Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    The Largest CRE Database in the US with Over 1 Million Listings

    411 Dryden Road Ithaca, NY 14850

    View on Map
    Claim this Listing
    For Sale
    $995,000

    MULTI_FAMILY - Other - Ithaca, NY

    Property size:
    4,283 SF
    Lot size:
    0.16 Acres
    Price / SF:
    $232/SF
    Added:
    Apr 17, 2026
    Days on Market:
    13
    Last Refresh:
    Apr 29 at 7:06 pm

    Property Features for 411 Dryden Road

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    8
    Bathrooms
    4
    Rooms
    Bedroom 3, Bedroom 5, Bedroom 8, Basement, Bedroom 4, Bathroom 1, Bedroom 6, Bedroom 2, Bedroom 1, Bathroom 4, Bathroom 2, Bedroom 7, Bathroom 3
    Interior features
    NaturalWoodwork
    Appliances
    GasWaterHeater
    Standard status
    Active
    APN
    500700-064-000-0007-005-000-0000
    Size
    4,283 SF
    Lot size
    0.16 Acres

    Taxes and HOA fees

    Tax Annual Amount
    21192

    Utilities

    Heating system
    Hot Water(Heating), Baseboard, Natural Gas, Zoned
    Cooling system
    Zoned
    Water source
    Public

    Building Details

    Year built
    1900
    Floors in Building
    4
    Number of units
    3
    Flooring type
    Hardwood, Varies, Vinyl, Laminate
    Building materials
    WoodSiding
    Roof type
    Asphalt
    Architectural style
    Other

    We can help!

    Listing Contact
    David Wahl
    David Wahl

    Listing agent David Wahl License #10371201153

    Listing office Warren Real Estate of Ithaca Inc. (Downtown) 140 Seneca Way Suite 200, Ithaca, NY

    Listing date Apr 17, 2026

    MLS# R1673787 Listing URL

    Copyright © 2026 New York State Alliance of MLSs, LLC. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    Overview

    Ithaca Multifamily Investment Opportunity

    Located in the heart of Ithaca's Collegetown neighborhood, this multi-family property presents a combination of location and investment potential. Situated steps from Cornell University, the property features 8 bedrooms and 4 bathrooms. The property's construction offers a foundation for both residents and investors. The interior spaces are arranged to maximize comfort and functionality. The location provides access to Cornell University, trendy dining options, and amenities. Suited as an investment opportunity in a consistently strong rental market or a spacious home with income potential, this property is situated on a 0.16-acre lot and encompasses 4,283 square feet.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Apartment buildings

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Daycare Center Gym & Fitness Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Ithaca
    County
    Tompkins
    State
    New York
    Longitude
    -76.480786
    Latitude
    42.440923

    Nearby Similar for Sale

    • $425,000
      8,374 SF

      Versatile Multi-Building Commercial Property

      Multi-building commercial property with income and redevelopment potential in Ithaca.
      615 Five Mile Drive, Ithaca, NY 14850
      View Details
    • $395,000
      2,964 SF

      Ithaca Multi-Family Rental Property

      Multi-family rental property in Ithaca, NY with flexible layout.
      580 King Road W, Ithaca, NY 14850
      View Details
    • $499,900
      2,938 SF

      Downtown Ithaca Versatile Commercial Building

      Classic building in central location suitable for commercial or residential use.
      411 N Tioga Street, Ithaca, NY 14850
      View Details
    • $2,000,000
      10,193 SF

      Prime Ithaca Commercial Corner Property

      Fully leased commercial property in Ithaca's desirable Fall Creek neighborhood.
      1201-15 N Tioga Street, Ithaca, NY 14850
      View Details
    • $399,000
      2,110 SF

      Unique Duplex in Desirable Ithaca

      Two-unit property with modern amenities and investment potential.
      134 Poole Road, Ithaca, NY 14850
      View Details
    • $762,300
      3,597 SF

      Ithaca Two-Family Investment Property

      Well-maintained two-family property in Ithaca's desirable Northeast neighborhood.
      9 Sanctuary Drive, Ithaca, NY 14850
      View Details
    • $1,000,000
      4,318 SF

      Collegetown Multi-Family Residence

      Premier multi-family residence in Collegetown, near Cornell University.
      505 Dryden Road, Ithaca, NY 14850
      View Details
    • $570,000
      2,713 SF

      Ellis Hollow Four-Unit Rental Property

      Fully rented four-unit property near Cornell's Vet School.
      1283 Ellis Hollow Road, Ithaca, NY 14850
      View Details
    • $318,800
      1,400 SF

      Ithaca Office Building on State Route

      Two-story office building with six private offices and ample parking.
      313 N Meadow Street, Ithaca, NY 14850
      View Details
    • $380,000
      2,678 SF

      Ithaca Income-Producing Triplex Opportunity

      Fully occupied three-unit property with immediate cash flow potential.
      524 Hayts Road, Ithaca, NY 14850
      View Details
    • $439,000
      2,052 SF

      Queen Anne Victorian Duplex

      Updated duplex near Ithaca Commons with original architectural details.
      414 W Seneca Street, Ithaca, NY 14850
      View Details
    • $418,800
      2,389 SF

      Ithaca Commercial Buildings on Route 13

      Two buildings on Route 13 in Ithaca, New York.
      313 & 311 N Meadow Street, Ithaca, NY 14850
      View Details

    FAQs

    What type of property is this?
    Apartment building - Prime Collegetown location near Cornell University with strong rental potential.
    Where is this apartment building located?
    The property is located at 411 Dryden Road Ithaca, NY.
    What is the asking price?
    The asking price for this property is $995,000.
    What are key features of this property?
    This property features: Prime Collegetown location, steps from Cornell University.; 8‑bedroom, 4‑bathroom multi‑family residence.; Solid investment potential in a strong rental market.
    (607) 227-3132
    We can help!
    Listing Contact
    David Wahl
    David Wahl
    Real Estate License ID: 10371201153
    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

    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!