Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Mixed-Use Investment Opportunity Title is generated by Realmo AI

    39 Willow Street, Waterbury, CT 06710

    View on Map
    Claim this Listing
    For Sale
    $300,000

    Mixed-use property with restaurant, storefront, hall, and apartments.

    Type:Commercial
    Property size:
    1,600 SF
    Lot size:
    0.12 Acres
    Price / SF:
    $187/SF
    Added:
    Mar 31, 2025
    Days on Market:
    431
    Last Refresh:
    Apr 5 at 9:19 pm

    Property Features for 39 Willow Street

    General Information

    Standard status
    Active
    Size
    1,600 SF
    Lot size
    0.12 Acres
    Property subtype
    Commercial

    Building Details

    Year Built
    1900

    We can help!

    Listing Contact
    CARMELINA RICCITELLI

    Listing agent CARMELINA RICCITELLI License #RES.0784103

    Listing office Coldwell Banker Realty

    Listing date Mar 31, 2025

    Source Corcoran

    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 Coldwell Banker Realty

    HighLights

    • Strong income potential from a mixed‑use property featuring a fully operational pizza restaurant, storefront, hall, and nine residential apartments.
    • Well‑established King Pizza restaurant included, known for diverse menu and loyal customer base.
    • High‑visibility location with steady foot traffic and easy access to I‑84 and Route 8.
    • Immediate rental income with opportunities for expansion or redevelopment to enhance revenue.
    • Ample parking available for residents and businesses.
    • Proximity to key attractions like the Palace Theater and Brass Mill Center.

    Overview

    This mixed-use investment property features a fully operational pizza restaurant, storefront, hall, and nine residential apartments, offering income potential. The pizza restaurant is a well-established eatery known for its classic and specialty pizzas, grinders, gyros, and Indian-Pakistani dishes, attracting a diverse customer base. The property is located in a high-visibility area with steady foot traffic and easy access to I-84 and Route 8, ensuring consistent tenant demand. With immediate rental income, investors can enhance units, expand commercial space, or optimize revenue. Ample parking adds convenience for residents and businesses. Nearby attractions include the Palace Theater, Mattatuck Museum, Waterbury Green, Brass Mill Center, and Timexpo Museum, making this an attractive location for tenants and customers. The property offers investors, business owners, and developers long-term value and growth potential. The property has a full unfinished basement area of 2788 square feet.

    Local Financial Insights For Mixed Use

    Simulate Cap Rate and NOI

    NOI Build-Up
    Vacancy
    income lost from leasable area expected to sit empty during the year — subtracted from gross rent.
    EGI (Effective Gross Income)
    gross rent minus vacancy losses — the realistic income before paying operating costs.
    OpEx (Operating Expenses)
    recurring costs to operate the property (property tax, insurance, utilities, maintenance, management) — excludes financing and capital improvements.
    NOI (Net Operating Income)
    income a property generates after operating costs but before financing and taxes.

    Component $ $/SF
    Gross rent $34.6k $21.60
    − Vacancy −$3.5k −$2.16
    EGI $31.1k $19.44
    − OpEx −$11.7k −$7.29
    NOI $19.4k $12.15
    1,600 SF · lease $21.60/SF/yr · vacancy 10.00% · expense 37.50%

    Alternative Uses

    Best Use
    Mixed Use
    $277.7K
    $243.0K – $324.0K (±1% cap)
    NOI $19,440 @ 7.0% cap · market cap 6.48%
    Second Best
    Apartment 5plus
    $232.0K
    $203.0K – $270.7K (±1% cap)
    NOI $16,239 @ 7.0% cap · market cap 5.41%
    Theoretical Best
    Office A
    $424.6K
    $371.5K – $495.4K (±1% cap)
    NOI $29,722 @ 7.0% cap · market cap 9.91%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    The Take Out Restaurant

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Waterbury
    County
    New Haven
    State
    Connecticut
    Longitude
    -73.0471
    Latitude
    41.5589

    Nearby Similar for Sale

    • $749,000
      3,676 SF

      Historic Three-Unit Multifamily Building

      Three well-appointed units with updated kitchens, central air, hardwood floors, and separate utilities in an early-1900s property.
      124 Pine Street, Waterbury, CT 06710
      View Details
    • $599,500
      3,027 SF

      Three-Unit Multifamily with Detached Garage

      Three-family property with enclosed porches, patio, and a detached 3-car brick garage, plus an included extra lot.
      160 Edson Avenue, Waterbury, CT 06705
      View Details
    • $1,100,000
      15,974 SF

      Retail Shopping Center Strip Mall

      Retail strip mall with stores and rentable lower level.
      1014 Meriden Road, Waterbury, CT 06705
      View Details
    • $599,990
      1,668 SF

      Renovated Multifamily Property in Waterbury

      Completely renovated multifamily property with updated systems and finishes.
      849 Frost Road, Waterbury, CT 06705
      View Details
    • $749,900
      5,200 SF

      Waterbury Multifamily Investment Opportunity

      Six renovated units in two buildings with off-street parking.
      38 Green Street, Waterbury, CT 06708
      View Details
    • $1,149,900
      5,934 SF

      Eleven-Unit Apartment Building For Sale

      Eleven-unit apartment building with recent updates and separately metered utilities.
      133 Hillside Avenue, Waterbury, CT 06710
      View Details
    • $549,900
      3,754 SF

      Permitted Rooming House with Garage

      Fully occupied 14-unit rooming house with a five-bay garage.
      34 Mitchell Avenue, Waterbury, CT 06710
      View Details
    • $299,900
      3,909 SF

      Spacious Two-Family Corner Lot

      Restoration opportunity on a spacious corner lot.
      76 Chapman Avenue, Waterbury, CT 06710
      View Details
    • $750,000
      6,836 SF

      Waterbury Multi-Unit Investment Opportunity

      Well-maintained multi-unit property with income potential in a strong rental market.
      121 Lounsbury Street, Waterbury, CT 06706
      View Details
    • $525,000
      2,938 SF

      Well-Maintained Multifamily Property

      Income-generating three-family home near highway, shopping, and schools.
      41 Diane Terrace, Waterbury, CT 06705
      View Details
    • $375,000
      2,755 SF

      Three-Unit Multifamily Property

      Three fully occupied units with off-street parking and an unfinished basement on a corner lot in Waterbury.
      10 Wood Street, Waterbury, CT 06704
      View Details
    • $350,000
      3,088 SF

      Waterbury Multi-Family Investment Opportunity

      Three-family property with significant upside potential and recent upgrades.
      35 Frederick Street, Waterbury, CT 06710
      View Details

    FAQs

    What type of property is this?
    Mixed-use property - Mixed-use property with restaurant, storefront, hall, and apartments.
    Where is this mixed-use property located?
    The property is located at 39 Willow Street Waterbury, CT.
    What is the asking price?
    The asking price for this property is $300,000.
    What are key features of this property?
    This property features: Strong income potential from a mixed‑use property featuring a fully operational pizza restaurant, storefront, hall, and nine residential apartments.; Well‑established King Pizza restaurant included, known for diverse menu and loyal customer base.; High‑visibility location with steady foot traffic and easy access to I‑84 and Route 8.
    (203) 239-2553
    We can help!
    Listing Contact
    CARMELINA RICCITELLI
    Real Estate License ID: RES.0784103
    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
    39 Willow Street, Waterbury, CT 06710
    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!