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

    77 Cornell St Kingston, NY 12401-3648

    • Investment properties
    • 64,891 SF
    • 0.88 lot acres
    OFF-MARKET
    Value Estimations
    $5,460,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-2458164
    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

    • The Shirt Factory / Apartment Building
    • Hudson Valley Silverworks / Vocational School / Training Center
    • Arius Photography / Wedding Service / Photography Service
    • Hudson Valley Pole / Gym & Fitness Center
    • Peter Demuth Photography / Photography Service / (Bike/Boat/Book/etc) Store

    Property Details for 77 Cornell St

    Year built
    1950
    Lot size
    0.88 lot acres
    Property size
    64,891 SF
    Zone code
    C-2
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    510800 56.25-4-8
    APU
    510800562548

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $6,413,000
      Market price range: $6.41M - $17.8M
      AI Estimate
      $3,927,000
      Market price range: $3.93M - $10.7M

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

    Location Insight

    • Map
    • Local Demand
    City
    Kingston
    County
    Ulster
    State
    New York
    Longitude
    -74.0015
    Latitude
    41.9315
    CBSA code
    28740
    CBSA name
    KINGSTON, NY 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
    0
    $0.00
    $87,000
    $1,838,000
    $1,925,000
    -
    $142,623
    $3,013,115
    $3,155,738

    Comparable in this City

    • Value Estimation
      $2,440,000
      15,877 SF

      1 Broadway

      OFFICE/RESIDENTIAL (MIXED USE) • 15,877 SF
      1 Broadway, Kingston, NY 12401-6076
      View Details
    • Value Estimation by Request
      2,188 SF

      344 Broadway

      OFFICE/RESIDENTIAL (MIXED USE) • 2,188 SF
      344 Broadway, Kingston, NY 12401-5150
      View Details
    • Value Estimation by Request
      1,870 SF

      3 Dunn St

      OFFICE/RESIDENTIAL (MIXED USE) • 1,870 SF
      3 Dunn St, Kingston, NY 12401-6719
      View Details
    • Value Estimation
      $2,425,000
      14,644 SF

      2 Main St

      OFFICE/RESIDENTIAL (MIXED USE) • 14,644 SF
      2 Main St, Kingston, NY 12401-3871
      View Details
    • Value Estimation by Request
      2,240 SF

      87 Saint James St

      OFFICE/RESIDENTIAL (MIXED USE) • 2,240 SF
      87 Saint James St, Kingston, NY 12401-4586
      View Details
    • Value Estimation
      $2,610,000
      3,805 SF

      19 Strand St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,805 SF
      19 Strand St, Kingston, NY 12401-6033
      View Details

    Similar Nearby for Sale

    • $699,000

      Historic Uptown Kingston Retail Opportunity

      Prime retail or investment property in Kingston's Stockade District.
      292 Wall St, Kingston, NY 12401
      View Details
    • $950,000
      6,574 SF

      Kingston Mixed-Use Commercial Property

      High-visibility Kingston location, ample parking, multi-tenant potential.
      Kingston St, Kingston, NY 12401
      View Details
    • $775,000

      Mixed-Use Building in Kingston

      Meticulously maintained mixed-use building with office and apartment in Kingston.
      730-732 Broadway, Kingston, NY 12401
      View Details
    • $575,000
      4,355 SF

      Mixed-Use Kingston Neighborhood Grocery Store

      Mixed-use property with grocery store and two-family home.
      185 Smith Ave, Kingston, NY 12401
      View Details
    • $795,000
      1,989 SF

      Kingston Mixed-Use Commercial Building

      Prime Kingston location, high visibility, 1,989 SF
      130 Schwenk Dr, Kingston, NY 12401
      View Details
    • $325,000

      Kingston Mixed-Use Building For Sale

      1264 SF commercial/residential building suitable for various uses.
      118 Grand St, Kingston, NY 12401
      View Details

    Similar Nearby for Lease

    • $2,588 /Mo
      1,294 SF

      New Retail Space in Kingston

      New retail space in a mixed-use complex with development funds.
      110 Cornell St, Kingston, NY 12401
      View Details
    • $1,814 /Mo
      907 SF

      New Retail Space in Kingston

      Brand new retail space in Midtown Arts District, Kingston, NY.
      110 Cornell St, Kingston, NY 12401
      View Details
    • Contact for pricing
      2,150 SF

      Kingston Retail Space - Main Road

      2,150 sq ft Freestanding Building, High Visibility
      426 Ny-28, Kingston, NY 12401
      View Details
    • $22 SF/Yr
      56,950 SF

      Class A Office Space Available

      5,523 SF Class A office space for rent.
      918 Ulster Ave, Kingston, NY 12401
      View Details
    • $650 /Mo

      Historic Uptown Kingston Office Space

      Office space for rent in historic Uptown Kingston location.
      42 Crown St, Kingston, NY 12401
      View Details
    • $4,000 /Mo
      135 SF

      Kingston Office Space For Rent

      Office spaces in Kingston, NY, ranging from 290-2,900 SF.
      100-182 Aaron Ct, Kingston, NY 12401
      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.
    77 Cornell St
    Kingston, NY 12401-3648
    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.