Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    420 State St Ithaca, NY 14850

    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Prime Ithaca location, 9,752 SF, redevelopment potential.

    Property size:
    9,752 SF

    Property Features for 420 State St

    General Information

    Property type
    Individual retail properties
    Square Feet
    9,752 SF
    Class
    B

    Building Details

    Buildings
    2
    Stories
    2

    We can help!

    Listing Contact
    David Huckle
    David Huckle

    Listing Agency: Pyramid Brokerage Company, Inc Listing Agent: David Huckle

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    Learn more

    Property Insight Report

    Overview

    This exceptional mixed-use investment opportunity encompasses two commercial buildings totaling 9,752 square feet on a 0.30-acre lot in Ithaca, New York's vibrant West End Business District. Located at 420-424 W. State Street, this Class B property currently boasts 100% occupancy with a lease expiring May 31, 2024. The asking price is $795,000, translating to $81.52 per square foot. The property features two two-story buildings and benefits from Commercial Mixed-Use zoning, permitting development up to five stories. This presents a significant redevelopment opportunity, especially considering the potential to acquire the adjacent property at 416 W. State Street to expand the developable footprint. The property's prime location is a short walk from Ithaca Commons and near Ironworks Ithaca, a recently completed five-story mixed-use building with residential and retail space. Tax Map numbers are 71-1-18 & 71-1-19.2. This is an ideal investment for those seeking to capitalize on Ithaca's thriving downtown area and its potential for future growth.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Retail space

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Ithaca
    County
    Tompkins
    State
    New York
    Longitude
    -76.504876
    Latitude
    42.439631

    Nearby Similar for Sale

    • $425,000
      8,374 SF

      Versatile Multi-Building Commercial Property

      Multi-building commercial property with income and redevelopment potential in Ithaca.
      615 Five Mile Dr, Ithaca, NY 14850
      View Details
    • $949,000
      13,248 SF

      Historic Inn and Restaurant

      Turn-key historic inn and restaurant in the Finger Lakes region.
      2075-79 East Shore Dr, Lansing, NY 14882
      View Details
    • $550,000
      2,938 SF

      Downtown Ithaca Versatile Commercial Building

      Classic building in central location, suitable for office or residence.
      411 N Tioga St, Ithaca, NY 14850
      View Details
    • $318,800
      1,400 SF

      Ithaca Office Building on Route

      Two-story office building with six private offices and ample parking.
      313 N Meadow St, Ithaca, NY 14850
      View Details
    • $2,000,000
      10,193 SF

      Prime Ithaca Commercial Corner Property

      Fully leased commercial property in Ithaca's desirable Fall Creek neighborhood.
      1201-15 N Tioga St, Ithaca, NY 14850
      View Details
    • New
      $1,000,000
      4,283 SF

      Collegetown Multi-Family Investment Opportunity

      Prime Collegetown multi-family property near Cornell University with investment potential.
      411 Dryden Rd, Ithaca, NY 14850
      View Details
    • $395,000
      2,678 SF

      Ithaca Income Property on Acreage

      Fully occupied three-unit property on 7 acres in Ithaca.
      524 Hayts Rd, Ithaca, NY 14850
      View Details
    • $379,000
      945 SF

      Ithaca Commercial Property For Sale

      945 SF commercial building with eight parking spaces in Ithaca.
      517 N Cayuga St, Ithaca, NY 14850
      View Details
    • $595,000
      2,859 SF

      Ithaca Multifamily Property Near College

      Two-unit multifamily property near Ithaca College and downtown.
      918 Danby Rd, Ithaca, NY 14850
      View Details
    • $418,800
      2,389 SF

      Ithaca Commercial Buildings on Route 13

      Two buildings on Route 13, suitable for office or retail.
      313 N Meadow St, Ithaca, NY 14850
      View Details
    • New
      $1,050,000
      4,318 SF

      Collegetown Multi-Family Investment Opportunity

      Multi-family property with 11 bedrooms near Cornell University.
      505 Dryden Rd, Ithaca, NY 14850
      View Details
    • $529,000
      2,234 SF

      Ithaca Duplex in Fall Creek

      Desirable Ithaca duplex with strong rental income and updated features.
      445 N Tioga St, Ithaca, NY 14850
      View Details

    FAQs

    What type of property is this?
    Individual retail property - Prime Ithaca location, 9,752 SF, redevelopment potential.
    Where is this individual retail property located?
    The property is located at 420 State St Ithaca, NY.
    What is the asking price?
    The asking price for this property is $795,000.
    (607) 227-7558 Call to check price and availability
    Request Owner's contact information
    420 State St Ithaca, NY 14850
    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.
    420 State St
    Ithaca, NY 14850
    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
    420 State St Ithaca, NY 14850
    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

    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing David Huckle
    David Huckle
    Real Estate License ID: 10401231043
    (607) 227-7558 (607) 937-9720 (607) 277-2327
    Learn more
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!