96-98 Willowick Drive, Fairport, NY 14450
One unit includes a new kitchen and bathroom, while major mechanical systems are 10 years old or less.
Property Features for 96-98 Willowick Drive
General Information
Additional Details
Taxes and HOA fees
Building Details
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 Keller Williams Realty Greater Rochester
Investment Insights
Based on property information with market context.
The property is located in Perinton, NY 14450, near Fairport High School, Wegmans, shopping plazas, local boutiques, and Fairport restaurants. These nearby destinations provide access to schools, grocery shopping, retail, and dining.
Key Highlights
- Duplex with two residential units
- One unit features a new kitchen and bathroom
- Major mechanical systems are 10 years old or less
Financial Insights For Multifamily LT 5
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 | $35.3k | $13.80 |
| − Vacancy | −$1.2k | −$0.48 |
| EGI | $34.1k | $13.32 |
| − OpEx | −$10.2k | −$4.00 |
| NOI | $23.9k | $9.32 |
Alternative Uses
Property Analytics
Current Use
Lease Details
Location Intelligence
Trade Area within ½ mile
Demographics for 14450, NY
Market
Vacancy Rate% for Multifamily in Northeast region