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

    100 Waterford Trl Dublin, GA 31021-5860

    • Office Properties & Spaces
    • 82,187 SF
    • 23.87 lot acres
    OFF-MARKET
    Value Estimations
    $4,875,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US22-3673968
    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

    • Waterford Estates / Apartment Complex
    • Waterford Est / Apartment Complex

    Property Details for 100 Waterford Trl

    Year built
    2010
    Construction
    WOOD
    Lot size
    23.87 lot acres
    Property size
    82,187 SF
    Zone code
    RESIDENTIAL
    Property type
    Office Properties & Spaces
    APN
    D17D-025
    APU
    D17D025

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $4,881,000
      Market price range: $4.88M - $10.1M
      AI Estimate
      $4,863,000
      Market price range: $3.79M - $12.7M

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $6,920,000
      Current use
      RETAIL STORES
      $6,970,000
      Change: +1% Conversion: Easy

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

    Location Insight

    • Map
    • Local Demand
    City
    Dublin
    County
    Laurens
    State
    Georgia
    Longitude
    -82.8985
    Latitude
    32.5184
    CBSA code
    20140
    CBSA name
    DUBLIN, GA MICROPOLITAN 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
    $38,381
    $68,036
    $1,131,964
    $1,200,000
    -
    $170,090
    $2,829,910
    $3,000,000

    Comparable in this City

    • Value Estimation by Request
      192 SF

      Bch Dr

      OFFICE (GENERAL) • 192 SF
      Bch Dr, Dublin, GA 31021
      View Details
    • Value Estimation by Request
      3,432 SF

      713 Jefferson St

      OFFICE (GENERAL) • 3,432 SF
      713 Jefferson St, Dublin, GA 31021-6303
      View Details
    • Value Estimation by Request
      3,650 SF

      Lawrence St

      OFFICE (GENERAL) • 3,650 SF
      Lawrence St, Dublin, GA 31021
      View Details
    • Value Estimation by Request
      1,200 SF

      5118 Us Hwy 441st S

      OFFICE (GENERAL) • 1,200 SF
      5118 Us Hwy 441st S, Dublin, GA 31021-1564
      View Details
    • Value Estimation by Request
      1,430 SF

      1504 Telfair St

      OFFICE (GENERAL) • 1,430 SF
      1504 Telfair St, Dublin, GA 31021-7623
      View Details
    • Value Estimation by Request
      810 SF

      Madison St

      OFFICE (GENERAL) • 810 SF
      Madison St, Dublin, GA 31021
      View Details

    Similar Nearby for Sale

    • $799,000
      12,628 SF

      Dublin Commercial Property with Warehouse

      Versatile commercial property featuring warehouse and office space.
      1513 Telfair St, Dublin, GA 31021
      View Details
    • $395,000

      Historic Bellevue Avenue Mixed-Use Property

      Historic mixed-use property in Dublin's Bellevue Avenue District.
      1101 Bellevue Ave, Dublin, GA 31021
      View Details
    • $349,000

      Downtown Dublin Office/Warehouse Space

      Office and warehouse space in downtown Dublin, Georgia.
      204 E Madison St, Dublin, GA 31021
      View Details
    • $575,000
      3,910 SF

      Versatile Commercial Space in Dublin

      Office, retail, or medical space in downtown Dublin, Georgia.
      118 W Jackson St, Dublin, GA 31021
      View Details
    • $749,000
      7,500 SF

      Renovated Warehouse with Office Spaces

      Partially renovated warehouse featuring multiple office spaces and storage.
      214 S Church St, Dublin, GA 31021
      View Details
    • $300,000
      1,351 SF

      Historic Dublin Office Building

      Prime Downtown Location, 1351 sq ft
      1203 Bellevue Ave, Dublin, GA 31021
      View Details

    Similar Nearby for Lease

    • $2,400 /Mo

      Spacious Office with Drive-Through

      Office space featuring a drive-through window and wheelchair access.
      1303 Bellevue Ave, Dublin, GA 31021
      View Details
    • $595 /Mo

      Downtown Dublin Office Space

      Office space available for rent in downtown Dublin, Georgia.
      420 Academy Ave, Dublin, GA 31021
      View Details
    • $600 /Mo

      Downtown Dublin Co-working Space

      Co-working space in the heart of downtown Dublin for rent.
      106 N Jefferson St, Dublin, GA 31021
      View Details
    • $4,500 /Mo
      3,910 SF

      Versatile Commercial Space in Dublin

      Office, retail, or medical space in downtown Dublin, Georgia.
      118 W Jackson St, Dublin, GA 31021
      View Details
    • $10 SF/Yr
      6,494 SF

      Academy Ave Medical Office Space

      Prime Dublin, GA medical office building.
      606 Academy Ave, Dublin, GA 31021
      View Details
    • $600 /Mo

      Interstate-Located All-Inclusive Office Spaces

      All-inclusive office spaces with conference room access, conveniently located.
      102 Travel Center Blvd, Dublin, GA 31021
      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.
    100 Waterford Trl
    Dublin, GA 31021-5860
    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.