433 WILLOW ST Scranton, PA 18505
Well-maintained three-unit property in South Scranton with updated utilities.
- Added:
- May 21, 2026
- Days on Market:
- 53
- Last Refresh:
- May 27 at 8:17 am
Property Features for 433 WILLOW ST
General Information
- Standard status
- Active
- Size
- 2,200 SF
- Property subtype
- Multifamily
Building Details
- Year Built
- 1920
Listing office ERA One Source Realty (570) 510-5840
Listing date May 21, 2026
Source Crexi
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 ERA One Source Realty
Investment Insights
Based on property information with market context.
Key Highlights
- Separated Utilities: Each unit has its own utilities.
- Income Potential: Two units are currently rented, providing immediate income.
- Owner‑Occupant Opportunity: One vacant unit allows for immediate occupancy.
Local Financial Insights For Multifamily LT 5
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 | $27.7k | $12.60 |
| − Vacancy | −$1.8k | −$0.82 |
| EGI | $25.9k | $11.78 |
| − OpEx | −$7.8k | −$3.53 |
| NOI | $18.1k | $8.25 |
