Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Watervliet Multi-Family Investment Opportunity Title is generated by Realmo AI

    602 23rd Street, Watervliet, NY 12189

    View on Map
    Claim this Listing
    New
    For Sale
    $449,000

    MULTI_FAMILY - Watervliet, NY

    Property size:
    1,958 SF
    Lot size:
    0.11 Acres
    Price / SF:
    $229/SF
    Added:
    May 27, 2026
    Days on Market:
    2
    Last Refresh:
    May 28 at 3:06 am

    Property Features for 602 23rd Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    6
    Bathrooms
    3
    Rooms
    Bedroom 4, Bathroom 1, Bedroom 3, Bathroom 3, Bathroom 2, Bedroom 2, Bedroom 5, Bedroom 6, Bedroom 1
    Fencing
    Fenced
    Basement
    Partial
    Standard status
    Active
    APN
    011800 32-4-12
    Size
    1,958 SF
    Lot size
    0.11 Acres

    Taxes and HOA fees

    Tax Annual Amount
    8408

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Natural Gas
    Water source
    Public

    Building Details

    Year built
    1880
    Number of units
    3
    Building materials
    Aluminum Siding
    Roof type
    Asphalt

    We can help!

    Listing Contact
    Kaitlin Conway

    Listing agent Kaitlin Conway License #10401395048

    Listing office Coldwell Banker Prime Properties 433 Loudon Rd, Green Island, NY

    Listing date May 27, 2026

    MLS# 202618086 Listing URL

    Copyright © 2026 Global MLS, Inc. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Multi‑family property featuring three units: two 2‑bedroom, 1‑bath units and one studio apartment.
    • Excellent investment opportunity with strong rental potential.
    • Well‑located in the heart of Watervliet.
    • Suitable for both owner‑occupants and investors.
    • Separate studio apartment provides additional income potential.
    • Public water and sewer connections.

    Overview

    This multi-family property is located in Watervliet, NY. The property features two 2-bedroom, 1-bath units, along with a separate studio apartment that includes 1 bedroom and 1 bathroom. The building has a total area of 1958 square feet and is situated on a lot of 0.11 acres. This property presents an investment opportunity for owner-occupants or investors looking to expand their portfolio due to its strong rental potential.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $251.2K
    NOI $22,608 @ 9.00% cap · cautious / downside scenario
    Moderate
    $323.0K
    NOI $22,608 @ 7.00% cap · market / base-case scenario
    Aggressive
    $452.2K
    NOI $22,608 @ 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 $34.1k $17.40
    − Vacancy −$1.8k −$0.90
    EGI $32.3k $16.50
    − OpEx −$9.7k −$4.95
    NOI $22.6k $11.55
    1,958 SF · lease $17.40/SF/yr · vacancy 5.20% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $323.0K
    $282.6K – $376.8K (±1% cap)
    NOI $22,608 @ 7.0% cap · market cap 5.04%
    Second Best
    Apartment 5plus
    $298.8K
    $261.4K – $348.6K (±1% cap)
    NOI $20,914 @ 7.0% cap · market cap 4.66%
    Theoretical Best
    Office A
    $611.0K
    $534.6K – $712.8K (±1% cap)
    NOI $42,769 @ 7.0% cap · market cap 9.53%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Triplexes

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Watervliet
    County
    Albany
    State
    New York
    Longitude
    -73.705442
    Latitude
    42.732788

    Nearby Similar for Sale

    • $320,000
      2,592 SF

      Mixed-Use Property with Income Potential

      Mixed-use property featuring retail space and residential apartment.
      717 19th Street, Watervliet, NY 12189
      View Details
    • $490,000
      4,204 SF

      Renovated Multi-Family with Income Potential

      Fully renovated multi-family property with additional detached unit for income.
      1427 4th Avenue, Watervliet, NY 12189
      View Details
    • $320,000
      2,704 SF

      Watervliet Multi-Unit Ready for Occupancy

      Two large, vacant units with owner-occupy or investment potential.
      900 19th Street, Watervliet, NY 12189
      View Details
    • $250,000
      2,592 SF

      Watervliet Two-Family Home

      Two-family home with investment potential in a convenient location.
      215 23rd Street, Watervliet, NY 12189
      View Details
    • $275,000
      4,820 SF

      Watervliet Multifamily Renovation Opportunity

      Four-unit property in Watervliet with significant value-add potential.
      1301 Broadway, Watervliet, NY 12189
      View Details
    • $259,999
      2,056 SF

      Watervliet Brick Two-Family Residence

      Two-unit property with updates, convenient location, and income potential.
      10 Idlewild Park, Watervliet, NY 12189
      View Details
    • $220,000
      2,430 SF

      Watervliet Two-Family Investment Opportunity

      Two-family property in Watervliet, ideal for investors or owner-occupants.
      1333 Broadway, Watervliet, NY 12189
      View Details
    • $585,000
      4,920 SF

      Watervliet Service Building For Sale

      4920 sq. ft. service building suitable for multiple businesses.
      411 19th Street, Watervliet, NY 12189
      View Details
    • $296,000
      2,130 SF

      Watervliet Two-Family House with Garage

      Well-maintained two-family house with garage in Watervliet, NY.
      616 23rd Street, Watervliet, NY 12189
      View Details
    • $399,000
      3,538 SF

      Former Pharmacy with Office Space

      Well-maintained retail/office space on a signalized corner.
      601 19th Street , Watervliet, NY
      View Details
    • $274,900
      1,784 SF

      Renovated Duplex in Watervliet, NY

      Fully renovated duplex near shops and highways, ideal for investors.
      1529 7th Avenue, Watervliet, NY 12189
      View Details
    • $269,000
      2,208 SF

      Renovated Two-Unit Multifamily Property

      Recently renovated two-unit property in Watervliet, New York.
      1206 5th Avenue, Watervliet, NY 12189
      View Details

    FAQs

    What type of property is this?
    Triplex - Multi-family property with strong rental potential in Watervliet, NY.
    Where is this triplex located?
    The property is located at 602 23rd Street Watervliet, NY.
    What is the asking price?
    The asking price for this property is $449,000.
    What are key features of this property?
    This property features: Multi‑family property featuring three units: two 2‑bedroom, 1‑bath units and one studio apartment.; Excellent investment opportunity with strong rental potential.; Well‑located in the heart of Watervliet.
    (518) 727-7663
    We can help!
    Listing Contact
    Kaitlin Conway
    Real Estate License ID: 10401395048
    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
    602 23rd Street, Watervliet, NY 12189
    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!