Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Ithaca Duplex on Acre Lot Title is generated by Realmo AI

    582 King Road W, Ithaca, NY 14850

    View on Map
    Claim this Listing
    Pending
    $365,000

    MULTI_FAMILY - Ithaca, NY

    Property size:
    2,400 SF
    Lot size:
    1.10 Acres
    Added:
    Mar 13, 2026
    Days on Market:
    66
    Last Refresh:
    May 17 at 4:06 am

    Property Features for 582 King Road W

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    6
    Bathrooms
    2
    Rooms
    Basement, Bedroom 5, Bedroom 1, Bathroom 1, Bedroom 2, Bedroom 4, Bedroom 6, Bedroom 3, Bathroom 2
    Patio and Porch features
    Deck
    Interior features
    CathedralCeilings
    Exterior features
    Deck
    Appliances
    ElectricWaterHeater
    Standard status
    Pending
    APN
    502200-001-000-0001-012-001-0000
    Size
    2,400 SF
    Lot size
    1.10 Acres

    Taxes and HOA fees

    Tax Annual Amount
    6509

    Utilities

    Sewer type
    Septic Tank
    Heating system
    Baseboard, Electric (Heating)
    Water source
    Well

    Building Details

    Year built
    1985
    Floors in Building
    2
    Number of units
    2
    Flooring type
    Carpet, Varies
    Building materials
    Frame

    We can help!

    Listing Contact
    Bethany Huey

    Listing agent Bethany Huey License #10401237932

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

    Listing date Mar 13, 2026

    MLS# R1666643 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.

    HighLights

    • Excellent location: Minutes from Ithaca, Cornell, and Ithaca College.
    • Income potential: Ideal for owner‑occupants or investors.
    • Spacious layout: Approximately 2,400 sq ft with additional finished space.
    • Large 1.1‑acre lot: Provides a peaceful setting and outdoor space.
    • Flexible living options: Suitable for rental income, multi‑generational living, or owner‑occupancy.
    • Solid construction: Built in 1985, offering a practical layout and long‑term rental potential.

    Overview

    Located minutes from Ithaca, Cornell, and Ithaca College, this side-by-side duplex offers opportunities for both owner-occupants and investors. Situated on just over an acre in a quiet South Hill / Danby location, the property provides flexibility. Each unit includes 2 bedrooms and 1 full bath, designed for separation and privacy. The lower level in each unit features additional finished space suitable for a family room, office, gym, or extra bedroom. The property has a total of approximately 2,400 square feet. This property is suitable for various buyers, including those who want to live in one unit and rent the other, use both units for rental income, or create a multi-generational living arrangement. A full basement provides storage and flexibility, and the 1.1-acre lot offers a peaceful setting close to town. Constructed in 1985, the home features solid construction, a practical layout, and long-term rental potential in a location with consistent demand.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $353.0K
    NOI $31,767 @ 9.00% cap · cautious / downside scenario
    Moderate
    $453.8K
    NOI $31,767 @ 7.00% cap · market / base-case scenario
    Aggressive
    $635.3K
    NOI $31,767 @ 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 Multifamily LT 5

    Component $ $/SF
    Gross rent $47.5k $19.80
    − Vacancy −$2.1k −$0.89
    EGI $45.4k $18.91
    − OpEx −$13.6k −$5.67
    NOI $31.8k $13.24
    2,400 SF · lease $19.80/SF/yr · vacancy 4.50% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $453.8K
    $397.1K – $529.5K (±1% cap)
    NOI $31,767 @ 7.0% cap · market cap 8.70%
    Second Best
    Apartment 5plus
    $420.6K
    $368.0K – $490.7K (±1% cap)
    NOI $29,439 @ 7.0% cap · market cap 8.07%
    Theoretical Best
    Office A
    $748.9K
    $655.3K – $873.7K (±1% cap)
    NOI $52,423 @ 7.0% cap · market cap 14.36%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Restaurant Real Estate Agency Gym & Fitness Center HVAC Service Bed & Breakfast Restaurant Florist

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

    Location Insight

    • Map
    • Local Demand
    City
    Ithaca
    County
    Tompkins
    State
    New York
    Longitude
    -76.522239
    Latitude
    42.388779

    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
    • $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
    • $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
    • $475,000
      2,938 SF

      Downtown Ithaca Versatile Commercial Building

      Classic 19th-century building in central Ithaca, suitable for various uses.
      411 N Tioga Street, Ithaca, NY 14850
      View Details
    • $999,000
      3,636 SF

      Downtown Ithaca Winery Opportunity

      Turnkey winery with production, tasting rooms, and event space.
      815-817 Taber Street, Ithaca, NY 14850
      View Details
    • $395,000
      2,110 SF

      Unique Duplex in Desirable Location

      Two-unit property with modern amenities and investment potential.
      134 Poole Road, Ithaca, NY 14850
      View Details
    • $999,999
      4,507 SF

      Spacious Multi-Family Ithaca Investment

      Multi-family property near Cornell University with strong rental income potential.
      306 Stewart Avenue, Ithaca, NY 14850
      View Details
    • $995,000
      4,283 SF

      Ithaca Multifamily Investment Opportunity

      Prime Collegetown location near Cornell University with strong rental potential.
      411 Dryden Road, 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
    • $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
    • $750,000
      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

    FAQs

    What type of property is this?
    Duplex - Two-unit duplex with income potential near Ithaca and Cornell.
    Where is this duplex located?
    The property is located at 582 King Road W Ithaca, NY.
    What is the asking price?
    The asking price for this property is $365,000.
    What are key features of this property?
    This property features: Excellent location: Minutes from Ithaca, Cornell, and Ithaca College.; Income potential: Ideal for owner‑occupants or investors.; Spacious layout: Approximately 2,400 sq ft with additional finished space.
    (607) 351-3131
    We can help!
    Listing Contact
    Bethany Huey
    Real Estate License ID: 10401237932
    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
    582 King Road W, Ithaca, NY 14850
    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!