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

    1435 86th St Brooklyn, NY 11228-3435

    • Office buildings
    • 11,290 SF
    • 0.28 lot acres
    OFF-MARKET
    Value Estimations
    $4,375,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-3255668
    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

    • Dr. Henry Lipner / Physician / Medical Clinic
    • Dialysis Center - New York Methodist / Medical Clinic
    • Sein Yin Y See / Physician / Medical Clinic
    • Neiderman George MD / Physician / Medical Clinic
    • DaVita Dyker Heights Dialysis Center / Medical Clinic

    Property Details for 1435 86th St

    Year built
    1962
    Lot size
    0.28 lot acres
    Property size
    11,290 SF
    Zone code
    R4
    Property type
    Office buildings
    APN
    06340-0060
    APU
    63400060

    Description

    This exceptional two-story medical office building, situated at 1435 86th Street in Brooklyn, New York, presents a compelling investment opportunity. The 11,290 square foot property, built in 1962 and situated on an 11,999 square foot lot, boasts a strong 6.85% cap rate and is currently 100% occupied. The building features a newly renovated interior (2019), a brand new roof, and a new HVAC system. A brand new elevator services all floors, from the lower level to the top floor. The property is zoned R4/C2-2. The primary tenant, Davita, holds a 15-year lease (NNN) with a January 31, 2038 expiration date, including two five-year options. This lease includes 10% rent increases every five years and is corporate guaranteed. Davita is also responsible for 100% of snow removal. An existing financing option of $7,950,000 at 3.74% interest is available, expiring in May 2030 with a February 2025 payment. A separate parking contract, costing $18,360 annually with a 2% annual increase, is also in place. Floor plans are available upon request. The asking price for this core+ investment is $15,250,000. This property offers a stable, high-return investment with a long-term, secure tenant.

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $5,005,000
      6.5%
      $4,620,000
      7%
      $4,290,000

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $6,215,000
      Current use
      INDUSTRIAL (GENERAL)
      $6,410,000
      Change: +3% Conversion: Difficult
      WAREHOUSE, STORAGE
      $5,660,000
      Change: -9% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $5,125,000
      Change: -18% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Brooklyn
    County
    Kings
    State
    New York
    Longitude
    -74.0105
    Latitude
    40.6124
    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
    2024
    $326,289
    $324,000
    $3,347,100
    $3,671,100
    -
    $720,000
    $7,438,000
    $8,158,000

    Comparable in this City

    • Value Estimation
      $1,465,000
      3,600 SF

      7423 13th Ave

      OFFICE BUILDING (MULTI-STORY) • 3,600 SF
      7423 13th Ave, Brooklyn, NY 11228-2020
      View Details
    • Value Estimation
      $1,265,000
      4,000 SF

      7202 13th Ave

      OFFICE BUILDING (MULTI-STORY) • 4,000 SF
      7202 13th Ave, Brooklyn, NY 11228-2009
      View Details
    • Value Estimation
      $1,610,000
      4,000 SF

      7501 13th Ave

      OFFICE BUILDING (MULTI-STORY) • 4,000 SF
      7501 13th Ave, Brooklyn, NY 11228-2409
      View Details
    • Value Estimation
      $785,000
      2,875 SF

      8118 13th Ave

      OFFICE BUILDING (MULTI-STORY) • 2,875 SF
      8118 13th Ave, Brooklyn, NY 11228-3039
      View Details
    • Value Estimation
      $1,005,000
      2,228 SF

      7007 13th Ave

      OFFICE BUILDING (MULTI-STORY) • 2,228 SF
      7007 13th Ave, Brooklyn, NY 11228-1603
      View Details
    • Value Estimation
      $1,560,000
      4,863 SF

      660 92nd St

      PROFESSIONAL BUILDING • 4,863 SF
      660 92nd St, Brooklyn, NY 11228-3621
      View Details

    Similar Nearby for Sale

    • $2,480,000
      3,250 SF

      Brooklyn Mixed-Use Corner Property

      Income-generating mixed-use corner property in Dyker Heights, Brooklyn.
      7302 13Th Ave, Brooklyn, NY 11228
      View Details
    • $2,480,000
      3,250 SF

      Mixed-Use Corner Property, Brooklyn

      Income-generating mixed-use property in Dyker Heights with commercial and residential units.
      7302 13Th Ave, Brooklyn, NY 11228
      View Details
    • $4,480,000

      Brooklyn Medical Office Portfolio

      Prime Dyker Heights location, high cap rate.
      703 86Th St, Brooklyn, NY 11228
      View Details
    • New
      $3,888,000
      12,399 SF

      Brooklyn Mixed-Use Investment Opportunity

      Mixed-use building with commercial and residential income in prime location.
      705 86Th St, Brooklyn, NY 11228
      View Details
    • $598,800
      1,000 SF

      Prime Dyker Heights Office Space

      1,000 SF Office, Huge Potential
      1302 83Rd St 001, Brooklyn, NY 11228
      View Details
    • $4,498,000
      9,120 SF

      Prime Brooklyn Office Building

      9,120 SF Office Building, 4 Units
      7316 13Th Ave, Brooklyn, NY 11228
      View Details

    Similar Nearby for Lease

    • $3,000 /Mo

      Bensonhurst Storefront Commercial Space Available

      Prime commercial space in Bensonhurst, ideal for retail or office.
      6904 15Th Ave, Brooklyn, NY 11228
      View Details
    • $12,000 /Mo
      4,200 SF

      Brooklyn Office Space with High Ceilings

      4,200 SF office space in Dyker Heights with 18-foot ceilings.
      7416 13Th Ave, Brooklyn, NY 11228
      View Details
    • $6,000 /Mo
      10,168 SF

      Brooklyn Medical Office For Lease

      Medical office space with six exam rooms, ready for occupancy.
      76 Battery Ave, Brooklyn, NY 11228
      View Details
    • $3,000 /Mo
      380 SF

      Renovated Office Space in Brooklyn

      Newly renovated 380 sq ft office space for rent.
      6 Parrott Pl, Brooklyn, NY 11228
      View Details
    • $46 SF/Yr
      1,100 SF

      Prime Brooklyn Retail/Office Space

      Dyker Heights gem: 1,100 sq ft, 2-story building.
      7110 13Th Ave, Brooklyn, NY 11228
      View Details
    • $37,500

      Modern School Building For Rent

      State-of-the-art, LEED-certified school property with advanced technology.
      670 92 St Bay Rdg, Brooklyn, NY 11228
      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.
    1435 86th St
    Brooklyn, NY 11228-3435
    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!