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

    111-113 Willoughby St Brooklyn, NY 11201

    • Retail residential properties
    • 97,226 SF
    • 0.09 lot acres
    OFF-MARKET
    Last Sale
    Jan 14, 2022
    Value Estimations
    $28,845,000
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-3025258
    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

    • Retail residential properties

    Property Details for 111-113 Willoughby St

    Year built
    2023
    Lot size
    0.09 lot acres
    Property size
    97,226 SF
    Zone code
    C64.5
    Property type
    Retail residential properties
    APN
    02058-0047
    APU
    20580047

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Brooklyn
    County
    Kings
    State
    New York
    Longitude
    -73.9846
    Latitude
    40.6923
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA 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
    2024
    $0.00
    $423,000
    $2,004,750
    $2,427,750
    -
    $940,000
    $4,455,000
    $5,395,000

    Comparable in this City

    • Value Estimation
      $4,980,000
      8,736 SF

      200 Ct St, Unit 16

      STORES & APARTMENTS • 8,736 SF
      200 Ct St, Brooklyn, NY 11201-6424
      View Details
    • Value Estimation
      $7,015,000
      17,008 SF

      33 Dekalb Ave

      STORE/OFFICE (MIXED USE) • 17,008 SF
      33 Dekalb Ave, Brooklyn, NY 11201
      View Details
    • Value Estimation
      $7,700,000
      13,490 SF

      405-421 Fulton St

      STORES & APARTMENTS • 13,490 SF
      405-421 Fulton St, Brooklyn, NY 11201
      View Details
    • Value Estimation
      $22,945,000
      58,300 SF

      508 Fulton St, Unit 516

      STORES & APARTMENTS • 58,300 SF
      508 Fulton St, Brooklyn, NY 11201-5307
      View Details
    • Value Estimation
      $4,935,000
      12,351 SF

      559 Fulton St

      STORES & APARTMENTS • 12,351 SF
      559 Fulton St, Brooklyn, NY 11201-5309
      View Details
    • Value Estimation
      $17,785,000
      59,273 SF

      66 Water St

      STORES & APARTMENTS • 59,273 SF
      66 Water St, Brooklyn, NY 11201-1135
      View Details

    Similar Nearby for Sale

    • $3,600,000

      Downtown Brooklyn Mixed-Use Property

      Mixed-use property in Downtown Brooklyn near transit and amenities.
      145 Smith St, Brooklyn, NY 11201
      View Details
    • $7,500,000
      Pending

      Landmark Brooklyn Heights Mixed-Use Building

      Iconic mixed-use building with residential units and commercial storefronts.
      138 Montague St, Brooklyn, NY 11201
      View Details
    • $3,049,800

      Brooklyn Mixed-Use Property For Sale

      Mixed-use property in Downtown Brooklyn with residential and commercial potential.
      57 Flatbush Avenue Ext, Brooklyn, NY 11201
      View Details
    • $3,994,950

      Flatbush Avenue Mixed-Use Property

      Mixed-use property in Downtown Brooklyn with residential and commercial potential.
      53 Flatbush Avenue Ext, Brooklyn, NY 11201
      View Details
    • $2,444,900

      Flatbush Avenue Mixed-Use Property

      Mixed-use property in Downtown Brooklyn with residential and commercial potential.
      61 Flatbush Avenue Ext, Brooklyn, NY 11201
      View Details
    • $2,010,350

      Mixed-Use Brooklyn Property For Sale

      Mixed-use property in Downtown Brooklyn with residential and commercial potential.
      63 Flatbush Avenue Ext, Brooklyn, NY 11201
      View Details

    Similar Nearby for Lease

    • $4,500 /Mo

      Fort Greene Apartment with City Views

      Spacious apartment in Fort Greene with city and river views.
      80 Dekalb Ave, Brooklyn, NY 11201
      View Details
    • Contact for pricing

      Retail Space in Mixed-Use Tower

      Retail space available in a newly-constructed, 40-story mixed-use tower.
      Brooklyn, NY 11201
      View Details
    • Contact for pricing
      8,439 SF

      Downtown Brooklyn Medical Office Space

      Prime medical office suites available in vibrant Brooklyn.
      111 Lawrence St, Brooklyn, NY 11201
      View Details
    • Contact for pricing
      5,860 SF

      DUMBO Office Space: 68 Jay Street

      Iconic DUMBO Office, 5860 sq ft
      68 Jay St Brooklyn, NY 11201, Brooklyn, NY 11201
      View Details
    • Contact for pricing

      Large Mixed-Use Development For Rent

      6,000,000 SF mixed-use development in Sunset Park, Brooklyn.
      Sunset Park, Brooklyn, NY 11201
      View Details
    • $38 SF/Yr
      2,500 SF

      Dumbo Creative Office Space Available

      2,500 sq ft Dumbo Creative Office
      202 Plymouth St, New York, NY 11201
      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.
    111-113 Willoughby St
    Brooklyn, NY 11201
    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.