Add Listing
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 State St, Unit 22 Ithaca, NY 14850-5428

    • Investment properties
    • 13,204 SF
    • 0.15 lot acres
    OFF-MARKET
    Value Estimations
    $1,075,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-1288175
    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

    • Benjamin Peters / Clothing & Fashion Store / (Bike/Boat/Book/etc) Store
    • Miss Kitty’s Tattoo Parlor / Tattoo & Piercing Shop
    • Ujeni Foundation / Charitable Organization
    • House of Wellness / Medical Clinic / Alternative Medicine Practice

    Property Details for 120 State St

    Year built
    1985
    Lot size
    0.15 lot acres
    Property size
    13,204 SF
    Zone code
    CBD-60
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    500700 70.-1-10
    APU
    50070070110

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,179,000
      Market price range: $1.18M - $3.43M
      AI Estimate
      $655,000
      Market price range: $635k - $1.88M

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

    Location Insight

    • Map
    • Local Demand
    City
    Ithaca
    County
    Tompkins
    State
    New York
    Longitude
    -76.4999
    Latitude
    42.4398
    CBSA code
    27060
    CBSA name
    ITHACA, NY 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
    2023
    $0.00
    $125,000
    $525,000
    $650,000
    -
    $125,000
    $525,000
    $650,000

    Comparable in this City

    • Value Estimation
      $6,990,000
      48,003 SF

      420 College Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 48,003 SF
      420 College Ave, Ithaca, NY 14850-4626
      View Details
    • Value Estimation by Request
      1,400 SF

      331 Cayuga St

      OFFICE/RESIDENTIAL (MIXED USE) • 1,400 SF
      331 Cayuga St, Ithaca, NY 14850-5511
      View Details
    • Value Estimation by Request
      2,618 SF

      154 State St

      OFFICE/RESIDENTIAL (MIXED USE) • 2,618 SF
      154 State St, Ithaca, NY 14850-5676
      View Details
    • Value Estimation by Request
      2,302 SF

      317 State St

      OFFICE/RESIDENTIAL (MIXED USE) • 2,302 SF
      317 State St, Ithaca, NY 14850-5431
      View Details
    • Value Estimation
      $775,000
      6,960 SF

      150 State St, Unit 52

      OFFICE/RESIDENTIAL (MIXED USE) • 6,960 SF
      150 State St, Ithaca, NY 14850-5542
      View Details
    • Value Estimation
      $1,405,000
      6,074 SF

      407 Wyckoff Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 6,074 SF
      407 Wyckoff Ave, Ithaca, NY 14850-2329
      View Details

    Similar Nearby for Sale

    • $1,350,000
      6,400 SF

      Commercial Buildings in Ithaca, NY

      Two commercial buildings with redevelopment potential in Ithaca's Downtown Business District.
      105 E Clinton St, Ithaca, NY 14850
      View Details
    • $385,000
      1,507 SF

      Ithaca Investment Opportunity For Sale

      Commercial property with a 5-year NNN lease in Ithaca, NY.
      508 W State St, Ithaca, NY 14850
      View Details
    • $385,000
      1,507 SF

      Uptown Ithaca Convenience Store

      Prime Ithaca location, strong NOI, redevelopment potential.
      508 State St, Ithaca, NY 14850
      View Details
    • $795,000
      9,752 SF

      Downtown Ithaca Mixed-Use Opportunity

      Prime Ithaca location, 9,752 SF, redevelopment potential.
      420 State St, Ithaca, NY 14850
      View Details
    • Contact for pricing

      Ithaca Flower Shop Business

      Established Florist, Prime Location
      903 Hanshaw Rd, Ithaca, NY 14850
      View Details
    • $465,000
      3,108 SF

      Ithaca Mixed-Use Commercial Building

      Prime West End Location, 3108 SF, $465,000
      416 State St, Ithaca, NY 14850
      View Details

    Similar Nearby for Lease

    • $1,500 /Mo
      7,137 SF

      Downtown Ithaca Professional Office Suite

      Three-room office suite in a Colonial Revival building.
      122 W Ct St -, Ithaca, NY 14850
      View Details
    • Contact for pricing
      4,400 SF

      Prime Commercial Space For Lease

      4400 SF commercial space in Ithaca's North End Business District.
      15 Catherwood Rd, Ithaca, NY 14850
      View Details
    • New
      $975 /Mo
      8,704 SF

      Downtown Ithaca Office Space Available

      Private 715 SF office suite in a creative hub.
      418 E State St, Ithaca, NY 14850
      View Details
    • $26 SF/Yr
      Pending

      Ithaca Office Space Available

      Office space for rent in Ithaca, New York.
      308 E Seneca St, Ithaca, NY 14850
      View Details
    • $23 SF/Yr
      43,336 SF

      Harolds Square: Ithaca Office Space

      Prime Ithaca location, flexible office suites.
      125 State St, Ithaca, NY 14850
      View Details
    • Sponsored
      Contact for pricing

      NY, Ithaca - East State St

      Discover many ways to work your way in Greenwich
      125 State St, Ithaca, NY 14850
      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 State St, Unit 22
    Ithaca, NY 14850-5428
    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.
    Sign Up Successful!
    You now have access to more from Realmo!