Sign Up Successful!
You now have access to more from Realmo!
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

    410 22nd St New York, NY 10011-2591

    • Residential income homes
    • 7,980 SF
    • 0.05 lot acres
    OFF-MARKET
    Value Estimations
    $3,775,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-2054641
    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

    • Elana Eda Consulting Elana Eda Consulting / Consultant

    Property Details for 410 22nd St

    Year built
    1856
    Lot size
    0.05 lot acres
    Property size
    7,980 SF
    Zone code
    R7B
    Property type
    Residential income homes
    Property subtype
    Serviced apartments
    APN
    00719-0049
    APU
    7190049

    Description

    This exceptional investment opportunity presents a five-story, 17-unit apartment building located at 410-412 West 22nd Street in the coveted West Chelsea neighborhood of New York City. The property boasts 8,892 square feet across two buildings, situated on a 2,088 square foot lot. The building features sixteen free-market units and one rent-stabilized unit. Currently operating at 100% occupancy, the property generates a Net Operating Income (NOI) of $533,955, representing a 5.21% capitalization rate. Pro-forma projections indicate a NOI of $618,859 and a 6.04% cap rate, showcasing significant upside potential. With a total asking price of $10,250,000, this translates to a price per unit of $602,941.18 and a price per square foot of $1,152.72. The property benefits from a prime location, just steps from the A, C, and E subway lines and within easy walking distance of the High Line, Google's headquarters, the Meatpacking District, and Greenwich Village. This 29-foot frontage building offers a compelling combination of strong current performance and significant future growth potential in a highly desirable Manhattan location. The property's strong cash flow and prime location make it an ideal addition to any investment portfolio.

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $4,160,000
      6.5%
      $3,840,000
      7%
      $3,565,000

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

    Location Insight

    • Map
    • Local Demand
    City
    New York
    County
    New York
    State
    New York
    Longitude
    -74.0024
    Latitude
    40.7459
    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
    $159,359
    $85,950
    $1,188,720
    $1,274,670
    -
    $191,000
    $3,054,000
    $3,245,000

    Comparable in this City

    • Value Estimation
      $7,875,000
      20,184 SF

      27-29 11th St

      BOARDING/ROOMING HOUSE • 20,184 SF
      27-29 11th St, New York, NY 10011
      View Details
    • Value Estimation
      $3,455,000
      8,320 SF

      131-133 15th St

      BOARDING/ROOMING HOUSE • 8,320 SF
      131-133 15th St, New York, NY 10011
      View Details
    • Value Estimation
      $8,485,000
      26,110 SF

      245 20th St, Unit 259

      BOARDING/ROOMING HOUSE • 26,110 SF
      245 20th St, New York, NY 10011-3501
      View Details
    • Value Estimation
      $2,050,000
      4,299 SF

      127 12th St

      BOARDING/ROOMING HOUSE • 4,299 SF
      127 12th St, New York, NY 10011-8236
      View Details
    • Value Estimation
      $2,755,000
      15,195 SF

      328-330 19th St

      BOARDING/ROOMING HOUSE • 15,195 SF
      328-330 19th St, New York, NY 10011
      View Details
    • Value Estimation
      $955,000
      5,000 SF

      456 22nd St

      BOARDING/ROOMING HOUSE • 5,000 SF
      456 22nd St, New York, NY 10011-2521
      View Details

    Similar Nearby for Sale

    • $699,000

      Charming Chelsea Garden Apartment

      Private entrance, renovated kitchen, and in-unit laundry in vibrant Chelsea.
      162 9Th Ave, New York City, NY 10011
      View Details
    • $575,000

      Chelsea One-Bedroom Apartment with Charm

      Charming Chelsea one-bedroom with modern finishes and desirable location.
      345 W 21St St, New York City, NY 10011
      View Details
    • $2,100,000

      Apartment Building in New York

      Apartment building for sale in New York, NY.
      400 W 23Rd St, New York, NY 10011
      View Details
    • $3,150,000

      West Chelsea Loft-Style Residence

      Loft-style residence with three bedrooms in West Chelsea.
      520 W 19Th St, New York City, NY 10011
      View Details
    • $1,695,000

      Apartment Building in New York

      Apartment building for sale in New York, NY.
      161 15Th St, New York, NY 10011
      View Details
    • $6,500,000

      Multifamily Property in New York

      Multifamily property for sale in New York, NY.
      205-207 W 22Nd St, New York, NY 10011
      View Details

    Similar Nearby for Lease

    • $3,995 /Mo

      Chelsea Furnished Loft-Style One-Bedroom Apartment

      Sun-filled, renovated loft in Chelsea near High Line and Chelsea Piers.
      331 W 21St St, New York City, NY 10011
      View Details
    • $3,200 /Mo

      Apartment for Rent in New York

      Apartment for rent at $3200 in New York.
      310 W 22Nd St, New York, NY 10011
      View Details
    • $2,433 /Mo

      Chelsea Apartment with Natural Light

      Pet-friendly Chelsea apartment near High Line and Chelsea Market.
      343 W 21St St, New York, NY 10011
      View Details
    • $7,650 /Mo

      Apartment for Rent

      Apartment available for rent in New York, NY.
      13 W 13Th St, New York, NY 10011
      View Details
    • $3,950 /Mo

      Apartment for Rent in New York

      Apartment for rent at 410 W 24TH St, New York.
      410 W 24Th St, New York, NY 10011
      View Details
    • $3,500 /Mo

      Chelsea Studio with Private Deck

      Bright studio in Chelsea with exclusive private deck and convenient location.
      144 West 16Th St, New York, NY 10011
      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.
    410 22nd St
    New York, NY 10011-2591
    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.