Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    170 Port Watson St Cortland, NY 13045
    Property profile & analytics

    170 Port Watson St Cortland, NY 13045

    View on Map
    • Investment properties
    • 14,926 SF
    • 1.50 lot acres
    For Sale
    $4,700,000
    View Listing →
    Freestanding Walgreens NNN Property For Sale
    $4,700,000

    Freestanding Walgreens NNN Property

    Single tenant Walgreens with new eight-year lease and renewal options.

    Cortland, NY 13045
    View Listing
    Property ID
    US63-3846602
    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.
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Walgreens Photo / (Bike/Boat/Book/etc) Store
    • FedEx OnSite / Postal Service / Courier Service
    • Rite Aid / Pharmacy
    • Walgreens Pharmacy / Pharmacy
    • Cardtronics ATM / Atm

    Property Details for 170 Port Watson St

    Year built
    2004
    Lot size
    1.50 lot acres
    Property size
    14,926 SF
    Property type
    Investment properties
    Property subtype
    Retail residential properties
    APN
    110200 87.53-01-14.200
    APU
    11020087530114200

    Description

    This exceptional investment opportunity presents a single-tenant, free-standing industrial building located at 170 Port Watson St, Cortland, NY. The property encompasses 13,813 square feet and is situated on a 0-acre lot. The building is currently leased to Walgreens under a new eight-year lease agreement commencing April 1, 2022. This lease includes three five-year renewal options, each with a 7% rent increase. The current annual rental income is $200,000, making this an attractive, stable investment. The sale includes the building itself

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,226,000
      Market price range: $698k - $1.23M

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

    Location Insight

    • Map
    • Local Demand
    City
    Cortland
    County
    Cortland
    State
    New York
    Longitude
    -76.1661
    Latitude
    42.5987
    CBSA code
    18660
    CBSA name
    CORTLAND, NY MICROPOLITAN 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
    $66,889
    $300,000
    $1,669,000
    $1,969,000
    -
    $410,959
    $2,286,301
    $2,697,260

    Comparable in this City

    • Value Estimation by Request
      200 SF

      160-164 Prt Watson St

      STORE/OFFICE (MIXED USE) • 200 SF
      160-164 Prt Watson St, Cortland, NY 13045
      View Details
    • Value Estimation
      $5,380,000
      113,174 SF

      3642-3666 Rte 281

      STORE/OFFICE (MIXED USE) • 113,174 SF
      3642-3666 Rte 281, Cortland, NY 13045
      View Details
    • Value Estimation by Request
      2,400 SF

      37-39 Franklin St

      STORE/OFFICE (MIXED USE) • 2,400 SF
      37-39 Franklin St, Cortland, NY 13045
      View Details
    • Value Estimation
      $515,000
      8,526 SF

      99-101 Main St

      STORE/OFFICE (MIXED USE) • 8,526 SF
      99-101 Main St, Cortland, NY 13045
      View Details
    • Value Estimation by Request
      1,980 SF

      73 Main St

      STORE/OFFICE (MIXED USE) • 1,980 SF
      73 Main St, Cortland, NY 13045-2147
      View Details
    • Value Estimation by Request
      7,304 SF

      79 Pomeroy St

      STORE/OFFICE (MIXED USE) • 7,304 SF
      79 Pomeroy St, Cortland, NY 13045
      View Details

    Similar Nearby for Lease

    • $15 SF/Yr
      12,096 SF

      Professional Office Building For Lease

      Well-maintained office building in accessible commercial corridor with flexible layout.
      1-5 Clayton Ave, Cortland, NY 13045
      View Details
    • $795 /Mo

      Renovated Storefront on Main Street

      Recently renovated 1,300 SF storefront in high-traffic area.
      130 Main St, Cortland, NY 13045
      View Details
    • $795 /Mo
      23,520 SF

      Renovated Storefront on Main Street

      Recently renovated 1,300 SF storefront in high-traffic area.
      130 Main St, Cortland, NY 13045
      View Details
    • Contact for pricing

      Retail Space in Cortland Plaza

      Retail space for lease in Cortlandville Plaza, Cortland, NY.
      3662 Ny-281, Cortland, NY 13045
      View Details
    • Contact for pricing

      Retail Space in Commercial District

      Retail space in a bustling commercial and cultural hub.
      64 N Main St, Cortland, NY 13045
      View Details
    View Listing
    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.
    170 Port Watson St
    Cortland, NY 13045
    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
    170 Port Watson St, Cortland, NY, 13045
    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!