Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    The Largest CRE Database in the US with Over 1 Million Listings

    51 Willow St Washington, NJ 07882

    View on Map
    Loading data...
    Loading data...
    Loading data...
    For Sale
    $4,500,000

    Fully stabilized, 100% occupied light industrial facility for sale.

    Property size:
    25,000 SF
    Lot size:
    1.27 Acres

    Property Features for 51 Willow St

    General Information

    Standard status
    Active
    Size
    25,000 SF
    Lot size
    1.27 Acres

    Building Details

    Year built
    9999

    We can help!

    Listing Contact
    Laurie Richmond
    Source: Corcoran

    Listing Agency: WEICHERT REALTORS Listing Agent: Laurie Richmond

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

    Learn more

    Overview

    Multi-Tenant Light Industrial Facility

    This fully stabilized multi-tenant light industrial facility encompasses 25,000 square feet on 1.38 acres. The two-story building is currently 100% occupied by established tenants on 5-year leases with additional 5-year options. It features heavy-duty 3-phase electric service and a full-building sprinkler system. Recent upgrades include a roof that is approximately 10 years old, triple-insulated windows, and modern LED lighting. The site has been recently paved and provides ample parking, as well as high-clearance overhead garage doors. The property is located in Washington Boro, NJ.
    Location Intelligence

    Current Use by Public Records

    Therazure, LLC Animal Training LIHOUSE SHIPPING AND AIRCARGO Shipping Company SERVPRO of Warren County Hardware & Home Improvement Lawn Doctor of Warren Landscaping

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Washington
    County
    Warren
    State
    New Jersey
    Longitude
    -74.9828373
    Latitude
    40.7541998

    Nearby Similar for Sale

    • New
      $395,000
      2,307 SF

      Exquisite Washington Boro Office Building

      Meticulously maintained office building with modern updates and classic craftsmanship.
      101 Belvidere Ave, Washington, NJ 07882
      View Details
    • New
      $395,000
      2,307 SF

      Meticulously Maintained Office Building

      Exquisite office building in Washington with modern updates and classic craftsmanship.
      101 Belvidere Ave, Washington, NJ 07882
      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 Ave, Washington, NJ 07822
      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, NJ 07882
      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, NJ 07882
      View Details
    • New
      $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, NJ 07882
      View Details
    • $670,000
      2,480 SF

      Renovated Multi-Family Investment Opportunity

      Fully renovated three-unit property with income potential in Washington, NJ.
      194 Washington Ave W, Washington, NJ 07882
      View Details
    • $2,700,000
      0.92 Acres

      Historic Tavern with Expansion Potential

      Thriving bar/restaurant on 0.92 acres with room for growth.
      1509 Route 542, Washington, NJ 08215
      View Details
    • $670,000
      2,480 SF

      Renovated Multi-Family Investment Opportunity

      Three-unit property in Washington, NJ with solar panels and parking.
      194 W Washington Ave, Washington, NJ 07882
      View Details
    • New
      $395,000
      2,307 SF

      Meticulously Maintained Office Building

      Two-level office building with modern updates and off-street parking.
      101 Belvidere Ave, Washington, NJ 07882
      View Details
    • $319,000
      Pending

      Charming Duplex in Washington Boro

      Two-family home with separate units, yards, and convenient location.
      50 N Lincoln Ave, Washington, 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, NJ 07882
      View Details

    FAQs

    What type of property is this?
    Flex space - Fully stabilized, 100% occupied light industrial facility for sale.
    Where is this flex space located?
    The property is located at 51 Willow St Washington, NJ.
    What is the asking price?
    The asking price for this property is $4,500,000.
    What are key features of this property?
    This property features: - 100% Occupancy: Enjoy immediate cash flow from established tenants with long-term leases.; - Fully Stabilized: A 'set-and-forget' investment, minimizing management effort.; - Recent Upgrades: Benefit from a roof (approx. 10 years old), triple-insulated windows, and LED lighting.
    (973) 219-5355
    Request Owner's contact information
    51 Willow St Washington, NJ 07882
    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.
    51 Willow St
    Washington, NJ 07882
    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
    51 Willow St Washington, NJ 07882
    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

    We can help!
    Listing Contact
    Laurie Richmond
    Learn More
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!