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
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    28 Rock St Harrisonburg, VA 22802

    • Apartment buildings
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Sancar Flats at West Rock / Apartment Building

    Property Details for 28 Rock St

    Year built
    1950
    Property type
    Apartment buildings

    Description

    This exceptional investment opportunity presents a 48-unit apartment building situated at 28 West Rock Street in Harrisonburg, Virginia, boasting a desirable downtown location. The property, built in 1950 and renovated in 2008, comprises a single two-story building encompassing 42,550 square feet on a 61,960 square foot lot (APN: 034-H-1-4-18-19). Currently operating at 95% occupancy, this multifamily asset offers significant potential for increased revenue. The B-1 zoning permits various uses, including the possibility of adding multifamily levels. Its proximity to James Madison University (less than one mile away, serving 22,758 students) makes it an ideal location for student housing. The property's current rents are approximately 15% below market value, presenting a compelling opportunity to increase profitability. The surrounding neighborhood has experienced revitalization, with new retail and mixed-use developments enhancing the area's appeal. On-site parking is a key feature, highly sought after in this location. The asking price for this lucrative investment is $8,100,000. This property represents a strong investment in a thriving market with significant upside potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Harrisonburg
    County
    Rockingham
    State
    Virginia
    Longitude
    -78.8687
    Latitude
    38.4525

    Comparable in this City

    • Value Estimation by Request
      0.45 Acres

      1250 Parkway Dr

      Multifamily properties • 0.45 Acres
      1250 Parkway Dr, Harrisonburg, VA 22802
      View Details
    • Value Estimation
      $285,000
      8.68 Acres

      2704 Ferguson Dr

      MOBILE HOME PARK, TRAILER PARK • 8.68 Acres
      2704 Ferguson Dr, Rockingham, VA 22802-2633
      View Details
    • Value Estimation
      $265,000
      1.54 Acres

      4949 Guinea Ln

      MOBILE HOME PARK, TRAILER PARK • 1.54 Acres
      4949 Guinea Ln, Rockingham, VA 22802-1252
      View Details
    • Value Estimation by Request
      1.46 Acres

      1391 Main St

      Land • 1.46 Acres
      1391 Main St, Harrisonburg, VA 22802
      View Details
    • Value Estimation by Request
      9.89 Acres

      Country Club Rd

      Land • 9.89 Acres
      0 Country Club Rd, Harrisonburg, VA 22802
      View Details
    • Value Estimation by Request
      1.16 Acres

      1420 Technology Dr

      Commercial real estate • 1.16 Acres
      1420 Technology Dr, Harrisonburg, VA 22802
      View Details

    Similar Nearby for Sale

    • $1,874,250
      1,008 SF

      Harrisonburg Multifamily Investment Opportunity

      Eight townhomes in Harrisonburg, VA, fully leased with strong rental history.
      1460 W Market St, Harrisonburg, VA 22802
      View Details
    • $1,874,250
      1,008 SF

      Harrisonburg Townhouse Investment Opportunity

      Eight townhomes in Harrisonburg, VA, fully leased to long-term tenants.
      1460 W Market St, Harrisonburg, VA 22802
      View Details
    • New
      $849,500
      7,565 SF

      Harrisonburg Quad Investment Opportunity

      Four-unit residential building near downtown Harrisonburg, JMU, and I-81.
      1261 Old Windmill Cir, Harrisonburg, VA 22802
      View Details
    • $895,000
      1.46 Acres

      Harrisonburg Commercial Land Opportunity

      1.46 Acres, High-Visibility Location
      1391 Main St, Harrisonburg, VA 22802
      View Details
    • $1,225,000
      17.70 Acres

      I-81 Frontage: 17 Acres in VA

      Prime Commercial Land, I-81 Access
      3772 Valley Pike, Harrisonburg, VA 22802
      View Details
    • $110,000
      Pending

      Scenic Land Parcel in Rockingham

      3.48 acre lot with valley views near Harrisonburg.
      00 Indian Ridge Ln, Harrisonburg, VA 22802
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      6,400 SF

      Harrisonburg Office Space Available

      6,400 SF Office Building, VA
      3060 Valley Pike, Harrisonburg, VA 22802
      View Details
    • $13 SF/Yr
      40,000 SF

      250 Elizabeth St

      Office Properties & Spaces • 40,000 SF
      250 Elizabeth St, Harrisonburg, VA 22802
      View Details
    • $1,250 /Mo
      3,000 SF

      Harrisonburg Warehouse Space for Rent

      3,000 SF warehouse space with loading dock and utilities included.
      1051 Mount Clinton Pike, Harrisonburg, VA 22802
      View Details
    • $1.00 SF/Yr

      Historic Office Space Available

      Move-in ready office space in historic Elmwood building.
      1211 NORTH Main St, Harrisonburg, VA 22802
      View Details
    • $1.00 SF/Yr

      Commercial Land in Harrisonburg, VA

      M-1 zoned land suitable for automotive businesses in Harrisonburg.
      20 W Washington St, Harrisonburg, VA 22802
      View Details
    • $1.00 SF/Yr

      Versatile Warehouse/Retail Space Available

      Climate-controlled warehouse or retail space with flexible options.
      3315 Harpine Hwy, Harrisonburg, VA 22802
      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.
    28 Rock St
    Harrisonburg, VA 22802
    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.