Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    22 Arrowhead Rd Narrowsburg, NY 12764
    Back to Search
    Property profile & analytics

    22 Arrowhead Rd, Narrowsburg, NY 12764

    View on Map
    • Apartment buildings
    • 15,197 SF
    • 20.68 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Isalis / (Bike/Boat/Book/etc) Store
    • Party City / Party Supply Store / (Bike/Boat/Book/etc) Store
    • Skunk Funk / Big Box & Wholesale Store
    • Carl's Trading Co / Hat Shop
    • Bushka's Kitchen LLC / (Bike/Boat/Book/etc) Store

    Property Details for 22 Arrowhead Rd

    Year built
    1970
    Lot size
    20.68 lot acres
    Property type
    Apartment buildings

    Description

    This exceptional investment opportunity presents a fully rented 16-unit apartment building situated on over 20 acres in Narrowsburg, NY. The property comprises three buildings: a main 16-unit apartment building (with potential for expansion), a two-family house requiring rehabilitation, and a separate cottage suitable for rental or laundry facilities. The 16 units, consisting of eight one-bedroom, seven two-bedroom, and one three-bedroom apartments, boast consistently high occupancy and scheduled annual rent increases. The property features 35 parking spaces, meticulously maintained grounds with a shared tenant garden, and extensive road frontage offering significant development potential for additional residential or commercial units. The existing buildings total 15,197 square feet, with a list price of $2,449,000 ($161.15/sq ft). The property includes three buildings constructed in 1970, situated on a 20.68-acre lot (APN: 4800-005-0-0001-009-029). Landlord responsibilities encompass taxes, insurance, common electric, snow removal, landscaping, trash, repairs, and maintenance

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Narrowsburg
    County
    Sullivan
    State
    New York
    Longitude
    -75.0196
    Latitude
    41.596

    Comparable in this City

    • Value Estimation by Request
      784 SF

      County Rd 111

      MOBILE HOME PARK, TRAILER PARK
      County Rd 111, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      1,295 SF

      Twn Trout Pond Rd

      CAMPGROUND, RV PARK
      Twn Trout Pond Rd, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      552 SF

      4th St

      MOBILE HOME PARK, TRAILER PARK
      4th St, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      1,568 SF

      89 De Mauro Ln

      CAMPGROUND, RV PARK
      89 De Mauro Ln, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      1,014 SF

      102 4th St

      MOBILE HOME PARK, TRAILER PARK
      102 4th St, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      840 SF

      1481 Crystal Lk Rd

      CAMPGROUND, RV PARK
      1481 Crystal Lk Rd, Narrowsburg, NY 12764-4414
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Residential Income Property For Sale

      32-unit residential income property with tenant-owned and park-owned homes.
      7945 Ny-52, Narrowsburg, NY 12764
      View Details
    • Contact for pricing
      1,700 SF

      Tusten Cup

      Profitable Riverfront Cafe w. Full Liquor + Cannabinoid Licenses. Turnkey, High Cash Flow
      8 Unit 1 UNIT 1, Narrowsburg, NY 12764
      View Details
    • $550,000

      Land with Existing Infrastructure

      47+ acre parcel with pool, barn, and utilities.
      259 Lackawaxen Rd, Narrowsburg, NY 12764
      View Details
    • $79,999
      5.01 Acres

      5+ Acre Wooded Lot

      Wooded 5+/- acre lot with clearing and driveway in place.
      16 Narrowsburg, Ny, NY 12764
      View Details
    • $790,000
      79.00 Acres

      79 Acres of Wooded Land

      Mostly wooded, level property perfect for recreation or building.
      81 Narrowsburg, Ny, NY 12764
      View Details
    • $1,220,000
      122.00 Acres

      Large Land Parcel in Narrowsburg

      122-acre wooded lot near Narrowsburg's Main Street.
      50 Narrowsburg, Ny, NY 12764
      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.
    22 Arrowhead Rd
    Narrowsburg, NY 12764
    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

    Thank You for Inquiry
    22 Arrowhead Rd, Narrowsburg, NY, 12764
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!