Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Sold
    • Property Lookup
    • Brokers
    22 Arrowhead Ln Narrowsburg, NY 12764

    Property Lookup

    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    22 Arrowhead Ln Narrowsburg, NY 12764

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

    Current Use by Public Records

    • Commercial real estate

    Property Details for 22 Arrowhead Ln

    Year built
    1970
    Lot size
    20.68 lot acres
    Property size
    15,197 SF
    Property type
    Commercial real estate

    Description

    This exceptional investment opportunity in Narrowsburg, NY, presents a lucrative multi-family complex spanning over 20.68 acres. The property comprises three buildings situated on two parcels, with an additional four vacant parcels offering significant expansion potential. The main attraction is a fully occupied 16-unit apartment building, boasting eight one-bedroom, seven two-bedroom, and one three-bedroom unit. This building consistently maintains high occupancy, with a waiting list and scheduled annual rent increases. A second building, a two-family house, requires rehabilitation, presenting a value-add opportunity. A third building, a cottage-style structure, could serve as an additional rental unit or a tenant laundry facility. The grounds are impeccably maintained, featuring a shared tenant garden and ample parking. The property benefits from extensive road frontage, allowing for the addition of commercial and residential units. Current expenses covered by the landlord include taxes, insurance, common electric, snow plowing, lawn mowing, trash removal, repairs, and maintenance. Tenants are responsible for their individual electric and propane costs for heating, cooking, and hot water. Located in the desirable river town of Narrowsburg, this property offers a substantial and stable income stream, making it an ideal investment for discerning buyers. The total square footage is 15,197 square feet. A detailed financial analysis report is available upon request.

    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 County
    State
    New York
    Longitude
    -75.0196
    Latitude
    41.5961

    Comparable in this City

    • Value Estimation by Request
      3.20 Acres

      7584 Unit

      Land • 3.20 Acres
      7584 Unit, Narrowsburg, NY 12764
      View Details
    • Value Estimation
      $530,000
      6,840 SF

      Main St

      SHOW ROOM, WAREHOUSE • 6,840 SF
      Main St, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      3.20 Acres

      7584 State Route 97

      Commercial real estate • 3.20 Acres
      7584 State Route 97, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      2,112 SF

      Cty Rd 24th Brg St St

      COMMERCIAL (GENERAL) • 2,112 SF
      Cty Rd 24th Brg St St, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      1,400 SF

      Delaware Dr

      COMMERCIAL (GENERAL) • 1,400 SF
      Delaware Dr, Narrowsburg, NY 12764
      View Details
    • Value Estimation by Request
      2,640 SF

      Main St

      SHOW ROOM, WAREHOUSE • 2,640 SF
      Main St, Narrowsburg, NY 12764
      View Details

    Similar Nearby for Sale

    • 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
    • $214,900
      30.00 Acres

      30-Acre Wooded Parcel in Narrowsburg

      Rare 30-acre wooded parcel in desirable Hudson Valley river town.
      Mathias Weiden Dr, 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
    • $790,000
      79.00 Acres

      79 Acres Vacant Land, Narrowsburg

      79 acres of vacant land perfect for recreation and hunting.
      81 Eckes Rd, Narrowsburg, NY 12764
      View Details
    • $214,900

      30-Acre Wooded Parcel in Narrowsburg

      Rare 30-acre wooded parcel in desirable Hudson Valley river town.
      00 Mathias Weiden Dr, Narrowsburg, 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 Deep Holw Hl Rd, Narrowsburg, 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 Ln
    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 Ln, 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!