Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Duplex in Downtown Willoughby Title is generated by Realmo AI

    37805 Vine Street, Willoughby, OH 44094

    View on Map
    Claim this Listing
    For Sale
    $399,900

    MULTI_FAMILY - Willoughby, OH

    Property size:
    2,700 SF
    Lot size:
    0.26 Acres
    Price / SF:
    $148/SF
    Added:
    Apr 20, 2026
    Days on Market:
    27
    Last Refresh:
    May 16 at 3:06 pm

    Property Features for 37805 Vine Street

    General Information

    Property type
    Residential Multi Family
    Property subtype
    Other
    Bedrooms
    7
    Bathrooms
    2
    Rooms
    Basement, Bedroom 7, Bedroom 6, Bathroom 1, Bedroom 3, Bedroom 5, Bedroom 4, Bedroom 2, Bathroom 2, Bedroom 1
    Parking features
    Driveway
    Standard status
    Active
    APN
    27-B-035-A-00-001-0
    Size
    2,700 SF
    Lot size
    0.26 Acres

    Taxes and HOA fees

    Tax Year
    2025
    Tax Description
    LOT 3 TRACT 13 PART OF S/L 86
    Tax Annual Amount
    4364

    Utilities

    Sewer type
    Public Sewer
    Heating system
    Hot Water(Heating), Steam, Natural Gas
    Water source
    Public

    Building Details

    Year built
    1920
    Floors in Building
    3
    Building materials
    CementSiding
    Roof type
    Asphalt, Fiberglass

    We can help!

    Listing Contact
    Brian J Sellitto

    Listing agent Brian J Sellitto License #2014003913

    Listing office Puppy Realty 37805 Vine Street (Down), Mentor, OH

    Listing date Apr 20, 2026

    MLS# 5202920 Listing URL

    Copyright © 2026 MLS Now. All rights reserved. All information provided by the listing agent/broker is deemed reliable but is not guaranteed and should be independently verified.

    HighLights

    • Duplex in Downtown Willoughby
    • Large commercial lot with development opportunities
    • Potential for high income generation
    • Public water and sewer
    • Natural gas heating
    • Cement siding construction

    Overview

    This property presents an opportunity to own a duplex in Downtown Willoughby. The existing interior space offers various options, and the large commercial lot provides commercial development opportunities. The lot size is 0.2555 acres. The property size is 2700 square feet. Located in Willoughby, Lake County, Ohio, with postal code 44094, this property has the potential to generate income with vision.

    Financial Insights

    Value Estimation Calculated for Multifamily LT 5

    Conservative
    $325.3K
    NOI $29,280 @ 9.00% cap · cautious / downside scenario
    Moderate
    $418.3K
    NOI $29,280 @ 7.00% cap · market / base-case scenario
    Aggressive
    $585.6K
    NOI $29,280 @ 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 Multifamily LT 5

    Component $ $/SF
    Gross rent $43.7k $16.20
    − Vacancy −$1.9k −$0.71
    EGI $41.8k $15.49
    − OpEx −$12.5k −$4.65
    NOI $29.3k $10.84
    2,700 SF · lease $16.20/SF/yr · vacancy 4.37% · expense 30.00%

    Alternative Use Scenarios

    Best Use
    Multifamily LT 5
    $418.3K
    $366.0K – $488.0K (±1% cap)
    NOI $29,280 @ 7.0% cap · market cap 7.32%
    Second Best
    Apartment 5plus
    $371.6K
    $325.1K – $433.5K (±1% cap)
    NOI $26,010 @ 7.0% cap · market cap 6.50%
    Theoretical Best
    Office A
    $623.6K
    $545.7K – $727.5K (±1% cap)
    NOI $43,652 @ 7.0% cap · market cap 10.92%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Duplexes

    Suggested Use

    Real Estate Agency Restaurant Law Firm 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
    Willoughby
    County
    Lake
    State
    Ohio
    Longitude
    -81.411317
    Latitude
    41.642851

    Nearby Similar for Sale

    • $2,800,000
      8,700 SF

      Restaurant Investment in Downtown Willoughby

      8,700 SF modern building in a prime location.
      3941 Erie Street, Willoughby, OH 44094
      View Details
    • $1,700,000
      11,000 SF

      Willoughby Retail/Office Investment Opportunity

      Meticulously maintained retail/office asset in Willoughby's business district.
      37111 Euclid Avenue, Willoughby, OH 44094
      View Details
    • $1,800,000
      11,250 SF

      Willoughby Retail/Office Investment Opportunity

      Meticulously maintained retail/office asset in the heart of Willoughby, Ohio.
      37111 Euclid Avenue, Willoughby, OH 44094
      View Details
    • $1,050,000
      14,533 SF

      Two-Building Industrial Property For Sale

      Two buildings on 1.38 acres with warehouse and office space.
      4421-4429 Hamann Pkwy, Willoughby, OH
      View Details
    • $750,000

      Willoughby Commercial Development Opportunity

      Development site suitable for retail, office, business, and warehouse.
      Lost Nation Road, Willoughby, OH 44094
      View Details
    • $825,000
      2,134 SF

      Retail with Drive-Thru For Sale

      2,134 SF retail space with drive-thru on 1 AC.
      36751 Euclid Avenue, Willoughby, OH, 44094
      View Details
    • $3,995,000
      56,181 SF

      Willoughby Industrial Facility with Heavy Power

      56,181 SF industrial building on 7.5 acres for sale.
      4803 E 345th St, Willoughby, OH
      View Details
    • $1,000,000
      17,526 SF

      Office, Garage, and Storage Buildings

      Three buildings on 2.74 acres with secure, fenced yard.
      37401 Stevens Blvd, Willoughby, OH
      View Details
    • $750,000

      Willoughby Commercial Development Site

      7.72 acre corner lot suitable for multiple commercial uses.
      V/L Lost Nation Road, Willoughby, OH 44094
      View Details
    • Contact for pricing
      3,565 SF

      Former Bank Branch For Lease

      3,565 SF former bank branch available for lease or sale.
      9231 Chillicothe Rd, Willoughby, OH
      View Details
    • $320,000
      3,785 SF

      Retail/Office Space in Willoughby, OH

      3,785 SF retail/office building with two units for sale.
      38765-38769 Lake Shore Blvd, Willoughby, OH
      View Details
    • $975,000
      1,400 SF

      Willoughby Office Building For Rent

      6,500 SF office building in the heart of Willoughby.
      35403 Euclid Ave, Willoughby, OH
      View Details

    FAQs

    What type of property is this?
    Duplex - Duplex with commercial development opportunities in Downtown Willoughby.
    Where is this duplex located?
    The property is located at 37805 Vine Street Willoughby, OH.
    What is the asking price?
    The asking price for this property is $399,900.
    What are key features of this property?
    This property features: Duplex in Downtown Willoughby; Large commercial lot with development opportunities; Potential for high income generation
    (440) 382-1252
    We can help!
    Listing Contact
    Brian J Sellitto
    Real Estate License ID: 2014003913
    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
    37805 Vine Street, Willoughby, OH 44094
    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!