Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    19130 Pa-954 Smicksburg, PA 16256
    Back to Search
    Property profile & analytics

    19130 Pa-954 Smicksburg, PA 16256

    View on Map
    • Specialty properties
    • 4,028 SF
    • 5.57 lot acres
    Off-Market
    Value Estimations
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Specialty properties

    Property Details for 19130 Pa-954

    Year built
    1988
    Lot size
    5.57 lot acres
    Property size
    4,028 SF
    Property type
    Specialty properties
    Property subtype
    Mixed-use properties

    Description

    This exceptional investment opportunity presents a thriving retreat center nestled on 5.57 acres in Smicksburg, Pennsylvania. The property, asking $719,000, boasts a substantial net operating income (NOI) of $30,000. The main building, constructed in 1988, features 4,028 square feet across four buildings and two stories, including eight units. Recent renovations are extensive, encompassing new HVAC units, electrical and plumbing upgrades, new water tanks, a hot water tank, gas lines, siding, windows, doors, and fresh paint on the upper levels. The retreat center itself has also undergone significant improvements, including new bathrooms, kitchen appliances, doors, lighting, insulation, and a furnace replaced in 2020. Two Generac generators ensure reliable power. The property includes a spacious living area with hardwood floors, a renovated kitchen with butcher block countertops and an island, a large pantry, a dining area, living room, office, exercise room, five bedrooms, and three full bathrooms. A finished attic provides additional space, and a partially finished lower level offers a family room, kitchen area, utility room, and storage. An allotment of 300,000 cubic feet of free gas is included. The retreat center is currently booked solid through 2026, offering a consistent revenue stream. The property's versatility allows for continued operation as a retreat center, or potential expansion into other retail spaces. The occupancy date is October 28, 2024. This property offers a unique blend of country living and substantial income potential.

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

    Location Insight

    • Map
    • Local Demand
    City
    Smicksburg
    County
    Indiana
    State
    Pennsylvania
    Longitude
    -79.1813
    Latitude
    40.8301

    Comparable in this City

    • Value Estimation by Request
      2,520 SF

      20079 Rte 954th N Hwy

      VETERINARY, ANIMAL HOSPITAL • 2,520 SF
      20079 Rte 954th N Hwy, Smicksburg, PA 16256-2119
      View Details
    • Value Estimation by Request
      2,504 SF

      816 Dayton Smicksburg Rd

      OFFICE/RESIDENTIAL (MIXED USE) • 2,504 SF
      816 Dayton Smicksburg Rd, Smicksburg, PA 16256-2326
      View Details
    • Value Estimation by Request
      2,664 SF

      1700 Hemlock Acres Rd

      OFFICE/RESIDENTIAL (MIXED USE) • 2,664 SF
      1700 Hemlock Acres Rd, Smicksburg, PA 16256-2804
      View Details
    • Value Estimation by Request
      2,658 SF

      19579 Rte 954th N Hwy

      OFFICE/RESIDENTIAL (MIXED USE) • 2,658 SF
      19579 Rte 954th N Hwy, Smicksburg, PA 16256-1035
      View Details
    • Value Estimation
      $530,000
      4,096 SF

      27105 Rte 954th N Hwy

      OFFICE/RESIDENTIAL (MIXED USE) • 4,096 SF
      27105 Rte 954th N Hwy, Smicksburg, PA 16256-4929
      View Details
    • Value Estimation by Request
      2,720 SF

      1006 Stephenson Rd

      OFFICE/RESIDENTIAL (MIXED USE) • 2,720 SF
      1006 Stephenson Rd, Smicksburg, PA 16256-3522
      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.
    19130 Pa-954
    Smicksburg, PA 16256
    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
    19130 Pa-954, Smicksburg, PA, 16256
    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!