Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Property profile & analytics

    122 21st St, Unit 25 Brooklyn, NY 11226-3077

    • Apartment buildings
    • 15,680 SF
    • 0.14 lot acres
    OFF-MARKET
    Last Sale
    Feb 07, 2025
    Value Estimations
    $300,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-2120176
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Apartment buildings

    Property Details for 122 21st St

    Year built
    1931
    Lot size
    0.14 lot acres
    Property size
    15,680 SF
    Zone code
    R7A
    Property type
    Apartment buildings
    APN
    05081-0025
    APU
    50810025

    Description

    This exceptional multifamily investment opportunity presents a well-maintained, four-story walk-up apartment building located at 122 E 21st St, Brooklyn, NY 11226. Boasting 25 units within 15,680 square feet of living space, this property offers a compelling return on investment. The building, constructed in 1931, sits on a 6,200 square foot lot and is zoned R7A. The current asking price is $2,500,000, translating to $100,000 per unit and $159 per square foot. The property's strong performance is reflected in its impressive Net Operating Income (NOI) of $190,649, yielding a 7.63% capitalization rate. This represents a significant opportunity for investors seeking a stable, high-yielding asset in a desirable Brooklyn location. The building's solid construction and established tenancy base provide a foundation for continued success. The property's location in Kings County offers convenient access to local amenities and transportation. This is a rare chance to acquire a well-positioned multifamily property with proven financial performance and significant upside potential. Serious inquiries only.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $305,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $205,000
      Market price range: $165k - $615k

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Brooklyn
    County
    Kings
    State
    New York
    Longitude
    -73.9605
    Latitude
    40.6513
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $41,440
    $126,450
    $286,200
    $412,650
    -
    $281,000
    $636,000
    $917,000

    Comparable in this City

    • Value Estimation
      $1,185,000
      92,000 SF

      18 Woodruff Ave, Unit 30

      APARTMENT HOUSE (5+ UNITS) • 92,000 SF
      18 Woodruff Ave, Brooklyn, NY 11226-1102
      View Details
    • Value Estimation
      $525,000
      73,634 SF

      1829 Caton Ave, Unit 69

      APARTMENT HOUSE (5+ UNITS) • 73,634 SF
      1829 Caton Ave, Brooklyn, NY 11226-2882
      View Details
    • Value Estimation
      $425,000
      33,600 SF

      499 Ocean Ave, Unit 36

      APARTMENT HOUSE (5+ UNITS) • 33,600 SF
      499 Ocean Ave, Brooklyn, NY 11226-2975
      View Details
    • Value Estimation
      $630,000
      60,174 SF

      250 29th St, Unit 81

      APARTMENT HOUSE (5+ UNITS) • 60,174 SF
      250 29th St, Brooklyn, NY 11226-6371
      View Details
    • Value Estimation
      $510,000
      57,600 SF

      2114 Albemarle Rd, Unit 47

      APARTMENT HOUSE (5+ UNITS) • 57,600 SF
      2114 Albemarle Rd, Brooklyn, NY 11226-3974
      View Details
    • Value Estimation
      $505,000
      69,000 SF

      2116 Ditmas Ave, Unit 70

      APARTMENT HOUSE (5+ UNITS) • 69,000 SF
      2116 Ditmas Ave, Brooklyn, NY 11226-6964
      View Details

    Similar Nearby for Sale

    • $625,000

      Spacious Art-Deco Corner 1BR Residence

      South-facing, 902SF, 1BR near Prospect Park and transportation.
      40 Clarkson Ave, Brooklyn, NY 11226
      View Details
    • $290,000

      One Bedroom Co-op Near Park

      One-bedroom co-op featuring hardwood floors, close to Prospect Park.
      2146 Cortelyou Rd, Brooklyn, NY 11226
      View Details
    • $2,100,000
      4,200 SF

      Mixed-Use Corner Building in Brooklyn

      Three-story mixed-use building with commercial space and residential units.
      1005 Rogers Ave, Brooklyn, NY 11226
      View Details
    • $6,399,999
      10,656 SF

      Prime Brooklyn Multifamily Investment

      14-Unit Apartment Building, High Occupancy
      51-55 Veronica Pl, Brooklyn, NY 11226
      View Details
    • $430,000

      Brooklyn Apartment for Sale

      Apartment in Brooklyn available for purchase.
      400 E 17Th St, Brooklyn, NY 11226
      View Details
    • $450,000

      Brooklyn Apartment Building For Sale

      Apartment building for sale in Brooklyn, NY.
      425 E 26Th St, Brooklyn, NY 11226
      View Details

    Similar Nearby for Lease

    • $2,300 /Mo

      Brooklyn Apartment for Rent

      Apartment for rent in Brooklyn, NY, priced at $2300.
      458 E 25Th St, Brooklyn, NY 11226
      View Details
    • $3,500 /Mo

      Renovated Apartment in Flatbush

      Spacious, renovated 3-bedroom apartment near transit and Ditmas Park.
      1228 Flatbush Ave, Brooklyn, NY 11226
      View Details
    • Contact for pricing
      180,000 SF

      Prime Bedford Ave Redevelopment Opportunity

      180,000 SF Retail/Office Space, 4 Suites Available
      2360 Bedford Ave, Brooklyn, NY 11226
      View Details
    • Contact for pricing
      10,000 SF

      Bedford Ave Retail Space - Brooklyn

      Prime 10,000 SF Retail Opportunity in Brooklyn
      2625 Bedford Ave, Brooklyn, NY 11226
      View Details
    • $45 SF/Yr
      9,871 SF

      Prime Brooklyn Office Space

      Rogers Ave Retail/Office Opportunity
      1020 Rogers Ave, Brooklyn, NY 11226
      View Details
    • Contact for pricing
      888 SF

      Flatbush Retail Space For Rent

      Prime Flatbush, Brooklyn retail space with high foot traffic.
      916-922 Flatbush Ave, Brooklyn, NY 11226
      View Details
    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.
    122 21st St, Unit 25
    Brooklyn, NY 11226-3077
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.