Your AI Navigator in Commercial Real Estate
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

    1 Willowdale Dr Frederick, MD 21702-3979

    • Drive through restaurants
    • 2,880 SF
    • 0.85 lot acres
    OFF-MARKET
    Value Estimations
    $415,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US40-1479311
    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

    • KFC / Chicken Restaurant / Fast Food Restaurant

    Property Details for 1 Willowdale Dr

    Year built
    1984
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.85 lot acres
    Property size
    2,880 SF
    Zone code
    GC
    Property type
    Drive through restaurants
    APN
    02-130386
    APU
    2130386

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $410,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $453,000
      Market price range: $303k - $852k

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

    Location Insight

    • Map
    • Local Demand
    City
    Frederick
    County
    Frederick
    State
    Maryland
    Longitude
    -77.4508
    Latitude
    39.4196
    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
    2023
    $17,349
    $415,000
    $529,400
    $944,400
    -
    $415,000
    $529,400
    $944,400

    Comparable in this City

    • Value Estimation
      $455,000
      1,680 SF

      1560 Opossumtown Pike

      DRIVE-THRU RESTAURANT, FAST FOOD • 1,680 SF
      1560 Opossumtown Pike, Frederick, MD 21702-4337
      View Details
    • Value Estimation
      $415,000
      3,039 SF

      1203 Patrick St

      DRIVE-THRU RESTAURANT, FAST FOOD • 3,039 SF
      1203 Patrick St, Frederick, MD 21702-3905
      View Details
    • Value Estimation
      $470,000
      2,304 SF

      1201 Patrick St

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,304 SF
      1201 Patrick St, Frederick, MD 21702-3905
      View Details
    • Value Estimation
      $415,000
      3,024 SF

      191 Thomas Johnson Dr

      DRIVE-THRU RESTAURANT, FAST FOOD • 3,024 SF
      191 Thomas Johnson Dr, Frederick, MD 21702-4314
      View Details
    • Value Estimation by Request
      3,588 SF

      2020 Yellow Spgs Rd

      DRIVE-THRU RESTAURANT, FAST FOOD • 3,588 SF
      2020 Yellow Spgs Rd, Frederick, MD 21702-2304
      View Details
    • Value Estimation
      $4,525,000
      2,249 SF

      997 Patrick St

      DRIVE-THRU RESTAURANT, FAST FOOD • 2,249 SF
      997 Patrick St, Frederick, MD 21702-4077
      View Details

    Similar Nearby for Sale

    • $2,750,000
      12,351 SF

      Baltimore Pike Commercial Complex

      Multi-building retail & warehouse opportunity
      6905 Baltimore National Pike, Frederick, MD 21702
      View Details
    • $2,250,000

      Versatile Commercial Property For Sale

      Spacious property with showroom, warehouse, and excellent accessibility.
      6905 Baltimore National Pike, Frederick, MD 21702
      View Details
    • $459,316
      1,600 SF

      Charming Upgraded Townhome in Frederick

      Stunning townhome with farmhouse-style kitchen and luxurious primary suite.
      1827 Shookstown Rd, Frederick, MD 21702
      View Details
    • $599,000

      Frederick Specialty Property For Sale

      Specialty property available in Frederick, Maryland.
      2072 Pomona Way, Frederick, MD 21702
      View Details
    • $639,000

      Frederick Specialty Property For Sale

      Specialty property available for purchase in Frederick, Maryland.
      7193 Stillwater Ct, Frederick, MD 21702
      View Details
    • $595,000

      WAVERLEY DRIVE Specialty Property

      Specialty property available for sale in Frederick, MD.
      45 Waverley Dr, Frederick, MD 21702
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      4,790 SF

      Restaurant Pad Site with Drive-Thru

      4,790 SF restaurant pad site with drive-thru available.
      1220 W Patrick St, Frederick, MD 21702
      View Details
    • Contact for pricing
      3,424 SF

      Frederick Retail Space For Lease

      Prime Frederick location, 3,424 sq ft restaurant space.
      1275 Patrick St, Frederick, MD 21702
      View Details
    • Contact for pricing
      1,542 SF

      Retail Space in Renovated Center

      Retail space available in a well-located, anchored shopping center.
      107 Baughmans Ln, Frederick, MD 21702
      View Details
    • Contact for pricing
      227,382 SF

      Frederick County Retail Center

      Prime Frederick location, multiple suites available.
      1003 Patrick St, Frederick, MD 21702
      View Details
    • Contact for pricing
      227,000 SF

      Frederick County Retail Center

      Prime Frederick retail space available.
      1003 Patrick St, Frederick, MD 21702
      View Details
    • $1,350 /Mo

      Retail Space For Rent

      Retail space available for lease.
      184 Thomas Johnson Dr, Frederick, MD 21702
      View Details

    Property Visit Statistics

    • Visits by month
      6.1k
    • Visitors by month
      5.0k
    • Avg Time on site
      14 min
    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 Willowdale Dr
    Frederick, MD 21702-3979
    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.