About This Home

This 24-bedroom, 0-bathroom residential multi family at 25 Prospect Terrace in Cortland, NY is listed for $824,900 ($221 per sqft). Built in 1979, the home offers 3,728 sqft of living space on a 0.60 acres lot.

Key Features

  • Built in 1979
  • 0.60 acre lot
  • 2 stories

Property Details

2 stories
1979
Listing Description

Rare 6-unit apartment investment in Cortland's SUNY rental belt. Built in 1979, this building is a full era newer than the converted 1870s-1930s stock that dominates local multifamily inventory - a meaningful advantage for maintenance, financing and per-unit positioning in a tight-credit tertiary market.

Verified contract rent of $96,000 per year, including signed Fall-2026 leases, against verified operating expenses of $31,452 per year. Underwritten with a 5% vacancy factor the asset produces $59,748 of net operating income - a 7.24% capitalization rate at the $824,900 asking price, or roughly $221 per square foot.

Six units and 3,728 square feet in one building on a 0.60-acre (26,098 SF) city parcel with a detached garage, off-street blacktop parking, covered walkway entries, vinyl siding and updated interiors. Twelve parking spaces on site. Consistent student and workforce tenant demand from SUNY Cortland and downtown employers, minutes from campus, downtown Cortland and I-81.

Rent roll, verified income and expense detail, floor plans and a full valuation and advisory report available to qualified buyers on request. Do not disturb tenants - showings by appointment through the listing Broker

Monthly Cost Estimate

$4,412/mo

20% down · 6.5% · 30 years

Principal$597
Interest$3,575
Insurance$241

Estimates only. Actual payments may vary.

Location

25 Prospect Terrace

Cortland, NY 13045

Features & Amenities

Exterior Features

BlacktopDriveway

Property Details

Construction

VinylSiding

Outdoor Features

Porch

Parking

DrivewayGarage

Appliances

WaterHeater

Questions & Answers

This 24-bedroom, 0-bathroom residential multi family at 25 Prospect Terrace is listed at $824,900 ($221/sqft). The estimated monthly payment is $4,412 based on 20% down, a 30-year loan at 6.5% interest, estimated insurance.

Key features include: Built in 1979, 0.60 acre lot, 2 stories. Exterior Features: BlacktopDriveway.

This property is listed by Matt Mastrangelo.

MM

Matt Mastrangelo

License 10401342068

Agent at Real Broker NY LLC

Listed by Real Broker NY LLC · Broker phone: (855) 450-0442 · View on Broker Site · Broker website

MLS# S1702765· Source: New York State Alliance of MLSs, LLC· 73 days on PropertySimple

Copyright © 2026 New York State Alliance of MLSs, LLC. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

25 Prospect Terrace, Cortland, NY 13045

Open this listing in: