Sign Up Successful!
You now have access to more from Realmo!
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    Back to Search
    Property profile & analytics

    1118 Willoughby Ave Brooklyn, NY 11237-2709

    • Apartment buildings
    • 4,275 SF
    • 0.06 lot acres
    OFF-MARKET
    Last Sale
    Jan 24, 2023
    $800,000
    Value Estimations
    $685,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-0864268
    The Realmo ID is a unique identifier assigned to every property, incorporating country codes and precise geo-coordinates for 300x300-foot land blocks. It enables standardized data collection and seamless integration of disparate sources such as ownership, tax, title data and physical specifications. By aggregating current and historical records, the Realmo ID powers advanced analytics and delivers deep, verifiable insights for real estate professionals.

    Current Use by Public Records

    • Apartment buildings

    Property Details for 1118 Willoughby Ave

    Year built
    1931
    Lot size
    0.06 lot acres
    Property size
    4,275 SF
    Zone code
    R6
    Property type
    Apartment buildings
    APN
    03209-0013
    APU
    32090013

    Description

    This exceptional Class A, six-unit apartment building at 1118 Willoughby Avenue in Brooklyn, New York, presents a compelling investment opportunity. Boasting 4,275 square feet, the property is offered at $3,950,000, translating to a price per square foot of $923.98 and a price per unit of $658,333.33. A recent top-to-bottom renovation ensures the building is in turnkey condition, ready for immediate occupancy. The property enjoys a 6.00% capitalization rate and benefits from 100% free-market units with protected taxes, promising significant future rent growth potential. Its prime location on Willoughby Avenue, between Knickerbocker and Wilson Avenues, offers unparalleled convenience. Just one block from Bushwick Park and two blocks from the L train, providing easy access to Williamsburg and Union Square, residents enjoy a vibrant neighborhood with abundant retail options, including markets, restaurants, art galleries, and nightlife. This investment is ideal for equity investors, 1031 exchanges, and those seeking long-term, high-return opportunities in a rapidly appreciating market. The building's exceptional condition, strong rental market, and strategic location combine to create a truly remarkable investment prospect. The property is located in Kings County, New York, zip code 11237.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $670,000
      ML approach
      $675,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $928,000
      Market price range: $604k - $1.17M

    Get a detailed, property-specific valuation — fast and free

    Location Insight

    • Map
    • Local Demand
    City
    Brooklyn
    County
    Kings
    State
    New York
    Longitude
    -73.9254
    Latitude
    40.7013
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA METROPOLITAN STATISTICAL AREA

    Property Tax & Assessments

    Tax date
    Tax Amount
    Assessed Land Value
    Assessed Improvement Value
    Total Assessed Value
    Applied Tax Rate
    Land Market Value
    Improvement Market Value
    Total Market Value
    2024
    $8,393
    $4,950
    $471,150
    $476,100
    -
    $11,000
    $1,047,000
    $1,058,000

    Comparable in this City

    • Value Estimation
      $495,000
      43,770 SF

      175 Stockholm St, Unit 183

      APARTMENT HOUSE (5+ UNITS) • 43,770 SF
      175 Stockholm St, Brooklyn, NY 11237-3753
      View Details
    • Value Estimation
      $425,000
      83,000 SF

      297 Wilson Ave, Unit 307

      APARTMENT HOUSE (5+ UNITS) • 83,000 SF
      297 Wilson Ave, Brooklyn, NY 11237-5182
      View Details
    • Value Estimation
      $410,000
      78,000 SF

      345 Eldert St

      APARTMENT HOUSE (5+ UNITS) • 78,000 SF
      345 Eldert St, Brooklyn, NY 11237-6262
      View Details
    • Value Estimation
      $360,000
      40,760 SF

      54 Knickerbocker Ave, Unit 64

      APARTMENT HOUSE (5+ UNITS) • 40,760 SF
      54 Knickerbocker Ave, Brooklyn, NY 11237-1618
      View Details
    • Value Estimation
      $155,000
      7,000 SF

      246 Stockholm St, Unit 8

      APARTMENT HOUSE (5+ UNITS) • 7,000 SF
      246 Stockholm St, Brooklyn, NY 11237-3874
      View Details
    • Value Estimation
      $130,000
      7,800 SF

      149 Starr St, Unit 8

      APARTMENT HOUSE (5+ UNITS) • 7,800 SF
      149 Starr St, Brooklyn, NY 11237-2848
      View Details

    Similar Nearby for Sale

    • $1,575,000

      Modern Multi-Unit Townhouse Brooklyn

      Multi-unit home in Bushwick with modern design and private parking.
      1712 Dekalb Ave, Brooklyn, NY 11237
      View Details
    • $1,298,000
      0.06 Acres

      Six-Apartment Building in Bushwick, NY

      7,000 SF building with vacant units and park views.
      296 Suydam St, Brooklyn, NY 11237
      View Details
    • $2,600,000
      4,208 SF

      Brooklyn Multifamily and Retail Property

      Corner property with residential, commercial, and garage units near transit.
      283 Wyckoff Ave, Brooklyn, NY 11237
      View Details
    • $998,000
      5,100 SF

      Bushwick 6-Family Investment Opportunity

      Classic brick building in Bushwick with development potential.
      1440 Dekalb Ave, Brooklyn, NY 11237
      View Details
    • $859,000

      Brooklyn Multifamily Investment Opportunity

      Six-unit apartment building in a developing Brooklyn neighborhood.
      109 Saint Nicholas Ave, Brooklyn, NY 11237
      View Details
    • $1,890,000
      0.06 Acres

      Vacant 6-Family Building, Bushwick

      Fully vacant 6-family building in the heart of Bushwick.
      409 Suydam St, Brooklyn, NY 11237
      View Details

    Similar Nearby for Lease

    • $28 SF/Yr
      21,000 SF

      Williamsburg Warehouse: 21,000 SF

      New Construction, Multiple Units Available
      538 Johnson Ave, Brooklyn, NY 11237
      View Details
    • $25 SF/Yr
      22,400 SF

      Bushwick Industrial Warehouse For Sale

      22,400 SF Warehouse, Prime Location
      335 Moffat St, Brooklyn, NY 11237
      View Details
    • Contact for pricing
      500 SF

      Retail Space in Brooklyn Available

      500 SF retail space for rent in Brooklyn, NY.
      221 Irving Ave, Brooklyn, NY 11237
      View Details
    • Contact for pricing
      2,200 SF

      Retail Space in Brooklyn Available

      Retail property available for rent in Brooklyn, New York.
      1427 Dekalb Ave, Brooklyn, NY 11237
      View Details
    • Contact for pricing
      4,430 SF

      Bushwick Venue and Performance Space

      41,000 SF venue in the heart of Bushwick's creative scene.
      427 Troutman St, Brooklyn, NY 11237
      View Details
    • $36 SF/Yr
      5,000 SF

      Brooklyn Flex Space For Rent

      Flex space with office component available for rent in Brooklyn.
      431 Johnson Ave, Brooklyn, NY 11237
      View Details
    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.
    1118 Willoughby Ave
    Brooklyn, NY 11237-2709
    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

    Google sign-in failed. Please try again or use another login method.
    Create New Password
    • At least 8 characters
    • Contains both letters and numbers
    • Contains uppercase and lowercase letters
    • At most 32 characters
    • Password required
    • Password reset link has expired. Please request a new one.