Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    28 Willett Ave Port Chester, NY 10573-4332
    Back to Search
    Property profile & analytics

    28 Willett Ave, Port Chester, NY 10573-4332

    View on Map
    • Office buildings
    • 7,020 SF
    • 0.10 lot acres
    Off-Market
    Property ID
    US63-1408018
    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
    $1,255,000
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Westchester County Alarm Associates / County Government Office
    • USA Central Station / Security Service
    • All Time Detection, Inc. / Security Service
    • Tri-County Security Systems / Security Service
    • Nortech Security Systems Inc / Security Service

    Property Details for 28 Willett Ave

    Year built
    1964
    Lot size
    0.10 lot acres
    Zone code
    C2 COMM
    Property type
    Office buildings
    APN
    554801 142.23-2-19
    APU
    55480114223219

    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
    Port Chester
    County
    Westchester
    State
    New York
    Longitude
    -73.6613
    Latitude
    41.0022
    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
    2020
    $0.00
    $200,900
    $1,146,600
    $1,347,500
    -
    $200,900
    $1,146,600
    $1,347,500

    Comparable in this City

    • Value Estimation
      $1,175,000
      9,766 SF

      938 King St

      OFFICE BUILDING
      938 King St, Port Chester, NY 10573-1226
      View Details
    • Value Estimation
      $785,000
      4,589 SF

      509-511 Main St

      OFFICE BUILDING
      509-511 Main St, Port Chester, NY 10573
      View Details
    • Value Estimation
      $1,850,000
      9,690 SF

      211 Rdg St

      OFFICE BUILDING
      211 Rdg St, Port Chester, NY 10573-3433
      View Details
    • Value Estimation
      $580,000
      3,128 SF

      64 Merritt St

      PROFESSIONAL BUILDING
      64 Merritt St, Port Chester, NY 10573-3538
      View Details
    • Value Estimation
      $775,000
      3,686 SF

      28 Adee St

      PROFESSIONAL BUILDING
      28 Adee St, Port Chester, NY 10573-4339
      View Details
    • Value Estimation
      $15,885,000
      88,129 SF

      1100 King St

      OFFICE BUILDING
      1100 King St, Port Chester, NY 10573-1057
      View Details

    Similar Nearby for Sale

    • New
      $839,000
      0.04 Acres

      Port Chester Mixed-Use Investment

      Mixed-use building with residential and commercial income potential.
      140 Terrace Ave, Portchester, NY 10573
      View Details
    • $949,000
      2,988 SF

      Versatile Commercial Property in Bronx, NY

      Income-generating commercial property with dual storefronts in a growing market.
      70 Grace Church St, Bronx, NY 10573
      View Details
    • $839,000

      Mixed-Use Building in Port Chester

      Mixed-use building with residential units and commercial space.
      140 Terrace Ave, Portchester, NY 10573
      View Details
    • New
      $839,000
      0.04 Acres

      Mixed-Use Investment Opportunity

      Mixed-use building with residential and commercial income potential.
      140 Terrace Ave, Portchester, NY 10573
      View Details
    • $1,650,000

      Mixed-Use Building in Excellent Condition

      Three-story mixed-use building with residential and commercial spaces, ample parking.
      121 S Regent St, Portchester, NY 10573
      View Details
    • $1,650,000

      Mixed-Use Building in Excellent Condition

      Three-story mixed-use building with residential and commercial spaces, ample parking.
      121 S Regent St, Portchester, NY 10573
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,058 SF

      Class A Office Park

      Six Class A buildings with comprehensive amenities and easy transportation access.
      5 International Dr, Rye Brook, NY 10573
      View Details
    • Contact for pricing

      Upgraded Building with Waterfront View

      Urban office space in suburban setting, near Metro North.
      125 N Main St, Portchester, NY 10573
      View Details
    • Contact for pricing

      Class A Office Park

      Six-building office park with amenities in Rye Brook, NY.
      1100 International Dr, Rye Brook, NY 10573
      View Details
    • Contact for pricing

      White Plains Office Space Available

      Office space for rent in White Plains, New York.
      250 Westchester Ave, White Plains, NY 10573
      View Details
    • $2,000 /Mo

      Renovated Office Space For Rent

      Newly renovated office building with shared conference room, utilities included.
      327 Irving Ave, Portchester, NY 10573
      View Details
    • $1,000 /Mo
      10,271 SF

      Port Chester Office Suite

      Two-room suite with private bath near Metro North.
      420 Westchester Ave, Portchester, NY 10573
      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 Willett Ave
    Port Chester, NY 10573-4332
    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 Willett Ave, Port Chester, NY, 10573
    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!