Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    122 Terryville Rd Port Jefferson Station, NY 11776
    Back to Search
    Property profile & analytics

    122 Terryville Rd, Port Jefferson Station, NY 11776

    View on Map
    • Day care centers
    • 10,000 SF
    • 1.20 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Day care centers

    Property Details for 122 Terryville Rd

    Lot size
    1.20 lot acres
    Property type
    Day care centers
    Property subtype
    Retail properties & Spaces

    Description

    This exceptional 1.2-acre site in Port Jefferson Station, NY (122 Terryville Rd, 11776) presents a compelling redevelopment opportunity. A 15-year, triple-net (NNN) lease with The Learning Experience (TLE), a nationally recognized early childhood education franchise, is already in place. This build-to-suit project encompasses a 10,000 square foot facility, projected to generate a $420,000 pro-forma NOI. The lease includes a corporate guarantee and 12% rent bumps every five years, ensuring consistent and growing income. The property benefits from a prime location near the future Jefferson Plaza redevelopment, boasting high visibility with 29,000 vehicles passing daily. The fee-simple ownership offers significant long-term value appreciation potential, with a projected value of approximately $6 million upon completion. This is a rare chance to invest in a stable, high-demand sector with a credit-rated, reputable tenant, minimizing operational involvement due to the NNN lease structure. The single-tenant building will be constructed to TLE's specifications, ensuring a seamless transition to occupancy. This investment offers a strong return on investment with built-in growth potential in a thriving community.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Port Jefferson Station
    County
    Suffolk
    State
    New York
    Longitude
    -73.0518
    Latitude
    40.9286

    Comparable in this City

    • Value Estimation by Request
      48,428 SF

      1201 Ny-112

      Medical Office Space
      1201 Ny-112, Port Jefferson Station, NY 11776
      View Details
    • Value Estimation by Request
      1,395 SF

      4949-A Nesconset Hwy

      Retail properties & Spaces
      4949-A Nesconset Hwy, Port Jefferson Station, NY 11776
      View Details
    • Value Estimation by Request
      30,170 SF

      208 Ny-112

      Neighborhood centers
      208 Ny-112, Port Jefferson Station, NY 11776
      View Details
    • Value Estimation by Request
      0.25 Acres

      1595 Ny-112

      Retail properties & Spaces
      1595 Ny-112, Port Jefferson Station, NY 11776
      View Details
    • Value Estimation by Request

      Port

      SBE - SPECIAL ASSESSMENTS
      Port, Jefferson Station, NY 11776
      View Details
    • Value Estimation by Request

      Port

      SBE - SPECIAL ASSESSMENTS
      Port, Jefferson Station, NY 11776
      View Details

    Similar Nearby for Sale

    • Contact for pricing

      Restaurant Site on Route 112

      1.06 acre site with 2,975 SF restaurant.
      513 Route 112, Port Jefferson Station, NY 11776
      View Details
    • $750,000
      0.33 Acres

      Port Jefferson Station Dental Office

      Move-in-ready dental office with expansion potential in prime location.
      488 Terryville Rd, Port Jefferson Station, NY 11776
      View Details
    • $3,250,000
      4.10 Acres

      Prime Land in Port Jefferson

      4.1 acre commercial land in revitalizing Port Jefferson Station.
      527/529 Route 112, Port Jefferson Station, NY 11776
      View Details
    • Contact for pricing
      6,980 SF

      Industrial Building Conversion Potential

      6,980 SF industrial building with conversion potential in Port Jefferson.
      591 Bicycle Path, Port Jefferson Station, NY 11776
      View Details
    • Contact for pricing
      13,504 SF

      Updated Mixed-Use Property For Sale

      Versatile, updated mixed-use property with flexible layout and strong visibility.
      4515 Nesconset Hwy, Port Jefferson Station, NY 11776
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Retail/Restaurant Space For Lease

      Retail or restaurant space available for lease.
      4949-A Nesconset Hwy, Port Jefferson Station, NY 11776
      View Details
    • $2,500 /Mo

      Port Jefferson Commercial Space Available

      Commercial space for rent in Port Jefferson, New York.
      1595 Route 112, Port Jefferson, NY 11776
      View Details
    • Contact for pricing
      3,808 SF

      Retail Space in Port Jefferson

      Retail space available in a dynamic shopping center.
      1064-1110 Ny 112, Port Jefferson Station, NY 11776
      View Details
    • Contact for pricing
      2,000 SF

      Retail Space with High Visibility

      Retail space with ample parking and high traffic counts.
      593-691 Old Town Rd, Port Jefferson Station, NY 11776
      View Details
    • Contact for pricing
      1,395 SF

      Retail Space on Route 347

      Retail space with high visibility and traffic light access.
      4949 Nesconset Hwy, Port Jefferson Station, NY 11776
      View Details
    • Contact for pricing
      1,160 SF

      Retail Space on Main Street

      Retail space with back office, near Port Jefferson Train.
      101 Main St, Port Jefferson Station, NY 11776
      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 Terryville Rd
    Port Jefferson Station, NY 11776
    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
    122 Terryville Rd, Port Jefferson Station, NY, 11776
    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!