Multi-Unit Mixed-Use
For Sale
$2,200,000
77-16 Woodside Avenue Unit R1, Queens, NY 11373
Mixed-use property positioned near MTA transit lines with multi-unit configuration and income-producing potential.
Property Size5,755 SF
Price / SF$382.28
Days on Market1173
Property Features for 77-16 Woodside Avenue Unit R1
General Information
Standard status
Active
Size
5,755 SF
Property subtype
Multi Family
Additional Details
Cap Rate
6%
Public Transit
Yes
Taxes and HOA fees
Annual Taxes
$25,569
Amenities
No, No, Other
Square Feet, 20x97.21
Full
Cook Top, Public, Refrigerator, Store+Dwell
Cooktop, Refrigerator
Cook Top,Refrigerator
10
1 Common Wall
Square Feet
Corner Apartment
No
Other
Building Details
Tenancy
Multi
Listing Agency:
Winzone Realty Inc
(718) 899-7000
Listed By:
Rebecca Fang · License #40FA1050916
(718) 899-7000
Source:
Compass
Added: Jun 17, 2023
Changed: Aug 30
Last Checked: Aug 31 at 9:52PM
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 Winzone Realty Inc
Investment Insights
Based on property information with market context.
This 5,755-square-foot mixed-use building includes multiple units and is identified as a multi-unit property. Interior information references a store-and-dwell configuration along with cooktops and refrigerators, although the recorded feature entries vary.
The property is located at 77-16 Woodside Avenue, Unit R1, Queens, NY 11373, near MTA transit lines. A 6% cap rate is reported for the asset.
The property is located at 77-16 Woodside Avenue, Unit R1, Queens, NY 11373, near MTA transit lines. A 6% cap rate is reported for the asset.
Key Highlights
- 5,755‑square‑foot multi‑unit mixed‑use building
- 6% cap rate
- Near MTA transit lines
Financial Insights
Estimated NOI and Cap Rate
NOI = area × lease_rate × (100 − vacancy) / 100 × (1 − expense_ratio). Net Operating Income — what the owner takes home each year before mortgage payments and income tax. Effective rent (asking rent minus vacancy losses) minus operating costs (taxes, insurance, maintenance, management).
NOI / Yr
$140,678
Cap rate = NOI / list price × 100. Capitalization rate — annual return on a fully cash purchase, before financing. NOI divided by price. Higher means more income per dollar invested, but usually also more risk or older condition. 5–8% is typical for stabilized commercial property; double digits often signal distressed deals.
Cap Rate
6.39%
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$2,813,560
$2.8M
Cap Rate 7%
$2,009,686
$2.0M
Cap Rate 9%
$1,563,089
$1.6M
Market Conditions
NOI Build-Up for 5,755 SF
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.
Gross rent
$265.9K $46.20/SF
− Vacancy
−$10.1K −$1.76/SF
EGI
$255.8K $44.44/SF
− OpEx
−$115.1K −$20.00/SF
NOI
$140.7K $24.44/SF
Area
Queens County, NY
Vacancy
3.80%
Lease Rate
$46.20 /SF/Yr
Expense Ratio
45.00%
Simulate Cap Rate and NOI
Suggested Prices Based on Cap Rates
Cap rates vary significantly by property type, market, and asset quality.
Typical U.S. stable-market ranges:
Multifamily — 4.5% to 6.5% (Class A in primary markets often sub-5%; Class C in secondary markets 6%+)
Industrial / Logistics — 5.0% to 7.0% (compressed heavily in recent years due to e-commerce demand)
Office — 6.5% to 9%+ (wide spread post-2020; CBD Class A vs. suburban Class B varies dramatically)
Retail — 5.5% to 8.5% (grocery-anchored on the low end, unanchored strip centers higher)
Hospitality / Hotels — 7.5% to 10%+ (higher due to operational risk)
Self-Storage — 5.5% to 7.5%
Medical Office — 6.0% to 7.5%
Net Lease (single tenant, credit) — 5.0% to 7.0% depending on tenant credit and lease term
Rules of thumb:
Primary markets (NYC, SF, LA, Boston, DC) trade at lower cap rates than secondary/tertiary markets, often by 100–200 bps (bps, aka basis points; 1 bp = 0.01%).
Class A assets trade ~50–150 bps tighter than Class B, and Class B tighter than Class C.
Cap rates move inversely with price — a lower cap rate means a higher price for the same NOI.
Spread to the 10-year Treasury is a common benchmark; historically 200–400 bps over the 10-year.
Cap Rate 5%
$2,813,560
Cap Rate 7%
$2,009,686
Cap Rate 9%
$1,563,089
Alternative Uses
Best Use
Apartment 5plus
$2.01M
$1.76M – $2.34M
NOI $140,678 @ 7.0% cap · market cap 6.39%
Second Best
Retail
$1.47M
$1.28M – $1.71M
NOI $102,727 @ 7.0% cap · market cap 4.67%
Theoretical Best
Office A
$4.24M
$3.71M – $4.95M
NOI $296,986 @ 7.0% cap · market cap 13.50%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Current Use
Lease Details
Multi-tenant
Tenancy
Location Intelligence
Trade Area within ½ mile
4,612
Businesses Nearby
Explore this area
Business Placement
Demographics for 11373, NY
105,712
Population
34,797
Households
3
Avg Household Size
38
Median Age
30%
College-Educated
75%
High-School Grad
1.5 sq mi
ZIP Area
70,475
Density / Sq Mi
$71,470
Median Household Income
$36,043
Median Earnings
$1,913
Median Rent
$683,200
Median Home Value
Market
Vacancy Rate% for Multifamily in Northeast region
Questions? Ask Rey
Realmo’s AI knows this listing — price, zoning, demand, history. Ask anything.
Frequently Asked Questions
What type of property is this?
Mixed-use property - Mixed-use property positioned near MTA transit lines with multi-unit configuration and income-producing potential.
Where is this mixed-use property located?
The property is located at 77-16 Woodside Avenue Unit R1 Queens, NY.
What is the asking price?
The asking price for this property is $2,200,000.
What are key features of this property?
This property features: 5,755‑square‑foot multi‑unit mixed‑use building; 6% cap rate; Near MTA transit lines
