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

    118 Old Dairy Rd Wilmington, NC 28405-1562

    • Day care centers
    • 2,526 SF
    • 0.36 lot acres
    OFF-MARKET
    Last Sale
    Oct 06, 2024
    Value Estimations
    $295,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US53-0062580
    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

    • Young Memories Learning Center / Day Care Center
    • Little Dragonflies Childcare / Day Care Center

    Property Details for 118 Old Dairy Rd

    Year built
    1999
    Construction
    WOOD FRAME
    Lot size
    0.36 lot acres
    Property size
    2,526 SF
    Zone code
    RB,REGIONAL BUSINESS
    Property type
    Day care centers
    APN
    R04320-001-033-000
    APU
    R04320001033000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $340,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $252,000
      Market price range: $119k - $383k

    • Alternative Use

      Use
      Estimation
      COLLEGE, UNIVERSITY, VOCATIONAL SCHOOL - PRIVATE
      $265,000
      Current use
      COMMERCIAL (GENERAL)
      $390,000
      Change: +48% Conversion: Difficult
      RETAIL STORES
      $325,000
      Change: +22% Conversion: Difficult
      MEDICAL BUILDING
      $225,000
      Change: -15% Conversion: Difficult
      AUTO REPAIR, GARAGE
      $220,000
      Change: -17% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Wilmington
    County
    New Hanover
    State
    North Carolina
    Longitude
    -77.8381
    Latitude
    34.2586
    CBSA code
    48900
    CBSA name
    WILMINGTON, NC 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
    $3,365
    $159,300
    $238,900
    $398,200
    -
    $159,300
    $238,900
    $398,200

    Comparable in this City

    • Value Estimation
      $300,000
      0.75 Acres

      4300 Henson Dr

      DAY CARE, PRE-SCHOOL • 0.75 Acres
      4300 Henson Dr, Wilmington, NC 28405-7424
      View Details
    • Value Estimation
      $650,000
      8,155 SF

      1380 College Rd

      DAY CARE, PRE-SCHOOL • 8,155 SF
      1380 College Rd, Wilmington, NC 28405-1438
      View Details
    • Value Estimation
      $350,000
      3,552 SF

      3101 Princess Pl Dr

      DAY CARE, PRE-SCHOOL • 3,552 SF
      3101 Princess Pl Dr, Wilmington, NC 28405-3147
      View Details
    • Value Estimation
      $460,000
      10,966 SF

      2310 Scientific Park Dr

      DAY CARE, PRE-SCHOOL • 10,966 SF
      2310 Scientific Park Dr, Wilmington, NC 28405-1800
      View Details
    • Value Estimation
      $415,000
      5,200 SF

      4304 Henson Dr

      DAY CARE, PRE-SCHOOL • 5,200 SF
      4304 Henson Dr, Wilmington, NC 28405-7424
      View Details
    • Value Estimation
      $380,000
      6,600 SF

      19 Lennon Dr

      DAY CARE, PRE-SCHOOL • 6,600 SF
      19 Lennon Dr, Wilmington, NC 28405-3417
      View Details

    Similar Nearby for Sale

    • $700,000
      3,598 SF

      Versatile Commercial Property Near Medical Clinic

      Community business zoned property ideal for various ventures.
      3101 Princess Place Dr, Wilmington, NC 28405
      View Details
    • $2,600,000
      3,000 SF

      Wilmington Commercial Property - 1.26 Acres

      Prime Wilmington location, 3,000 sq ft building on 1.26 acres.
      3205 Kitty Hawk Rd, Wilmington, NC 28405
      View Details
    • $210,000
      972 SF

      Wilmington Office Space - Great Buy!

      972 sq ft Office, Prime Location, $210,000
      108 Kerr Ave, Wilmington, NC 28405
      View Details
    • $700,000
      3,598 SF

      Wilmington Commercial Space - Princess Place

      Prime Wilmington location, 3,598 sq ft, 0.31 acres. High-potential investment.
      3101 Princess Place Dr, Wilmington, NC 28405
      View Details
    • $725,000
      2,015 SF

      Income Property Near Downtown

      Income-generating property with three units near Downtown Wilmington.
      2020 Princess Place Dr, Wilmington, NC 28405
      View Details
    • $4,000,000
      20,000 SF

      Wilmington Industrial Park Opportunity

      Modern, customizable industrial spaces available for sale in Wilmington.
      2501 Blue Clay Rd, Wilmington, NC 28405
      View Details

    Similar Nearby for Lease

    • New
      $3,567 /Mo
      1,861 SF

      Wilmington Retail End Unit

      Retail end unit with flexible O&I zoning in Wilmington.
      3910 Princess Place Dr, Wilmington, NC 28405
      View Details
    • New
      $7,133 /Mo
      3,722 SF

      Well-Maintained Commercial Building For Lease

      Three-unit commercial building suitable for various professional and service-related uses.
      3910 Princess Place Dr, Wilmington, NC 28405
      View Details
    • $10 SF/Yr
      41,360 SF

      Sublease Opportunity on Market Street

      Sublease available through March 31, 2033, on highly trafficked Market Street.
      5000 Market St, Wilmington, NC 28405
      View Details
    • $32 SF/Yr
      9,517 SF

      Medical Office Space in Mayfaire

      Premier medical office space available for sublease in Wilmington.
      6781 Parker Farm Dr, Wilmington, NC 28405
      View Details
    • $9 SF/Yr
      28,390 SF

      Wilmington Industrial Space Available

      28,390± SF industrial space for lease in Wilmington, NC.
      1519 North 23Rd St, Wilmington, NC 28405
      View Details
    • $18 SF/Yr
      20,000 SF

      Retail Space Near Costco, Academy

      Pad-ready junior box space in Wilmington's commercial district.
      0-0 Gingerwood Dr, Wilmington, NC 28405
      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.
    118 Old Dairy Rd
    Wilmington, NC 28405-1562
    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.