Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Charming Office Building with Modern Addition Title is generated by Realmo AI

    825 W Locust Street, Wilmington, OH 45177

    View on Map
    Claim this Listing
    For Sale
    $995,000

    SINGLE_FAMILY - Wilmington, OH

    Type:Office
    Property size:
    9,636 SF
    Lot size:
    1.81 Acres
    Price / SF:
    $103/SF
    Added:
    Aug 25, 2025
    Days on Market:
    264
    Last Refresh:
    May 15 at 4:06 pm

    Property Features for 825 W Locust Street

    General Information

    Property type
    Residential
    Property subtype
    Office
    Exterior features
    Sidewalks
    Standard status
    Active
    APN
    290-15-17-17-0000-00
    Size
    9,636 SF
    Lot size
    1.81 Acres

    Utilities

    Heating system
    Forced Air, Natural Gas

    Building Details

    Year built
    1998
    Flooring type
    Vinyl, Carpet
    Building materials
    Brick, Vinyl Siding
    Roof type
    Shingle

    We can help!

    Listing Contact
    Jeffry Honnerlaw

    Listing agent Jeffry Honnerlaw

    Listing office Honnerlaw Real Estate Services 120 Fairway Dr Ste A, Wilmington, OH

    Listing date Aug 25, 2025

    MLS# 1852844

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

    HighLights

    • Boasting close to 10,000 sq ft of office space.
    • Modern office addition built in 1998.
    • Four separate entrances allowing for multi‑tenant use.
    • Two parking lots.
    • Original building section with pre‑1900s charm.
    • Brick and vinyl siding exterior.

    Overview

    This office building features a blend of historic charm and modern functionality. The original two-story section, constructed pre-1900, retains its period character and houses multiple offices. A 1998 addition provides modern office spaces, a large reception area, and workstations. The property offers approximately 9,636 square feet of space on a 1.805-acre lot. Four separate entrances allow for multi-tenant occupancy. Two parking lots are available. Located in Wilmington, Ohio, the property is situated in Clinton County.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $1.29M
    NOI $115,961 @ 9.00% cap · cautious / downside scenario
    Moderate
    $1.66M
    NOI $115,961 @ 7.00% cap · market / base-case scenario
    Aggressive
    $2.32M
    NOI $115,961 @ 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 Office B

    Component $ $/SF
    Gross rent $207.0k $21.48
    − Vacancy −$52.4k −$5.43
    EGI $154.6k $16.05
    − OpEx −$38.7k −$4.01
    NOI $116.0k $12.03
    9,636 SF · lease $21.48/SF/yr · vacancy 25.30% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $1.66M
    $1.45M – $1.93M (±1% cap)
    NOI $115,961 @ 7.0% cap · market cap 11.65%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Retail
    $2.51M
    $2.20M – $2.93M (±1% cap)
    NOI $175,600 @ 7.0% cap · market cap 17.65%
    Zoning and permitted uses should be independently verified with local authorities.
    Property Profile Insight Report Location Intelligence

    Current Use by Public Records

    Petrovic Olga M ... Physician Tracy D Kelley ... Physician Ahmad Muhammad E ... Physician Anderson Jani Employment Agency Brooks Susie Employment Agency

    Suggested Use

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

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

    Location Insight

    • Map
    • Local Demand
    City
    Wilmington
    County
    Clinton
    State
    Ohio
    Longitude
    -83.8427115
    Latitude
    39.4474323

    Nearby Similar for Sale

    • $290,000
      3,000 SF

      Wilmington Office Space For Sale

      3000 sq ft office space remodeled in 2020.
      602 South Street, Wilmington, OH 45177
      View Details
    • $5,950,000

      Unique 212+ Acre Commercial Property

      Versatile property with lake, RV park, cabins, and more.
      5719 W St Rt 73, Adams Twp, OH 45177
      View Details
    • Contact for pricing
      3,033 SF

      Former Restaurant with Drive-Thru

      3,033 SF restaurant with drive-thru on 1.2 acres.
      50 Roberts Rd, Wilmington, OH 45177
      View Details
    • Contact for pricing
      5,492 SF

      Former Restaurant Building on Rombach

      5,492 SF building on 1.80 acres for lease.
      1341 Rombach Ave, Wilmington, OH
      View Details
    • Contact for pricing
      3,033 SF

      Former Restaurant on High-Traffic Corner

      Freestanding 3,033 SF restaurant with drive-thru on 1.2 acres.
      50 Roberts Rd, Wilmington, OH 45177
      View Details
    • Contact for pricing
      7,551 SF

      Retail Property on Progress Way

      Retail property with high visibility and signage opportunities.
      2751 Progress Way, Wilmington, OH
      View Details
    • Contact for pricing
      1,744,320 SF

      Wilmington Air Park Business Park

      Integrated aviation and logistics business park with industrial and office space.
      3512 Progress Way, Wilmington, OH
      View Details
    • Contact for pricing
      327,360 SF

      Wilmington Air Park Industrial Space

      Integrated aviation and logistics business park with industrial and office space.
      Progress Wy 7 OH-73, Wilmington, OH
      View Details
    • Contact for pricing
      541,440 SF

      Aviation and Logistics Business Park

      Integrated aviation and logistics business park with industrial and office space.
      Progress Wy & OH-73, Wilmington, OH
      View Details

    FAQs

    What type of property is this?
    Office building - Spacious office building with historic charm and modern amenities.
    Where is this office building located?
    The property is located at 825 W Locust Street Wilmington, OH.
    What is the asking price?
    The asking price for this property is $995,000.
    What are key features of this property?
    This property features: Boasting close to 10,000 sq ft of office space.; Modern office addition built in 1998.; Four separate entrances allowing for multi‑tenant use.
    (937) 725-7833
    We can help!
    Listing Contact
    Jeffry Honnerlaw
    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
    825 W Locust Street, Wilmington, OH 45177
    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!