1,600,000

      Whitestone Two-Family Home with Garage

      Spacious two-family home in Whitestone with finished basement.
      15163 19th Avenue, Whitestone, NY 11357
      View Details
    • $1,560,000

      Renovated Whitestone Home with Office

      Fully renovated Whitestone home with office and multiple units.
      157-14 20TH Road, Whitestone, NY 11357
      View Details
    • $1,728,888

      Whitestone Two-Family Home with Pool

      Well-kept two-family home with three units and in-ground pool.
      154-61 20th Avenue, Whitestone, NY 11357
      View Details
    • $1,188,888

      Whitestone Two-Family Brick Home

      Legal two-family home with conversion potential in Whitestone.
      2037 149th Street, Whitestone, NY 11357
      View Details

    FAQs

    What type of property is this?
    Multifamily property - 3520 SF Multifamily House For Sale
    Where is this multifamily property located?
    The property is located at 20-25 Parsons Blvd Whitestone, NY.
    What is the asking price?
    The asking price for this property is $1,550,000.
    (917) 435-9199
    We can help!
    Listing Contact
    Rosana Del Valle
    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
    20-25 Parsons Blvd, Whitestone, NY 11357
    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!