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

    1118 Walnut St Philadelphia, PA 19107-5513

    • Investment properties
    • 7,864 SF
    • 0.05 lot acres
    OFF-MARKET
    Value Estimations
    $1,110,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US73-1649025
    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

    • Paul Morelli Design Inc / (Bike/Boat/Book/etc) Store
    • Paul Morelli / (Bike/Boat/Book/etc) Store

    Property Details for 1118 Walnut St

    Year built
    1900
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.05 lot acres
    Property size
    7,864 SF
    Zone code
    CMX4
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    88-2-6263-20
    APU
    882626320

    Description

    This exceptional 10,000 square foot mixed-use building at 1118 Walnut Street in Philadelphia, Pennsylvania, presents a compelling redevelopment opportunity. Currently configured as a jewelry design and fabrication shop, the property is zoned CMX-4, offering significant flexibility for future uses. Its prime location in the heart of Philadelphia ensures excellent visibility and high foot traffic, maximizing potential returns on investment. The building boasts classic Philadelphia architecture with original features, adding to its historic appeal and potential for adaptive reuse. The property will be delivered vacant, allowing for immediate customization and renovation to suit the buyer's vision. Its convenient proximity to major SEPTA lines provides easy access for employees and customers alike. This is a rare chance to acquire a substantial property in a thriving urban center, ripe for revitalization and poised to benefit from the ongoing growth of the Philadelphia market. The building's mixed-use zoning allows for a variety of commercial and potentially residential applications, making it an attractive investment for both seasoned developers and those seeking a unique urban property. The existing structure provides a solid foundation for a range of projects, from boutique retail to modern office spaces, or a combination thereof. The potential for increased property value through strategic upgrades or complete redevelopment is significant. This is an opportunity to own a piece of Philadelphia history while capitalizing on its vibrant future.

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,555,000
      6.5%
      $1,435,000
      7%
      $1,335,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Philadelphia
    County
    Philadelphia
    State
    Pennsylvania
    Longitude
    -75.16
    Latitude
    39.9486
    CBSA code
    37980
    CBSA name
    PHILADELPHIA-CAMDEN-WILMINGTON, PA-NJ-DE-MD 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
    $24,572
    $351,071
    $1,404,329
    $1,755,400
    -
    $351,071
    $1,404,329
    $1,755,400

    Comparable in this City

    • Value Estimation
      $565,000
      3,790 SF

      1239 Vine St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,790 SF
      1239 Vine St, Philadelphia, PA 19107-1111
      View Details
    • Value Estimation
      $1,075,000
      7,350 SF

      1233 Vine St

      OFFICE/RESIDENTIAL (MIXED USE) • 7,350 SF
      1233 Vine St, Philadelphia, PA 19107-1133
      View Details
    • Value Estimation
      $1,400,000
      10,500 SF

      1109 Walnut St

      OFFICE/RESIDENTIAL (MIXED USE) • 10,500 SF
      1109 Walnut St, Philadelphia, PA 19107-4941
      View Details
    • Value Estimation
      $1,720,000
      12,986 SF

      1224 Chestnut St

      OFFICE/RESIDENTIAL (MIXED USE) • 12,986 SF
      1224 Chestnut St, Philadelphia, PA 19107-4849
      View Details
    • Value Estimation
      $770,000
      5,187 SF

      200 9th St

      OFFICE/RESIDENTIAL (MIXED USE) • 5,187 SF
      200 9th St, Philadelphia, PA 19107-1813
      View Details
    • Value Estimation
      $760,000
      4,500 SF

      203 9th St

      OFFICE/RESIDENTIAL (MIXED USE) • 4,500 SF
      203 9th St, Philadelphia, PA 19107-1832
      View Details

    Similar Nearby for Sale

    • $2,450,000

      Renovated Mixed-Use Building in Philadelphia

      Extensively renovated mixed-use property in Washington Square West.
      1108 Pine St, Philadelphia, PA 19107
      View Details
    • $2,850,000
      11,582 SF

      Mixed-Use Property in Midtown Village

      Four-story mixed-use property in a dynamic Philadelphia neighborhood.
      1232 Chancellor St, Philadelphia, PA 19107
      View Details
    • $3,899,000
      12,600 SF

      Mixed-Use Building in Center City

      Mixed-use property with retail and residential units in Philadelphia.
      1316 Walnut St, Philadelphia, PA 19107
      View Details
    • $1,450,000
      4,950 SF

      Walnut Street Executive Office

      Prime Philadelphia location, 4,950 SF.
      1326 Walnut St, Philadelphia, PA 19107
      View Details
    • New
      $2,450,000
      4,200 SF

      Renovated Mixed-Use Building in Philadelphia

      Extensively renovated mixed-use property in Washington Square West.
      1108 Pine St, Philadelphia, PA 19107
      View Details
    • $2,520,000

      Prime Philadelphia Mixed-Use Building

      Renovated Retail & Apartments, Excellent Location
      1108 Pine St, Philadelphia, PA 19107
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      18,400 SF

      Prime Center City Retail Space

      Historic Philadelphia retail, 5,138 SF available.
      201 Broad St, Philadelphia, PA 19107
      View Details
    • Contact for pricing
      16,785 SF

      Midtown Retail Space For Lease

      Prime Midtown location, multiple suites available.
      210 12Th St, Philadelphia, PA 19107
      View Details
    • Contact for pricing
      26,585 SF

      Modern Office Space Available

      Centrally located office space with on-site amenities and parking.
      1319 Market St, Philadelphia, PA 19107
      View Details
    • $27 SF/Yr
      3,346 SF

      Office Space for Rent

      751 square feet of office space available for lease.
      1313 Walnut St, Philadelphia, PA 19107
      View Details
    • $30 SF/Yr
      9,800 SF

      Washington Square Retail/Medical Office Space

      Corner ground floor retail/medical office space for lease.
      125 S 9Th St, Philadelphia, PA 19107
      View Details
    • Contact for pricing
      4,572 SF

      Classic Office Space For Rent

      Nine-story office building near Convention Center and Reading Terminal.
      211 N 13Th St, Philadelphia, PA 19107
      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.
    1118 Walnut St
    Philadelphia, PA 19107-5513
    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!