Add Listing
    For Sale
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    Back to Search
    Renovated Office Suite For Sale Title is generated by Realmo AI

    975-B Russell Avenue, Gaithersburg, MD 20879

    View on Map
    Claim this Listing
    Loading data...
    Loading data...
    Loading data...
    For Sale
    Contact for pricing

    Newly renovated 1,267 SF office suite for sale or lease.

    Type:Office
    Property size:
    1,267 SF
    Price / SF:
    $228/SF
    Added:
    Dec 20, 2023
    Days on Market:
    885
    Last Refresh:
    May 12 at 9:55 pm

    Property Features for 975-B Russell Avenue

    General Information

    Standard status
    Active
    Size
    1,267 SF
    Property subtype
    Office

    We can help!

    Listing Contact
    Jay Clogg

    Listing agent Jay Clogg License #MD 67699

    Listing office Jay Clogg Realty Group Inc

    Listing date Dec 20, 2023

    Source Crexi

    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 Jay Clogg Realty Group Inc

    HighLights

    • Newly renovated office suite.
    • Private stairwell entrance - no shared access.
    • Includes reception area, conference room, 2 private offices, open work area, kitchenette and 2 restrooms.
    • Convenient location off I‑270 and Route 355.
    • Abundant free parking.
    • Condo fee includes water/sewer, structural fire insurance, exterior maintenance, and professional management.

    Overview

    This is a 1,267 square foot office suite available for sale or lease. The suite is located on the second floor and is accessed by a private stairwell. The space has been newly renovated and includes a reception area, a conference room, two private offices, an open work area, a kitchenette, and two restrooms. There is abundant free parking available. The monthly condo fee is $366, which includes water, sewer, structural fire insurance, exterior maintenance, and professional management. Real estate taxes from 7/1/25 to 6/30/26 are $4,033.95. The property is located off I-270 and Route 355 behind Costco. Monthly rent is net of utilities and any desired janitorial service. Base year real estate taxes and condo fees are included if leasing.

    Financial Insights

    Value Estimation Calculated for Office B

    Conservative
    $172.0K
    NOI $15,484 @ 9.00% cap · cautious / downside scenario
    Moderate
    $221.2K
    NOI $15,484 @ 7.00% cap · market / base-case scenario
    Aggressive
    $309.7K
    NOI $15,484 @ 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 $24.9k $19.68
    − Vacancy −$4.3k −$3.38
    EGI $20.6k $16.30
    − OpEx −$5.2k −$4.07
    NOI $15.5k $12.22
    1,267 SF · lease $19.68/SF/yr · vacancy 17.20% · expense 25.00%

    Alternative Use Scenarios

    Best Use
    Office B
    $221.2K
    $193.6K – $258.1K (±1% cap)
    NOI $15,484 @ 7.0% cap · market cap 5.36%
    Second Best
    —
    —
    no second resolved use
    Theoretical Best
    Specialty Retail
    $445.7K
    $390.0K – $520.0K (±1% cap)
    NOI $31,199 @ 7.0% cap · market cap 10.80%
    Zoning and permitted uses should be independently verified with local authorities.
    Location Intelligence

    Current Use by Public Records

    Office Units

    Suggested Use

    Law Firm Restaurant Real Estate Agency Spa & Massage Center Hair Salon Dental Office Nail Salon Food Market Grocery & Convenience Store Gym & Fitness Center

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

    Location Insight

    • Map
    • Local Demand
    City
    Gaithersburg
    County
    Montgomery
    State
    Maryland
    Longitude
    -77.2149009
    Latitude
    39.1597259

    Nearby Similar for Sale

    • $680,000

      Gaithersburg Commercial Townhouse Condo

      Two-level office condo ideal for professional services.
      101 CHESTNUT Street, GAITHERSBURG, MD 20877
      View Details
    • $3,200

      Equipped Barbershop/Salon in Gaithersburg

      Turnkey barbershop/salon space for immediate occupancy in central Gaithersburg.
      431 N FREDERICK Avenue, GAITHERSBURG, MD 20877
      View Details
    • $295,000

      Turnkey Restaurant Opportunity in Gaithersburg

      Fully equipped restaurant for sale in Montgomery Village.
      19292 MONTGOMERY VILLAGE Avenue, GAITHERSBURG, MD 20886
      View Details
    • $275,000

      Gaithersburg Spa & Salon Space

      Spa and hair salon space in a thriving commercial hub.
      4 PROFESSIONAL DR #113, GAITHERSBURG, MD 20879
      View Details
    • $4,000,000

      Prime Farmland with Grain Storage

      Almost 80 acres with agricultural and storage facilities in Gaithersburg.
      7511 DAMASCUS Road, GAITHERSBURG, MD 20882
      View Details
    • $699,000

      Charming Cottage in Gaithersburg

      Unique cottage in prime location, ideal for business or residential.
      1 Montgomery Ave, GAITHERSBURG, MD 20877
      View Details
    • $2,497,500

      Gaithersburg Commercial Property For Sale

      Commercial property suitable for various uses near Shady Grove Road.
      16850 Oakmont Ave, GAITHERSBURG, MD 20877
      View Details
    • $450,000
      3,989 SF

      Class A Office For Sale

      Full-service Class A office units available for purchase.
      17B FIRSTFIELD ROAD 202, GAITHERSBURG, MD 20878
      View Details
    • $400,000

      Updated Medical Office For Sale

      Move-in ready medical office in Montgomery County, Maryland.
      604 S Frederick Ave #23, GAITHERSBURG, MD 20877
      View Details
    • $335,000
      969 SF

      Updated Commercial Condo Near Hospital

      Updated 969 SF commercial condo near Shady Grove Hospital.
      9025 Shady Grove Ct #6b, GAITHERSBURG, MD 20877
      View Details
    • $275,000

      Prime Spa & Salon Space

      Spa & hair salon space in thriving commercial hub.
      4 PROFESSIONAL Dr 113, Gaithersburg, MD 20879
      View Details
    • $450,000

      Shady Grove Office Condo Package

      Versatile commercial space in Shady Grove Professional Park.
      8909-8911 Shady Grove Ct #1a, GAITHERSBURG, MD 20877
      View Details

    FAQs

    What type of property is this?
    Office units - Newly renovated 1,267 SF office suite for sale or lease.
    Where is this office units located?
    The property is located at 975-B Russell Avenue Gaithersburg, MD.
    What is the asking price?
    The asking price for this property is $289,000.
    What are key features of this property?
    This property features: Newly renovated office suite.; Private stairwell entrance - no shared access.; Includes reception area, conference room, **2 private offices**, open work area, kitchenette and **2 restrooms**.
    We can help!
    Contact for Pricing
    Please call us for current price
    and status of this listing
    Jay Clogg
    Real Estate License ID: MD 67699
    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
    975-B Russell Avenue, Gaithersburg, MD 20879
    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!