www.crexi.com - The Commercial Real Estate Exchange
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
Subscribe to Intelligence for full access
Analyze more property details including ownership and financial history. Share advanced property insights with your clients and teams.
29734660
29734661

137 Willett Ave, Port Chester, NY 10573

BL
NY NY 10401287317
The Agency
Listed by The Agency
$2,495,000
145 days on market
Updated 54 days ago
Opportunity zone

In-Place Income Mixed-Use Asset in Downtown Port Chester

Details
Property Type Mixed Use, Multifamily (+1)
Sub Type Apartment Building, Storefront
Cap Rate 7.07%
NOI $176,435
Occupancy 100%
Year Built 1900
Investment Type Stabilized

Stabilized Cash-Flow with Retail & Multifamily Diversification

Marketing description

137–139 Willett Avenue is a 10-unit mixed-use investment property located in the heart of Port Chester’s rapidly evolving downtown, within the Rye Brook / Port Chester submarket. The three-story, ±7,821 SF building consists of eight residential apartments and two street-level retail storefronts, all separately metered for electric and boiler, providing operational efficiency and expense control. Built in 1900 and located within a federally designated Opportunity Zone, the asset benefits from a Walk Score of 93 (“Walker’s Paradise”) and is positioned just a one-minute walk from the Port Chester Metro-North Station on the New Haven Line, offering sub-40-minute access to Midtown Manhattan. Based on owner-provided rent roll and pro forma, the property generates $242,625 in total annual revenue, including $157,200 in residential rents, $77,025 in commercial rents, and $8,400 in CAM reimbursements, against annual operating expenses of $66,190, resulting in a Net Operating Income of $176,435. Offered at $2,595,000, the asset reflects an in-place cap rate of approximately 6.80%. Importantly, both the residential and commercial rent rolls include upcoming lease expirations, providing near- to mid-term opportunities to mark rents to market and drive NOI growth through re-leasing and strategic renewals. From an investment standpoint, Port Chester continues to emerge as one of Westchester County’s most compelling growth markets, driven by transit-oriented demand, downtown revitalization, and strong cultural gravity anchored by the Capitol Theatre and an expanding restaurant and retail scene along Willett Avenue. Residential demand is supported by strong household incomes, a growing daytime workforce, limited new walkable multifamily supply, and the stability of a diversified income stream. The Opportunity Zone designation further enhances long-term hold and repositioning potential for qualifying investors. Overall, 137–139 Willett Avenue represents a core-plus mixed-use opportunity offering immediate cash flow, embedded NOI upside, downside protection through diversified tenancy, and long-term appreciation tied to Port Chester’s continued reinvestment and upward trajectory.

Investment highlights

Investment Highlights

  • In-place cash flow with a near-7% cap rate

  • Diversified income stream (retail + multifamily)

  • Transit-oriented, walkable location

  • Separately metered units = operational efficiency

  • Retail frontage on Willett Avenue

  • Opportunity Zone upside

  • Long-term appreciation driven by Port Chester’s upward trajectory

Listing Contacts

BL
NY NY 10401287317
The Agency
Listed by The Agency

Valuation Calculator

Login or Sign up to see Valuation Metrics
Sign up for Crexi to see valuation metrics for this property
$
$
%
Loan Amount
$0.00
Annual Debt Service
$--
$--
Annual Cash Flow
$176,435.00
$14,702.92/mo

Valuation Metrics

0
DSCR
7.07%
Cap Rate
7.07%
ROI

Map

Broker Selected Comps View More Comps

Property History

Intelligence Badge

Tax History

Intelligence Badge

Similar Properties

View All

Additional Information

Name
Bryan Lanza
License
NY 10401287317
Brokerage Phone
9142622598
Title
Director of Commercial Division
Brokerage Address
1133 Westchester Avenue
*All information is deemed reliable but not guaranteed. Buyer to verify all information.
Is there information that looks off?
For assistance, reach out to our support team at [email protected] or call 888.273.0423 . For press inquiries, contact [email protected]
Equal Housing Opportunity
5510 Lincoln Blvd #400, Los Angeles, CA 90094Commercial Real Estate Exchange, Inc.Crexi Technologies, LLCCXTechnology, LLC
© 2026 Commercial Real Estate Exchange, Inc. All Rights Reserved. DRE #02086591