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

    21 Broadway Monticello, NY 12701-8800

    • Gas stations
    • 3,058 SF
    • 0.33 lot acres
    OFF-MARKET
    Last Sale
    Feb 25, 2020
    $800,000
    Value Estimations
    $820,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-3168731
    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

    • Exxon / Gas Station
    • LibertyX Bitcoin ATM / Atm

    Property Details for 21 Broadway

    Year built
    2021
    Lot size
    0.33 lot acres
    Property size
    3,058 SF
    Zone code
    EBG
    Property type
    Gas stations
    APN
    484689 31.-1-22
    APU
    48468931122

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $915,000
      ML approach
      $855,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $621,000
      Market price range: $254k - $645k

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

    Location Insight

    • Map
    • Local Demand
    City
    Monticello
    County
    Sullivan
    State
    New York
    Longitude
    -74.6521
    Latitude
    41.6445

    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
    2021
    $0.00
    $32,800
    $419,700
    $452,500
    -
    $65,600
    $839,400
    $905,000

    Comparable in this City

    • Value Estimation by Request
      1,625 SF

      5 Jefferson St

      SERVICE STATION WITH FOOD MART • 1,625 SF
      5 Jefferson St, Monticello, NY 12701-1188
      View Details
    • Value Estimation
      $505,000
      4,500 SF

      Pleasant St

      SERVICE STATION WITH FOOD MART • 4,500 SF
      Pleasant St, Monticello, NY 12701
      View Details
    • Value Estimation by Request
      2,234 SF

      519 Broadway

      SERVICE STATION WITH FOOD MART • 2,234 SF
      519 Broadway, Monticello, NY 12701-1111
      View Details
    • Value Estimation by Request
      2,742 SF

      133 Jefferson St

      SERVICE STATION WITH FOOD MART • 2,742 SF
      133 Jefferson St, Monticello, NY 12701-1178
      View Details
    • Value Estimation by Request
      5,000 SF

      4375 State Rte 42

      SERVICE STATION WITH FOOD MART • 5,000 SF
      4375 State Rte 42, Monticello, NY 12701-4813
      View Details
    • Value Estimation by Request
      3,007 SF

      41 Forestburgh Rd

      SERVICE STATION WITH FOOD MART • 3,007 SF
      41 Forestburgh Rd, Monticello, NY 12701-1862
      View Details

    Similar Nearby for Sale

    • $1,300,000

      Prime Commercial/Industrial Zoned Corner Parcel

      3-acre corner parcel near Resorts World Catskills Casino.
      679 Resorts World Dr, Monticello, NY 12701
      View Details
    • $399,900
      1,319 SF

      Monticello Parking Garage Investment

      High-return parking garage, 100% occupied.
      100 Broadway, Monticello, NY 12701
      View Details
    • $974,900
      5,443 SF

      Versatile Mixed-Use Property in Monticello

      Mixed-use property with garage, rental unit, and development potential.
      36 Cold Spring Rd, Monticello, NY 12701
      View Details
    • $2,500,000
      47.18 Acres

      Prime Monticello Development Opportunity

      47.18 acres of commercial land with development potential.
      Monticello, NY 12701
      View Details
    • $399,900
      1,319 SF

      Monticello Retail Space - Prime Location

      High-traffic retail space, excellent investment.
      100 Broadway, Monticello, NY 12701
      View Details
    • $899,900
      43,560 SF

      Monticello Industrial Storefront & Warehouse

      Prime Location, High Visibility, 43,560 SF
      184 Broadway, Monticello, NY 12701
      View Details

    Similar Nearby for Lease

    • $3,500 /Mo
      1,168 SF

      Monticello Retail Space For Lease

      Versatile commercial space in Monticello near busy intersection.
      193 E Broadway, Monticello, NY 12701
      View Details
    • $1,500 /Mo

      Monticello Garage Space For Lease

      Flexible garage space in Monticello, near a busy intersection.
      193 E Broadway A, Monticello, NY 12701
      View Details
    • $5,000 /Mo

      High-Traffic Commercial Property Available

      Commercial property on busy road near new urgent care center.
      4461 State Route 42, Monticello, NY 12701
      View Details
    • $3,500 /Mo

      Monticello Commercial Space For Lease

      Versatile commercial space with garage bays and ample parking.
      193 E Broadway B, Monticello, NY 12701
      View Details
    • $2,500 /Mo
      692 SF

      High-Traffic Corner Retail Unit

      692 SF retail space in Monticello, NY for lease.
      191 E Broadway, Monticello, NY 12701
      View Details
    • $900 /Mo

      Retail Space Available For Rent

      Retail space available for rent at $11 per square foot.
      456 Broadway 302, Monticello, NY 12701
      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.
    21 Broadway
    Monticello, NY 12701-8800
    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!