Attached Two-Family Brick
86-61 77th Street Woodhaven, NY 11421
For Sale
$799,000
MULTI_FAMILY - Woodhaven, NY
Property Size1,600 SF
Lot Size0.03 Acres
Price / SF$499.38
Days on Market115
Property Features for 86-61 77th Street
General Information
Property type
Residential Multi Family
Property subtype
Other
Bedrooms
3
Bathrooms
2
Rooms
Bathroom 2, Bedroom 1, Bedroom 3, Bathroom 1, Bedroom 2
Interior features
Refrigerator, Stove
Basement
Full
Standard status
Active
Size
1,600 SF
Lot size
0.03 Acres
Taxes and HOA fees
Tax Annual Amount
5973
Building Details
Year built
1940
Floors in Building
2
Number of units
2
Flooring type
Hardwood
Building materials
Brick
Roof type
Rubber
Listing Agency:
RE/MAX Edge
(718) 612-3088
Listed By:
Michelle J. Zhang · License #MZ4172
(718) 612-3088
Added: Apr 7
Changed: Jun 8
Last Checked: Jul 30 at 12:06AM
MLS# 500274
Copyright © 2026 Brooklyn New York Multiple Listing Service. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.
Investment Insights
Based on property information with market context.
This fully brick, attached two-family home in Woodhaven, Queens offers a practical live-and-rent configuration. The property totals four bedrooms and two full bathrooms, with a layout suited to either an owner-occupant or a rental-focused buyer. At 1,600 square feet, the home provides straightforward unit-ready living space for a range of residential income needs.
The property is located just minutes from Jamaica Avenue, placing everyday shopping, dining, and supermarkets within close reach. It is also close to the J & Z subway lines for commuting options toward Manhattan and surrounding areas. In addition, Forest Park is nearby, along with Franklin K. Lane Educational Campus.
From a tenant and operator standpoint, the attached two-family structure supports straightforward occupancy planning, with multiple bedrooms and full baths already in place. The property’s R6A zoning district may be relevant for buyers evaluating their intended residential use and future options within the local zoning framework. Offered for sale at 86-61 77th Street, Woodhaven, this is a residential income property well-suited to an end-user looking to offset costs with rental income.
The property is located just minutes from Jamaica Avenue, placing everyday shopping, dining, and supermarkets within close reach. It is also close to the J & Z subway lines for commuting options toward Manhattan and surrounding areas. In addition, Forest Park is nearby, along with Franklin K. Lane Educational Campus.
From a tenant and operator standpoint, the attached two-family structure supports straightforward occupancy planning, with multiple bedrooms and full baths already in place. The property’s R6A zoning district may be relevant for buyers evaluating their intended residential use and future options within the local zoning framework. Offered for sale at 86-61 77th Street, Woodhaven, this is a residential income property well-suited to an end-user looking to offset costs with rental income.
Key Highlights
- Fully brick two‑family attached home built in 1940
- Four bedrooms and two full bathrooms total
- Hardwood flooring throughout
Financial Insights For Apartment 5plus
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 | $73.9k | $46.20 |
| − Vacancy | −$2.8k | −$1.76 |
| EGI | $71.1k | $44.44 |
| − OpEx | −$32.0k | −$20.00 |
| NOI | $39.1k | $24.44 |
1,600 SF · lease $46.20/SF/yr · vacancy 3.80% · expense 45.00%
Alternative Uses
Best Use
Apartment 5plus
$558.7K
$488.9K – $651.9K
NOI $39,111 @ 7.0% cap · market cap 4.89%
Second Best
Multifamily LT 5
$378.3K
$331.0K – $441.4K
NOI $26,483 @ 7.0% cap · market cap 3.31%
Theoretical Best
Office A
$1.18M
$1.03M – $1.38M
NOI $82,568 @ 7.0% cap · market cap 10.33%
Zoning and permitted uses should be independently verified with authorities.
Property Analytics
Property Profile
Location Intelligence
Current Use
Frequently Asked Questions
What type of property is this?
Duplex - Brick two-family with four bedrooms and two full baths in Woodhaven, offered in an R6A zoning district.
Where is this duplex located?
The property is located at 86-61 77th Street Woodhaven, NY.
What is the asking price?
The asking price for this property is $799,000.
What are key features of this property?
This property features: Fully brick two‑family attached home built in 1940; Four bedrooms and two full bathrooms total; Hardwood flooring throughout
