Brick Duplex with Finished
For Sale
$1,150,000
Pending
9013 77th Street, Woodhaven, NY 11421
Two renovated apartments offer a three-bedroom layout downstairs and a four-bedroom layout above.
Property Size2,104 SF
Days on Market9
Property Features for 9013 77th Street
General Information
Standard status
Pending
Size
2,104 SF
Property subtype
Residential Income
Units
Unit Mix
1 x 3BR, 1 x 4BR
Multifamily Units
2
Taxes and HOA fees
Annual Taxes
$7,300
Amenities
furnished basement
Finished,Full
Wood
2
No
Yes
7
High Ceilings
Finished, Full
Public
2104
Building Details
Building Size
2,104 SF
Year Built
1910
Buildings
1
Construction
brick
Listing Agency:
(516) 703-2918
Listed By:
Josephine Nicolosi
Source:
Hedgestonehomes
Added: Oct 21
Changed: Oct 28
Last Checked: Oct 28 at 9:18AM
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 Josephine Nicolosi
Ask AI about this property
Review the available facts, identify missing information and prepare questions for the agent.
Investment Insights
Based on property information with market context.
This detached brick duplex contains 2,104 square feet and two renovated apartments. The first-floor residence has three bedrooms, while the second-floor apartment has four. A finished full basement provides additional interior space, and high ceilings are among the property’s interior features. The home was built in 1910.
Key Highlights
- Detached brick, two‑family home
- 2,104 square feet
- Two renovated apartments: one with 3 bedrooms and one with 4 bedrooms
Financial Insights
Estimated NOI and Cap Rate
NOI / Yr
$51,431
Cap Rate
4.47%
Suggested Prices Based on Cap Rates
Cap Rate 5%
$1,028,620
$1.0M
Cap Rate 7%
$734,729
$734.7K
Cap Rate 9%
$571,456
$571.5K
Market Conditions
NOI Build-Up for 2,104 SF
Gross rent
$97.2K $46.20/SF
− Vacancy
−$3.7K −$1.76/SF
EGI
$93.5K $44.44/SF
− OpEx
−$42.1K −$20.00/SF
NOI
$51.4K $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 Rate 5%
$1,028,620
Cap Rate 7%
$734,729
Cap Rate 9%
$571,456
Alternative Uses
Best Use
Apartment 5plus
$734.7K
$642.9K – $857.2K
NOI $51,431 @ 7.0% cap · market cap 4.47%
Second Best
Multifamily LT 5
$497.5K
$435.3K – $580.4K
NOI $34,825 @ 7.0% cap · market cap 3.03%
Theoretical Best
Office A
$1.55M
$1.36M – $1.81M
NOI $108,576 @ 7.0% cap · market cap 9.44%
Zoning and permitted uses should be independently verified with authorities.
How Realmo checks its estimates
Property Analytics
Who owns this building?
See the owner, sales and loan history
Open Analytics
Lease Details
2
Residential units
Location Intelligence
Trade Area within ½ mile
2,601
Businesses Nearby
Explore this area
Business Placement
Demographics for 11421, NY
42,586
Population
12,776
Households
3.3
Avg Household Size
38
Median Age
26%
College-Educated
79%
High-School Grad
1.3 sq mi
ZIP Area
32,758
Density / Sq Mi
$89,439
Median Household Income
$40,934
Median Earnings
$1,901
Median Rent
$682,800
Median Home Value
Check the figures for this property
Cap Rate, Value Estimation, Potential NOI and more
View Realmo Analytics
Market
Vacancy Rate% for Multifamily in Northeast region
Frequently Asked Questions
What type of property is this?
Duplex - Two renovated apartments offer a three-bedroom layout downstairs and a four-bedroom layout above.
Where is this duplex located?
The property is located at 9013 77th Street Woodhaven, NY.
What is the asking price?
The asking price for this property is $1,150,000.
What are key features of this property?
This property features: Detached brick, two‑family home; 2,104 square feet; Two renovated apartments: one with 3 bedrooms and one with 4 bedrooms
