Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Waterfront Land in Rivers Bend Title is generated by Realmo AI

    Lot 20-3 Wicomico Way, Heathsville, VA 22473

    View on Map
    Claim this Listing
    For Sale
    $99,000

    Waterfront Land - Heathsville, VA

    Type:Single Family Residence
    Lot size:
    2.24 Acres
    Added:
    Mar 31, 2026
    Days on Market:
    49
    Last Refresh:
    May 18 at 8:06 pm

    Property Features for Lot 20-3 Wicomico Way

    General Information

    Property type
    Land
    Property subtype
    Single Family Residence
    Zoning
    R 2
    Standard status
    Active
    APN
    26A-1-3-20
    Lot size
    2.24 Acres

    Utilities

    Water front features
    River/Creek, River/Creek, 283 Feet Of Waterfront

    Building Details

    Architectural style
    Other

    We can help!

    Listing Contact
    Anjelica Crockett

    Listing agent Anjelica Crockett

    Listing office Middle Bay Realty - K P. O. Box 789, Kilmarnock, VA

    Listing date Mar 31, 2026

    MLS# 118555 Listing URL

    Copyright © 2026 Northern Neck Association of Realtors. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • 2.24 acre lot in waterfront community
    • Boasting 283 feet of waterfront on the Great Wicomico River
    • Enjoy access to community amenities: pool, tennis court, boat ramp
    • Community water included
    • Optional wet slips, trailer storage, and canoe/kayak rack available for additional fee
    • Ideal location for building a coastal retreat

    Overview

    This 2.24-acre land parcel is located in Rivers Bend Estates, a waterfront community situated on the Great Wicomico River. The property benefits from community water services. Residents can enjoy various amenities included within the Homeowner's Association (HOA), such as a pool, tennis court, and boat ramp. For an additional fee, property owners have the option to secure wet slips, trailer storage, and access to a canoe/kayak rack. This lot presents an opportunity to build a coastal retreat and experience waterfront living in Heathsville, Virginia.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Waterfront Land

    Suggested Use

    Building Supply Kitchen & Bath Showroom Travel Agency Plumbing Service

    Zoning and permitted uses should be independently verified with local authorities.

    Location Insight

    • Map
    • Local Demand
    City
    Heathsville
    County
    Northumberland
    State
    Virginia
    Longitude
    -76.3947267
    Latitude
    37.8727273

    Nearby Similar for Sale

    • $69,500

      Waterfront Land with Pier

      Waterfront land on Crabbe Mill with pier and boat ramp.
      126 Rockfish Road, Heathsville, VA 22473
      View Details
    • $54,000

      Waterfront Land in Heathsville, VA

      Private waterfront lot with pier in a nice community.
      000 Rockfish Road, Heathsville, VA 22473
      View Details
    • $89,000

      Waterfront Land with River Views

      Level 2+ acre lot with Coan River views.
      10 Rowes Landing Rd, Heathsville, VA 22473
      View Details
    • $82,500

      Waterfront Lot in Betz Landing

      Large waterfront lot with community dock and boat ramp.
      Lot 99 Steamboat Lane, Heathsville, VA 22473
      View Details
    • $225,000

      Waterfront Land with Deep Water Access

      Waterfront lot with amenities in Heathsville, Virginia.
      000 Canvasback Lane, Heathsville, VA 22473
      View Details
    • $119,000

      Waterfront Land on Hull Creek

      Open waterfront lot on Hull Creek with existing dock.
      Lot 2 Fountain Gate Road, Heathsville, VA 22473
      View Details
    • $12,500

      Water Access Land in Heathsville

      Land with community amenities: pool, beach, tennis, trails.
      Lot 12 Cod Creek Drive, Heathsville, VA 22473
      View Details
    • $119,000

      Waterfront Land in Heathsville, VA

      Waterfront land suitable for building a dream home.
      389 Mallard Drive, Heathsville, VA 22473
      View Details
    • $24,000

      Water Access Wooded Lot

      Wooded lot with water access and community amenities.
      Lot 18 Steamboat Lane, Heathsville, VA 22473
      View Details
    • $12,000

      Residential Land Near Great Wicomico

      Residential land with water access, ready for a new home.
      Lot 67 Lakeview Drive, Heathsville, VA 22473
      View Details
    • $745,000

      Waterfront Land on Bettes Creek

      90-acre waterfront parcel with development potential in Heathsville, VA.
      0 Jessie Dupont Memorial Hwy, Heathsville, VA 22473
      View Details
    • $34,900

      Water View Lot in Heathsville

      Affordable water view lot with community beach and boat launches.
      Lot 235 White Sand Drive, Heathsville, VA 22473
      View Details

    FAQs

    What type of property is this?
    Waterfront Land - 2.24 acres in waterfront community with amenities.
    Where is this waterfront land located?
    The property is located at Lot 20-3 Wicomico Way Heathsville, VA.
    What is the asking price?
    The asking price for this property is $99,000.
    What are key features of this property?
    This property features: 2.24 acre lot in waterfront community; Boasting 283 feet of waterfront on the Great Wicomico River; Enjoy access to community amenities: pool, tennis court, boat ramp
    (804) 761-5462
    We can help!
    Listing Contact
    Anjelica Crockett
    Real Estate License ID: 0225210802
    Learn More
    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.
    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
    Lot 20-3 Wicomico Way, Heathsville, VA 22473
    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!