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

    1 Helen Heneghan Wayhu Rockville, MD 20850-2276

    • Hotels
    • 115,829 SF
    OFF-MARKET
    Last Sale
    Oct 06, 2021
    $13,200,000
    Value Estimations
    $13,310,000
    Show details
    Cap Rate Potential
    5.8%
    Hotels
    Location Intelligence
    Property ID
    US40-1878524
    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

    • Hotels

    Property Details for 1 Helen Heneghan Wayhu

    Year built
    2015
    Property size
    115,829 SF
    Zone code
    PD-RC
    Property type
    Hotels
    APN
    04-03753431
    APU
    403753431

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $14,990,000
      ML approach
      $11,830,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $14,440,000
      6.5%
      $13,330,000
      7%
      $12,380,000

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $14,275,000
      AUTO REPAIR, GARAGE
      $11,230,000
      APARTMENT HOUSE (5+ UNITS)
      $10,405,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Rockville
    County
    Montgomery
    State
    Maryland
    Longitude
    -77.1504
    Latitude
    39.0846
    CBSA code
    47900
    CBSA name
    WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV 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
    2022
    $136,885
    $6,440,000
    $3,560,000
    $10,000,000
    -
    $6,440,000
    $3,560,000
    $10,000,000

    Comparable in this City

    • Value Estimation
      $1,165,000
      15,000 SF

      26210 Research Blvd

      HOTEL • 15,000 SF
      26210 Research Blvd, Rockville, MD 20850
      View Details
    • Value Estimation
      $1,385,000
      39,880 SF

      2 Research Ct

      HOTEL • 39,880 SF
      2 Research Ct, Rockville, MD 20850-3211
      View Details
    • Value Estimation
      $6,620,000
      114,510 SF

      14975 Shady Grv Rd

      HOTEL • 114,510 SF
      14975 Shady Grv Rd, Rockville, MD 20850-7765
      View Details
    • Value Estimation
      $4,860,000
      76,725 SF

      920 King Farm Blvd

      HOTEL • 76,725 SF
      920 King Farm Blvd, Rockville, MD 20850-6610
      View Details
    • Value Estimation
      $2,235,000
      80,856 SF

      2500 Research Blvd

      HOTEL • 80,856 SF
      2500 Research Blvd, Rockville, MD 20850-3209
      View Details
    • Value Estimation
      $1,425,000
      105,410 SF

      1251 Montgomery Ave

      HOTEL • 105,410 SF
      1251 Montgomery Ave, Rockville, MD 20850-3133
      View Details

    Similar Nearby for Sale

    • $429,900
      1,500 SF

      Rockville Office Condo - Great Location

      1500 sq ft Office, Low Condo Fees
      966 Hungerford Dr, Rockville, MD 20850
      View Details
    • $150,000

      Rockville Grocery Store Business Opportunity

      Indian and Pakistani grocery store business for sale in Rockville.
      15110 Frederick Rd, Rockville, MD 20850
      View Details
    • $275,000
      625 SF

      Bright Condo in Rockville Center

      Comfortable 1-bedroom condo in the heart of Rockville Town Center.
      24 Courthouse Sq, Rockville, MD 20850
      View Details
    • $675,000

      Martins Square Property For Sale

      Specialty property available in Rockville, MD.
      10 Martins Square Ln, Rockville, MD 20850
      View Details
    • $800,000

      Rockville Specialty Property For Sale

      Specialty property available for purchase in Rockville, Maryland.
      2892 Balmoral Dr, Rockville, MD 20850
      View Details
    • $230,000

      Updated Condo in Rockville Town

      Updated one-bedroom condo with amenities and convenient Rockville Town location.
      24 Courthouse Sq, Rockville, MD 20850
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      5,476 SF

      Rockville Executive Office Suites

      Prime Rockville location, flexible suites.
      50 Montgomery Ave, Rockville, MD 20850
      View Details
    • Contact for pricing

      Rockville Office Space For Rent

      Nine-story office building with 90,000 square feet in Rockville.
      1 Church St, Rockville, MD 20850
      View Details
    • $36 SF/Yr
      2,015 SF

      Rockville Office Space Available

      2015 SF office space for rent in Rockville, MD.
      10110 Molecular Dr, Rockville, MD 20850
      View Details
    • $28 SF/Yr
      53,718 SF

      Prime Office Space Near Metro

      Move-in ready office space near Rockville Metro and MARC train.
      21 Church St, Rockville, MD 20850
      View Details
    • Contact for pricing
      4,717 SF

      Retail Space in Rockville

      Retail property available for lease in Rockville, Maryland.
      14925 Shady Grove Rd, Rockville, MD 20850
      View Details
    • Contact for pricing
      100 SF

      Rockville Flex / Industrial Space

      Flex / Industrial space available for rent in Rockville, MD.
      4 Research Ct, Rockville, MD 20850
      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.
    1 Helen Heneghan Wayhu
    Rockville, MD 20850-2276
    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.