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

    1120 Smallwood W Dr Waldorf, MD 20603-4759

    • Turn key restaurants
    • 8,944 SF
    • 0.91 lot acres
    OFF-MARKET
    Value Estimations
    $1,900,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US40-1438374
    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

    • Crafty Crab - Waldorf / Seafood Restaurant

    Property Details for 1120 Smallwood W Dr

    Year built
    1990
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.91 lot acres
    Property size
    8,944 SF
    Zone code
    PUD
    Property type
    Turn key restaurants
    APN
    06-325955
    APU
    6325955

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $2,185,000
      Market price range: $868k - $3.79M
      AI Estimate
      $1,613,000
      Market price range: $621k - $2.77M

    • Alternative Use

      Use
      Estimation
      RESTAURANT
      $2,510,000
      Current use
      OFFICE BUILDING
      $2,700,000
      Change: +8% Conversion: Moderate
      WAREHOUSE, STORAGE
      $2,315,000
      Change: -8% Conversion: Difficult
      INDUSTRIAL (GENERAL)
      $2,210,000
      Change: -12% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Waldorf
    County
    Charles
    State
    Maryland
    Longitude
    -76.9273
    Latitude
    38.612
    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
    $21,654
    $0.00
    $0.00
    $1,612,167
    -
    $697,000
    $1,102,400
    $1,799,400

    Comparable in this City

    • Value Estimation
      $2,530,000
      9,000 SF

      3205 Plz Way

      RESTAURANT • 9,000 SF
      3205 Plz Way, Waldorf, MD 20603-4861
      View Details
    • Value Estimation
      $2,300,000
      4,518 SF

      3600 Crain Hwy

      RESTAURANT • 4,518 SF
      3600 Crain Hwy, Waldorf, MD 20603-4810
      View Details
    • Value Estimation
      $3,075,000
      6,910 SF

      11149 Mall Cir

      RESTAURANT • 6,910 SF
      11149 Mall Cir, Waldorf, MD 20603-4864
      View Details
    • Value Estimation
      $2,220,000
      6,060 SF

      11215 Mall Cir

      RESTAURANT • 6,060 SF
      11215 Mall Cir, Waldorf, MD 20603-4865
      View Details
    • Value Estimation
      $3,670,000
      10,014 SF

      11035 Mall Cir

      RESTAURANT • 10,014 SF
      11035 Mall Cir, Waldorf, MD 20603-4863
      View Details
    • Value Estimation
      $1,745,000
      5,200 SF

      3345 Crain Hwy

      RESTAURANT • 5,200 SF
      3345 Crain Hwy, Waldorf, MD 20603-4857
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      154,561 SF

      Former Sears Box Opportunity

      141,377 SF former Sears box on 10-acre site.
      11170 Mall Cir, Waldorf, MD 20603
      View Details
    • $480,000

      Waldorf Waterfront Commercial Land

      Lakefront development opportunity, 26,572 sq ft.
      10360 O'donnell Pl, Waldorf, MD 20603
      View Details
    • $4,100,000
      122.00 Acres

      122 Acres Vacant Land Waldorf

      122 acres of vacant land for sale in Waldorf, Maryland.
      8770 Bensville Rd, Waldorf, MD 20603
      View Details
    • $549,990

      Waldorf Specialty Property For Sale

      Specialty property available for purchase in Waldorf, Maryland.
      10305 Alta, Waldorf, MD 20603
      View Details
    • $380,000

      Waldorf Specialty Property For Sale

      Specialty property available for purchase in Waldorf, Maryland.
      6202 Seal Pl, Waldorf, MD 20603
      View Details
    • $629,990

      Waldorf Specialty Property For Sale

      Specialty property available for purchase in Waldorf, Maryland.
      8630 Resilience St, Waldorf, MD 20603
      View Details

    Similar Nearby for Lease

    • $25 SF/Yr
      2,180 SF

      Turn-Key Restaurant Space Available

      Restaurant space for rent with ample parking and signage.
      11479-11495 Berry Rd, Waldorf, MD 20603
      View Details
    • Contact for pricing
      3,200 SF

      Land Available For Restaurant

      2.00 acre land available for restaurant use.
      10970 Berry Rd, Waldorf, MD 20603
      View Details
    • Contact for pricing
      10,725 SF

      Retail Space in Berry Pointe

      Retail space for lease in Waldorf, MD business community.
      Berry Rd, Waldorf, MD 20603
      View Details
    • Contact for pricing
      6,200 SF

      Land Available For Lease

      2.90 acre site suitable for convenience store/gas station.
      10900 Berry Rd, Waldorf, MD 20603
      View Details
    • Contact for pricing
      600,000 SF

      Berry Pointe Flex Space in Waldorf, MD

      Prime Flex Space: 600,000 SF, 7 Suites
      228 At Sun Vly Dr, Waldorf, MD 20603
      View Details
    • Contact for pricing
      6,940 SF

      Waldorf Retail Center - Prime Location

      Three suites available, 1400-2500 sq ft.
      3220 Crain Hwy, Waldorf, MD 20603
      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.
    1120 Smallwood W Dr
    Waldorf, MD 20603-4759
    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.