3117 W Clay St, Richmond, VA 23230
Office building with a 7.2 cap rate on in-place NOI and 30 parking spaces, renovated for modern tenant use.
Property Features for 3117 W Clay St
General Information
Additional Details
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 One South Commercial
Investment Insights
Based on property information with market context.
The building includes 30 parking spaces and is described as having an excellent tenant mix. This combination of on-site parking and tenant mix may be helpful for companies evaluating a managed office environment.
The renovation and dedicated parking support day-to-day tenant operations, while the provided cap rate framework is intended to support investment underwriting for prospective buyers.
Key Highlights
- 7.2 cap rate on in‑place NOI
- 14,039 SF office building
- 30 parking spaces
Financial Insights For Office B
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 | $298.2k | $21.24 |
| − Vacancy | −$46.5k | −$3.31 |
| EGI | $251.7k | $17.93 |
| − OpEx | −$62.9k | −$4.48 |
| NOI | $188.8k | $13.44 |
Alternative Uses
Property Analytics
Current Use
Location Intelligence
Trade Area within ½ mile
Demographics for 23230, VA
Market
Vacancy Rate% for Office in Richmond, VA