Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    28 Forsyth St New York, NY 10002-6021
    Back to Search
    Property profile & analytics

    28 Forsyth St New York, NY 10002-6021

    View on Map
    • Retail residential properties
    • 14,442 SF
    • 0.07 lot acres
    Off-Market
    Property ID
    US63-2652603
    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
    $4,220,000
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Khan Sheng Food / Big Box & Wholesale Store / Food Market
    • 24 HR CAR TOWING SERVICE NYC / Auto Repair Shop
    • Law Office of Cuiyun(Laura) Li / Law Firm
    • HAPPY99 / Clothing Store

    Property Details for 28 Forsyth St

    Year built
    1900
    Lot size
    0.07 lot acres
    Property size
    14,442 SF
    Zone code
    C61G
    Property type
    Retail residential properties
    APN
    00292-0010
    APU
    2920010

    Description

    This exceptional mixed-use property at 28 Forsyth Street, located in the vibrant Chinatown neighborhood of New York City, presents a compelling value-add investment opportunity. The six-story building boasts a total net rentable area of 14,442 square feet and sits on a 3,042 square foot lot with 30.42 feet of frontage. Currently operating at 100% occupancy, the property generates a substantial net operating income (NOI) of $562,736, yielding a 6.25% capitalization rate. The building comprises 24 units, including 22 apartments (11 free-market and 11 rent-stabilized) and two retail spaces, all currently leased, providing a stable and consistent cash flow. The apartments feature desirable amenities such as soundproof windows, exposed brick, and exposed original beam ceilings, enhancing their appeal to tenants. The building benefits from excellent natural light and air, overlooking Forsyth Plaza and offering stunning views of the Manhattan Bridge Arch and Colonnade. Its prime location at the intersection of Little Italy, the Lower East Side, and Two Bridges provides easy access to multiple subway lines (F, B, D, J, and Z), further enhancing its desirability. The property is zoned C6-1G, offering potential for future development or repositioning. The asking price for this remarkable investment opportunity is $9,000,000.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    New York
    County
    New York
    State
    New York
    Longitude
    -73.9942
    Latitude
    40.7152
    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
    $177,317
    $206,550
    $1,211,759
    $1,418,309
    -
    $459,000
    $3,149,000
    $3,608,000

    Comparable in this City

    • Value Estimation
      $4,390,000
      14,450 SF

      29 Rutgers St

      STORES & APARTMENTS • 14,450 SF
      29 Rutgers St, New York, NY 10002
      View Details
    • Value Estimation
      $3,280,000
      9,000 SF

      100 Stanton St

      STORES & APARTMENTS • 9,000 SF
      100 Stanton St, New York, NY 10002-1469
      View Details
    • Value Estimation
      $12,090,000
      33,546 SF

      130 Orch St

      STORES & APARTMENTS • 33,546 SF
      130 Orch St, New York, NY 10002-3169
      View Details
    • Value Estimation
      $3,435,000
      9,357 SF

      155 Orch St

      STORES & APARTMENTS • 9,357 SF
      155 Orch St, New York, NY 10002-2214
      View Details
    • Value Estimation
      $3,400,000
      9,282 SF

      131 Orch St

      STORES & APARTMENTS • 9,282 SF
      131 Orch St, New York, NY 10002-3103
      View Details
    • Value Estimation
      $2,640,000
      11,900 SF

      70 Forsyth St

      STORES & APARTMENTS • 11,900 SF
      70 Forsyth St, New York, NY 10002-5149
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      16,312 SF

      Mixed-Use Corner Asset in Manhattan

      Mixed-use property with residential and commercial spaces in vibrant neighborhood.
      101 Delancey St, New York, NY 10002
      View Details
    • $22,000,000

      Manhattan Mixed-Use Investment Opportunity

      Pre-war building with retail and residential units in Lower East Side.
      50 Delancey St, New York, NY 10002
      View Details
    • Contact for pricing
      8,768 SF

      Mixed-Use Building in Prime Location

      Mixed-use building with commercial and residential units in vibrant neighborhood.
      5 Eldridge St, New York, NY 10002
      View Details
    • Contact for pricing
      4,874 SF

      Mixed-Use Building with Approved Plans

      Three-story mixed-use building with approved plans for a six-story condo.
      205 Henry St, New York, NY 10002
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      3,437 SF

      Mixed-Use Building with Commercial Units

      Three-story mixed-use building with retail and residential units.
      280 Grand St, New York, NY 10002
      View Details
    • Contact for pricing
      1,100 SF

      Prime NYC Retail Space

      1,100 SF Retail Space - New York City
      201 Allen St, New York, NY 10002
      View Details
    • Contact for pricing

      Lower East Side Retail Space

      1,500 SF retail space available immediately in Lower East Side.
      89 Stanton St, New York, NY 10002
      View Details
    • Contact for pricing

      Retail Space for Lease

      Retail space available for lease in New York, NY.
      185 Orchard St, New York, NY 10002
      View Details
    • Contact for pricing

      Turnkey Restaurant in Lower East

      Restaurant space with full kitchen and liquor license available forrent.
      185 Orchard St, New York, NY 10002
      View Details
    • Contact for pricing
      3,151 SF

      Bowery Plug-and-Play Office Space

      Sublease opportunity with existing installations and direct elevator access.
      109 Bowery, New York, NY 10002
      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.
    28 Forsyth St
    New York, NY 10002-6021
    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
    28 Forsyth St, New York, NY, 10002
    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!