Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Downtown Washington Retail Investment Property Title is generated by Realmo AI

    25 E Washington Avenue, Washington, NJ 07822

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $1,150,000

    Prime commercial retail property in downtown Washington, NJ.

    Type:Commercial
    Property size:
    7,700 SF
    Price / SF:
    $149/SF
    Added:
    Sep 9, 2025
    Days on Market:
    257
    Last Refresh:
    Apr 5 at 9:04 pm

    Property Features for 25 E Washington Avenue

    General Information

    Standard status
    Active
    Size
    7,700 SF
    Property subtype
    Commercial

    We can help!

    Listing Contact
    NICHOLAS A. D'EGIDIO

    Listing agent NICHOLAS A. D'EGIDIO

    Listing office COLETTA COMMERCIAL REALTY

    Listing date Sep 9, 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 COLETTA COMMERCIAL REALTY

    HighLights

    • Prime Commercial Retail Investment Property in the heart of downtown Washington, NJ's Business District.
    • 100% occupied with excellent tenant mix including The Cellar Door, Nails By Diana and Le Crepe Cafe.
    • Under market rents offer significant upside potential.
    • Potential for 1031 exchange replacement.
    • Recently divided into 3 individual retail units with improved front facade, display windows and common area lobby.
    • Walkable location to neighborhood retail, professional services and entertainment.

    Overview

    This commercial retail investment property is located in the heart of the business district of downtown Washington, New Jersey. The property is 100% occupied with a tenant mix that includes The Cellar Door, Nails By Diana, and Le Crepe Cafe. The property was recently divided into 3 individual retail units featuring an improved front facade, display windows, and a common area lobby. The location is walkable to neighborhood retail, professional services, and entertainment. The property has 7,700 square feet and is priced at $160 per square foot with under market rents.

    Financial Insights

    Value Estimation Calculated for Retail

    Conservative
    $983.1K
    NOI $88,482 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.26M
    NOI $88,482 @ 7.00% cap · market / base-case scenario
    Aggressive
    $1.77M
    NOI $88,482 @ 5.00% cap · optimistic / upside scenario

    NOI & Cap Rate Calculator

    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.
         Calculated for Retail

    Component $ $/SF
    Gross rent $138.6k $18.00
    − Vacancy −$12.2k −$1.58
    EGI $126.4k $16.42
    − OpEx −$37.9k −$4.92
    NOI $88.5k $11.49
    7,700 SF · lease $18.00/SF/yr · vacancy 8.80% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Retail
    $1.26M
    $1.11M – $1.47M (±1% cap)
    NOI $88,482 @ 7.0% cap · market cap 7.69%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Warehouse
    $2.90M
    $2.54M – $3.39M (±1% cap)
    NOI $203,349 @ 7.0% cap · market cap 17.68%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Location Intelligence

    Current Use by Public Records

    Nails By Diana Nail Salon The Cellar Door Home Decor Store Le Crêpe Café Cafe & Coffee Shop

    Suggested Use

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

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

    Similar Places Nearby

    • Bilancia Designs — Northern, Washington, NJ 07882

    Location Insight

    • Map
    • Local Demand
    City
    Washington
    County
    Warren
    State
    New Jersey
    Longitude
    -74.9788
    Latitude
    40.7585

    Nearby Similar for Sale

    • $395,000
      2,307 SF

      Meticulously Maintained Office Building

      Two-level office building with modern updates and off-street parking.
      101 Belvidere Avenue, Washington Bor, NJ 07882
      View Details
    • $4,500,000
      25,000 SF

      Multi-Tenant Industrial Investment Opportunity

      Fully stabilized, multi-tenant light industrial facility in Washington Boro.
      51 Willow St, Washington Boro, NJ 07882-2211
      View Details
    • $395,000
      2,307 SF

      Exquisite Washington Boro Office Building

      Meticulously maintained office building with modern updates and classic craftsmanship.
      101 Belvidere Ave, Washington Boro, NJ 07882-1402
      View Details
    • $825,000
      2,928 SF

      Mixed-Use Investment Property For Sale

      Four-unit mixed-use property with commercial and residential units.
      137 Belvidere Ave, Washington Boro, NJ 07882-1300
      View Details
    • $825,000
      2,928 SF

      Four-Unit Mixed-Use Investment Property

      Four-unit mixed-use property with commercial and residential units on corner lot.
      137 Belvidere Ave, Washington Boro, NJ 07882-1300
      View Details
    • $2,700,000

      Historic Tavern with Expansion Potential

      Thriving bar/restaurant on 0.92 acres with room for growth.
      1509 Route 542, Washington, NJ 08215
      View Details
    • $1,150,000
      7,700 SF

      Retail Investment Property in Washington

      Prime commercial retail property in Washington, NJ's Business District.
      25 E Washington Avenue, Washington, NJ 07822
      View Details
    • $1,250,000

      14-Key Motel Investment Opportunity

      Turnkey motel near Atlantic Expressway with high traffic exposure.
      5171 Route 42, Washington, NJ 08080
      View Details
    • $395,000
      2,307 SF

      Meticulously Maintained Office Building

      Two-level office building with modern updates and off-street parking.
      101 Belvidere Ave, Washington Boro, NJ 07882
      View Details
    • $350,000
      250 SF

      Historic Commercial Property For Sale

      Prime commercial property in Washington Boro with high traffic exposure.
      237 W Washington Ave, Washington Boro, NJ 07882
      View Details
    • $825,000
      2,928 SF

      Mixed-Use Investment Property For Sale

      Four-unit mixed-use property with commercial and residential spaces.
      137 Belvidere Ave, Washington Boro, NJ 07882
      View Details
    • $670,000
      2,480 SF

      Renovated Washington NJ Multifamily Property

      Fully renovated three-unit property with income potential and solar panels.
      194 West Washington Avenue, Washington, NJ 07882
      View Details

    FAQs

    What type of property is this?
    Storefront property - Prime commercial retail property in downtown Washington, NJ.
    Where is this storefront property located?
    The property is located at 25 E Washington Avenue Washington, NJ.
    What is the asking price?
    The asking price for this property is $1,150,000.
    What are key features of this property?
    This property features: Prime Commercial Retail Investment Property in the heart of downtown Washington, NJ's Business District.; 100% occupied with excellent tenant mix including The Cellar Door, Nails By Diana and Le Crepe Cafe.; Under market rents offer significant upside potential.
    (732) 074-6305
    We can help!
    Listing Contact
    NICHOLAS A. D'EGIDIO
    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
    25 E Washington Avenue, Washington, NJ 07822
    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!