Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • 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
    Property profile & analytics

    120 Ellis Ave, Unit 22 Irvington, NJ 07111-4315

    • Residential income homes
    • 5,643 SF
    • 0.15 lot acres
    OFF-MARKET
    Value Estimations
    $810,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US59-1135132
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Residential income homes

    Property Details for 120 Ellis Ave

    Lot size
    0.15 lot acres
    Property size
    5,643 SF
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    09 00162-0000-00004
    APU
    900162000000004

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $860,000
      Market price range: $805k - $1.46M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $1,010,000
      Current use
      OFFICE BUILDING
      $1,185,000
      Change: +17% Conversion: Moderate
      INDUSTRIAL (GENERAL)
      $925,000
      Change: -8% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $825,000
      Change: -19% Conversion: Moderate

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Irvington
    County
    Essex
    State
    New Jersey
    Longitude
    -74.2175
    Latitude
    40.7277
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2022
    $14,604
    $24,000
    $221,000
    $245,000
    -
    $24,000
    $221,000
    $245,000

    Comparable in this City

    • Value Estimation by Request

      10-12 Marshall St, Unit 12

      APARTMENT HOUSE (UNDER 5 UNITS)
      10-12 Marshall St, Irvington, NJ 07111-8701
      View Details
    • Value Estimation
      $4,005,000
      21,462 SF

      128 Durand Pl

      APARTMENT HOUSE (UNDER 5 UNITS) • 21,462 SF
      128 Durand Pl, Irvington, NJ 07111-1828
      View Details
    • Value Estimation
      $980,000
      7,032 SF

      961 Grv St

      APARTMENT HOUSE (UNDER 5 UNITS) • 7,032 SF
      961 Grv St, Irvington, NJ 07111-4300
      View Details
    • Value Estimation
      $670,000
      1,368 SF

      169 Harper Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,368 SF
      169 Harper Ave, Irvington, NJ 07111-1774
      View Details
    • Value Estimation
      $5,645,000
      16,564 SF

      33 Linden Ave, Unit 41

      APARTMENT HOUSE (UNDER 5 UNITS) • 16,564 SF
      33 Linden Ave, Irvington, NJ 07111-2520
      View Details
    • Value Estimation by Request
      5,760 SF

      49 Maple Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 5,760 SF
      49 Maple Ave, Irvington, NJ 07111-4347
      View Details

    Similar Nearby for Sale

    • $920,000
      Pending

      Renovated 6-Family Investment Property

      Fully renovated 6-family property with high cap rate in prime location.
      3 May St, Irvington, NJ 07111
      View Details
    • $460,000

      Residential Income Property For Sale

      Multi-family home with parking, finished basement, separate utilities.
      36 Arverne Ter, Irvington, NJ 07111
      View Details
    • $1,200,000

      Mixed-Use Income Property For Sale

      Two stores and four apartments generating income.
      876 Stuyvesant Ave, Irvington, NJ 07111
      View Details
    • $2,250,000
      6,969 SF

      Renovated Mixed-Use Property For Sale

      Mixed-use property featuring apartments and retail units, fully occupied.
      945-949 Clinton Ave, Irvington, NJ 07111
      View Details
    • $545,000
      Pending

      Irvington Two-Family Home with Garage

      Two-family home in Irvington with ensuite bedrooms and two-car garage.
      35 Tremont Ter, Irvington, NJ 07111
      View Details
    • $425,000
      0.06 Acres

      Established Pizza Shop with Apartment

      Turn-key restaurant with spacious apartment in high-traffic location.
      553 Grove St, Irvington, NJ 07111
      View Details

    Similar Nearby for Lease

    • $3,500 /Mo

      New Construction Second Floor Rental

      Luxurious 3-bedroom, 2-bath apartment with modern amenities and convenient location.
      210 22Nd St, Irvington, NJ 07111
      View Details
    • $3,500 /Mo

      New Construction Rental Unit

      Luxurious 3-bedroom apartment with modern amenities and convenient location.
      250 22Nd St, Irvington, NJ 07111
      View Details
    • $2,200 /Mo

      Renovated Apartment Near Maplewood

      Renovated 2-bedroom apartment near Maplewood's amenities and transportation.
      214 Elmwood Ave, Irvington, NJ 07111
      View Details
    • $1,900 /Mo

      Renovated Two-Bedroom Apartment for Rent

      Recently renovated two-bedroom apartment available for rent.
      16 Silkman Pl, Irvington, NJ 07111
      View Details
    • $2,000 /Mo

      Renovated Three-Bedroom Apartment For Rent

      Recently renovated 3-bedroom, 1-bathroom apartment in Irvington, NJ.
      532 Grove St, Irvington, NJ 07111
      View Details
    • $2,350 /Mo

      Spacious Apartment with Modern Kitchen

      Large apartment with modern kitchen in convenient location.
      277 Columbia Ave, Irvington, NJ 07111
      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.
    120 Ellis Ave, Unit 22
    Irvington, NJ 07111-4315
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.