Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Fully Rented Investment Opportunity Title is generated by Realmo AI

    1204 West Van Trees Street, Washington, IN 47501

    View on Map
    Claim this Listing
    For Sale
    $80,000

    Duplex with high cap rate and steady income.

    Type:Multi Family / Duplex
    Property size:
    696 SF
    Price / SF:
    $114/SF
    Added:
    Mar 27, 2026
    Days on Market:
    71
    Last Refresh:
    Mar 27 at 8:14 pm

    Property Features for 1204 West Van Trees Street

    General Information

    Standard status
    Active
    Size
    696 SF
    Property subtype
    Multi Family / Duplex

    Building Details

    Year Built
    1945

    We can help!

    Listing Contact
    Delmar Wagler

    Listing agent Delmar Wagler License #RB14043050

    Listing office Integrity Realty Group LLC

    Listing date Mar 27, 2026

    Source Compass

    Displayed information is deemed reliable but is not guaranteed and should be independently verified.

    All listing content including descriptions, pricing, images are the copyrighted material of Integrity Realty Group LLC

    HighLights

    • High Cap Rate (Likely the Best in a 100‑mile Radius)
    • $1,800 Monthly / $21,500 Annual Income
    • Fully Rented and 100% Occupied
    • Four Bedrooms and Two Full Baths
    • Central Air Conditioning and Window Units
    • Off Street Parking

    Overview

    This multifamily property, currently operating as a fully rented duplex, presents an investment opportunity. The property generates a monthly income of $1800.00, resulting in an annual income of $21,500. The property is being sold in as-is condition and requires a new roof and sump pump. The property size is 696 square feet.
    Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Law Firm Restaurant Spa & Massage Center Dental Office Hair Salon Nail Salon Building Supply Gym & Fitness Center Pharmacy

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

    Location Insight

    • Map
    • Local Demand
    City
    Washington
    County
    Daviess
    State
    Indiana
    Longitude
    -87.19059
    Latitude
    38.657993

    Nearby Similar for Sale

    • $178,000

      Versatile Commercial Property in Washington

      Commercial property with office spaces, garage, and potential for various uses.
      11 N Meridian Street, Washington, IN 47501
      View Details
    • $284,900
      3,800 SF

      Adaptable Commercial Property For Sale

      Multi-functional commercial property with adaptable space for various uses.
      206 & 208 S Meridian Street, Washington, IN 47501
      View Details
    • $1,390,000

      Updated Turkey Farm on 8 Acres

      Fully updated, highly productive turkey facility on 8 acres.
      260 South, Washington, IN 47501
      View Details
    • $135,900

      Downtown Mixed-Use Investment Opportunity

      Two-story brick building with storefront and apartments in revitalized downtown.
      104 E Main Street, Washington, IN 47501
      View Details
    • $1,000

      Livestock Transfer Station For Sale

      Well-equipped livestock transfer station with convenient access and ample space.
      520 N 450 E, Washington, IN 47501
      View Details
    • Contact for pricing
      8,358 SF

      Washington Industrial Property For Sale

      8,358 square foot industrial property in Washington, Indiana.
      119 North Commercial Park Drive, Washington, IN, 47501
      View Details
    • $53,500

      Versatile Commercial Space Near Main

      Prime location near Main Street, suitable for office or retail.
      19 NE 3rd Street, Washington, IN 47501
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex with high cap rate and steady income.
    Where is this duplex located?
    The property is located at 1204 West Van Trees Street Washington, IN.
    What is the asking price?
    The asking price for this property is $80,000.
    What are key features of this property?
    This property features: High Cap Rate (Likely the Best in a 100‑mile Radius); $1,800 Monthly / $21,500 Annual Income; Fully Rented and 100% Occupied
    (812) 787-2683
    We can help!
    Listing Contact
    Delmar Wagler
    Real Estate License ID: RB14043050
    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
    1204 West Van Trees Street, Washington, IN 47501
    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!