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

    10 Willow Ln Elgin, SC 29045-8800

    • Residential income homes
    • 2,368 SF
    OFF-MARKET
    Value Estimations
    $275,000
    Show details
    Cap Rate Potential
    9.5%
    Residential income homes
    Location Intelligence
    Property ID
    US77-1235353
    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

    • Residential income homes

    Property Details for 10 Willow Ln

    Property size
    2,368 SF
    Zone code
    R-6
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    334-04-02-019-SCD
    APU
    3340402019SCD

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $265,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $425,000
      6.5%
      $390,000
      7%
      $365,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Elgin
    County
    Kershaw
    State
    South Carolina
    Longitude
    -80.8053
    Latitude
    34.1681
    CBSA code
    17900
    CBSA name
    COLUMBIA, SC 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
    $2,450
    $20,000
    $147,200
    $167,200
    -
    $0.00
    $0.00
    $167,200

    Comparable in this City

    • Value Estimation
      $890,000
      3,976 SF

      2454 Watson St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,976 SF
      2454 Watson St, Elgin, SC 29045-8815
      View Details
    • Value Estimation
      $900,000
      1,988 SF

      2458 Watson St

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,988 SF
      2458 Watson St, Elgin, SC 29045-8815
      View Details
    • Value Estimation
      $265,000
      1,998 SF

      2434 Watson St

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,998 SF
      2434 Watson St, Elgin, SC 29045-8815
      View Details
    • Value Estimation
      $895,000
      4,440 SF

      2418th Watson St

      APARTMENT HOUSE (UNDER 5 UNITS) • 4,440 SF
      2418th Watson St, Elgin, SC 29045-8815
      View Details
    • Value Estimation
      $225,000
      3,647 SF

      13 Willow Ln

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,647 SF
      13 Willow Ln, Elgin, SC 29045-8800
      View Details
    • Value Estimation
      $280,000
      1,971 SF

      2424 Watson St

      APARTMENT HOUSE (UNDER 5 UNITS) • 1,971 SF
      2424 Watson St, Elgin, SC 29045-8815
      View Details

    Similar Nearby for Sale

    • $765,000
      3,618 SF

      Turn-Key Restaurant with Apartment

      Restaurant with apartment, renovated in 2019, outdoor seating, parking.
      117 Spears Creek Church Rd, Elgin, SC 29045
      View Details
    • $92,000
      1,120 SF

      Spacious Home on Large Lot

      Three-bedroom home on 1.49 acres near Sandhills shopping.
      960 Robin Hood Rd, Elgin, SC 29045
      View Details
    • $1,400,000
      7.00 Acres

      7-Acre Commercial Land in Elgin, SC

      Prime Elgin location, high traffic, $1.4M
      10709 Two Notch Rd, Elgin, SC 29045
      View Details
    • $365,000
      1,934 SF

      Elgin Office Building For Sale

      Standalone office building in Elgin, SC, with expansion potential.
      1253 Pine St, Elgin, SC 29045
      View Details
    • $1,400,000

      7 Acres on Two Notch

      Prime land in a rapidly growing area with high visibility.
      S Two Notch Rd, Elgin, SC 29045
      View Details
    • $107,415
      6.51 Acres

      Land for Dream Home in Elgin

      Acreage living near Blythewood, build your dream home!
      013 Peake Rd, Elgin, SC 29045
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,750 SF

      Retail End-Cap with Drive-Thru Potential

      1,750 SF retail space with drive-thru potential in Elgin.
      566 Spears Creek Church Rd, Elgin, SC 29045
      View Details
    • Contact for pricing
      1 SF

      Elgin Commercial Land: 0.72 Acres

      Prime Development Site, Build-to-Suit Potential
      567 Spears Creek Church Rd, Elgin, SC 29045
      View Details
    • $35 SF/Yr
      1,300 SF

      Retail/Office/Medical Spaces For Rent

      Retail, office, and medical spaces available in Elgin, SC.
      551 Spears Creek Church Rd, Elgin, SC 29045
      View Details
    • Contact for pricing

      Retail Space in Growing Corridor

      New retail development near residential growth and major roadways.
      Spears Crk Church Rd & Earth Rd, Columbia, SC 29045
      View Details
    • $35 SF/Yr
      8,450 SF

      Spears Creek Plaza Medical Office

      Elgin, SC: Modern Medical Suites Available
      565 Spears Creek Church Rd, Elgin, SC 29045
      View Details
    • $7 SF/Yr
      15,140 SF

      Elgin, SC Industrial Space For Lease

      Versatile warehouse/office space in Elgin, SC.
      170 Pontiac Business Center Dr, Elgin, SC 29045
      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.
    10 Willow Ln
    Elgin, SC 29045-8800
    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.