Add Listing
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

    10774 Worcester Ave Beltsville, MD 20705

    • Office properties & Spaces
    • 2,948 SF
    • 0.15 lot acres
    OFF-MARKET
    Value Estimations
    $570,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US40-0528365
    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

    • Office properties & Spaces

    Property Details for 10774 Worcester Ave

    Year built
    1998
    Lot size
    0.15 lot acres
    Property size
    2,948 SF
    Zone code
    CO
    Property type
    Office properties & Spaces
    APN
    01-3147071
    APU
    13147071

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $800,000
      6.5%
      $740,000
      7%
      $685,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $782,000
      Market price range: $446k - $1.09M
      AI Estimate
      $444,000
      Market price range: $145k - $680k

    • Alternative Use

      Use
      Estimation
      OFFICE BUILDING
      $750,000
      Current use
      MEDICAL BUILDING
      $895,000
      Change: +19% Conversion: Easy
      WAREHOUSE, STORAGE
      $755,000
      Change: +0% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Beltsville
    County
    Prince George's
    State
    Maryland
    Longitude
    -76.9145
    Latitude
    39.0328
    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
    $4,753
    $170,900
    $256,500
    $427,400
    -
    $170,900
    $256,500
    $427,400

    Comparable in this City

    • Value Estimation
      $1,125,000
      6,544 SF

      5801 Ammendale Rd Ste C

      CONDOMINIUM OFFICES • 6,544 SF
      5801 Ammendale Rd Ste C, Beltsville, MD 20705-1217
      View Details
    • Value Estimation by Request
      1,187 SF

      10734 Baltimore Ave, Unit 11

      CONDOMINIUM OFFICES • 1,187 SF
      10734 Baltimore Ave, Beltsville, MD 20705-2139
      View Details
    • Value Estimation by Request
      1,193 SF

      10764 Baltimore Ave, Unit 24

      CONDOMINIUM OFFICES • 1,193 SF
      10764 Baltimore Ave, Beltsville, MD 20705-2140
      View Details
    • Value Estimation by Request
      1,190 SF

      10722 Baltimore Ave, Unit 3

      CONDOMINIUM OFFICES • 1,190 SF
      10722 Baltimore Ave, Beltsville, MD 20705-2138
      View Details
    • Value Estimation by Request
      1,180 SF

      10716 Baltimore Ave, Unit 5

      CONDOMINIUM OFFICES • 1,180 SF
      10716 Baltimore Ave, Beltsville, MD 20705-2112
      View Details
    • Value Estimation by Request
      1,181 SF

      10730 Baltimore Ave, Unit 9

      CONDOMINIUM OFFICES • 1,181 SF
      10730 Baltimore Ave, Beltsville, MD 20705-2139
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      0.83 Acres

      Beltsville Office & Restaurant Space

      Two spaces available, ample parking, I-95 access.
      4410 Powder Mill Rd, Beltsville, MD 20705
      View Details
    • Contact for pricing

      Available Office Space For Rent

      Office space for rent with new carpet and HVAC.
      10770 Rhode Island Ave, Beltsville, MD 20705
      View Details
    • $1,250,000

      Beltsville Industrial Condo with Office

      Industrial condo with office space and roll-up door for sale.
      11403 Frederick Ave, Beltsville, MD 20705
      View Details
    • Contact for pricing

      Beltsville Land Parcel For Sale

      7.09 acre mixed-use land near I-95 and Inter County Connector.
      11800 Old Gunpowder Rd, Beltsville, MD 20705
      View Details
    • Contact for pricing
      30,000 SF

      Restaurant Space Near Route 1

      Restaurant space with FFE near Route 1 and I-95.
      7000 Muirkirk Meadows Dr, Beltsville, MD 20705
      View Details
    • Contact for pricing

      Two Lots For Sale

      Two lots available for sale in Beltsville, Maryland.
      11002 High Acre Ct, Beltsville, MD 20705
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Flexible Workspace Solutions Available Now

      Global network of workspaces with tailored options for any business.
      4041 Powder Mill Rd, Beltsville, MD 20705
      View Details
    • Contact for pricing
      10,000 SF

      Beltsville Office Space for Rent

      Office space with 24/7 security and facilities management.
      11700 Montgomery Rd, Beltsville, MD 20705
      View Details
    • $2,500 /Mo

      Beltsville Office Space Available

      Office space for rent with new HVAC and fresh paint.
      10770 Rhode Island Ave, Beltsville, MD 20705
      View Details
    • $18 SF/Yr
      14,532 SF

      Beltsville Office Space For Rent

      14,532 SF full floor office space available for lease.
      11750 Beltsville Dr, Beltsville, MD 20705
      View Details
    • $4,000 /Mo

      Retail and Office Space Available

      Retail and office spaces with excellent access and signage opportunities.
      4410 Powder Mill Rd, Beltsville, MD 20705
      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.
    10774 Worcester Ave
    Beltsville, MD 20705
    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.
    Sign Up Successful!
    You now have access to more from Realmo!