Back to Search
Property profile & analytics
OFF-MARKET
Estimated value
$520,000
Retail space
118 Us Hwy 12 Napavine, WA 98532-8418
Individually Owned
16-yr Hold
~
Est. High Equity
Property ID
US90-2732578
Property profile
Verified
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Year built
1987
Construction
WOOD
Total area
2,880 SF
Lot
8.53 ac (371,567 SF)
APN
15092001000
UPID
US90-2732578
Cap rate & NOI
Priority signal for investors
Implied cap rate, NOI & suggested price
Cap rate vs submarket · NOI estimate · 3 price anchors
Implied cap rate, NOI & suggested price
Cap vs submarket · NOI estimate · 3 price anchors
Value estimations
Realmo proprietary · 4 methods
AI Approach
AI
by Request
CAP Approach
CAP
$575k
Comparable Approach
Comparable
$408k
Blend (final)
Blend
$520k
Owner & transaction history
Harnek Dhudwal · 16 yrs held
Harnek Dhudwal
since 2010
7 recorded transactions
Zoning & alternative use
Permitted uses
Permitted uses
Allowed · conditional · prohibited
Top alternative use upside
Commercial (general)
$675,000
+41.4%
Office building
$595,000
+24.5%
Cap rate
Implied · in-place · derived from last sale + estimated NOI
Implied Cap rate
#1
Implied · in-place · NOI ÷ last sale
In-place · derived from last sale + estimated NOI
Cap rate, NOI & submarket benchmark
Implied cap rate vs Napavine submarket · NOI estimate · Typical band, median & reading
Implied cap rate, NOI & submarket benchmark
Cap vs Napavine submarket · NOI estimate · typical band, median & reading
Refine your cap rate
8-question underwriting flow
1.
Property current status — Going-In vs Stabilized
2.
Price for denominator — asking / offer / market
3.
Leasing status & lease structure (NNN / Gross)
4.
Tenant risk profile & vacancy assumption
5.
Upload T12 / rent roll / OM (optional)
Refine in 60 seconds, get exact suggested price
T12 upload · Submarket benchmarks · Sensitivity grid
Suggested price · 3 cap rate anchors
Income approach @ 5% / 7% / 9% — aggressive / typical / conservative
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · Implied $/SF per anchor · Sensitivity grid
Suggested price at 5% / 7% / 9% cap
Aggressive / typical / conservative · implied $/SF · sensitivity
Value
AI, CAP & Alternative Use estimations · Realmo proprietary blendValue Estimations
Based on Realmo’s proprietary methodology
AI Approach
Method
Estimation
Statistic approach
by Request
ML approach
by Request
CAP Approach
CAP Return
Estimation
6%
$620,000
6.5%
$575,000
7%
$530,000
Alternative Use
Use
Estimation
RETAIL STORES
$475,000
Current use
COMMERCIAL (GENERAL)
$675,000
Change: +41% · Conversion: Easy
OFFICE BUILDING
$595,000
Change: +24% · Conversion: Easy
Blend value · Realmo final
$520k
Range $468k – $572k · ±10%
Realmo estimate · informational only.
These numbers are calculated by our models from public records and may not reflect actual market value.
Not an appraisal.
Verify with a licensed appraiser before transacting. Realmo accepts no liability for divergence from real-world outcomes.
View the full estimation — every method, every assumption
Confidence drivers & risk notes · Custom comparable set · Free for first 3 / day
Full estimation methodology
Every method · every assumption · confidence drivers
Price per SF
Sale + rent benchmarks
Subject property
$181 / SF
Submarket sale & rent benchmarks
Median sale $/SF · Asking & closed rent · Submarket vacancy
Submarket sale & rent benchmarks
Median sale $/SF · asking & closed rent · submarket vacancy
Property tax & assessments
Tax year 2023Property tax & assessments
Tax year 2023
Tax billed
$6,045
Tax year 2023
Assessed value
$865,600
Assessed 2022
Previous assessed
$855,600
+1.2% YoY
Effective rate
0.70%
On assessed value
Assessed land
$365,000
Assessed improvement
$500,600
Land market value
$365,000
Improvement market value
$500,600
Total market value
$865,600
Applied tax rate
120.0000
Comparables
6 recent transactions · within 1.5 miComparable in this city
6 recent transactions
Comparable in this City
Similar Nearby for Sale
Similar Nearby for Lease
Recent comparable sales
Sale price & price/SF · Sale date & distance · Adjustments & confidence
Recent comparable sales
Sale price & $/SF · sale date & distance · adjustments
Property description
Physical attributes from public recordsBuilding & lot
Public records
Property type
Retail space
Use group
RETAIL STORES (PERSONAL SERVICES)
Status
Off-Market
Year built
1987
Construction
WOOD
Heating
SPACE
Buildings
3
Stories
1
Total area
2,880 SF
Lot
8.53 ac (371,567 SF)
APN
15092001000
UPID
US90-2732578
Jurisdiction
LEWIS
Zoning & alternative use
Zoning · permitted uses
Permitted & conditional uses
Allowed uses · Special-permit conditions · Prohibited uses
Permitted & conditional uses
Allowed · special-permit conditions · prohibited
Alternative use value scenarios
Repositioning upside vs current use
RETAIL STORES Current
Est. value
$475,000
COMMERCIAL (GENERAL)
Est. value
$675,000
OFFICE BUILDING
Est. value
$595,000
RETAIL STORES Current
COMMERCIAL (GENERAL)
OFFICE BUILDING
Alternative use deep dive — conversion cost, permits, timeline
Conversion cost estimate · Permit path & risks · Stabilized NOI per option
Alternative use deep dive
Conversion cost · permit path · stabilized NOI per option
Building & site characteristics
From public records
Year built
1987
Construction
WOOD
Heating
SPACE
Stories
1
Buildings
3
Lot
8.53 ac
Current owner
From public records · entity-resolved
Harnek Dhudwal
Individual
Mailing address
118 US HWY 12, CHEHALIS, WA 98532-8418
Ownership since
2010
Owner contacts — direct phone, email, and related entities
Decision-maker phone · Verified email · Related entities & filings
Owner contacts
Email · phone · related entities
Sales History
11 recorded events · public records
Date
Price
Buyer
Seller
Deed Type
Mortgage
Jul 9, 2010
$525,000
Harnek Dhudwal
Direct Lending Group INC
Bargain And Sale Deed
$400,000 · Direct Lending Group INC
Aug 26, 2008
$1,206,374
Direct Lndg Grp INC
Reed Longyear Malnati
Trustees Deed
related
—
Jul 5, 2007
—
A & J Holdings LLC
Singh,amarajit
Quit Claim Deed
related
—
May 7, 2007
—
Owner Name Unavailable
Singh,amarjit
Quit Claim Deed
related
—
Oct 31, 2006
$850,000
Amarjit Singh
Jones,matthew C
Quit Claim Deed
related
—
Nov 12, 2004
—
Matthew C Jones
Jones,matthew C
Quit Claim Deed
related
—
Sep 10, 2004
—
Owner Name Unavailable
Zimmerman,frederick E
Deed In Lieu Of Foreclosure
related
—
Aug 11, 2004
—
Matthew C Jones
Zimmerman,frederick E
Warranty Deed
related
—
—
—
Matthew C Jones
—
Deed Of Trust
related
$50,000 · Louis JR Brees
—
—
Matthew C Jones
—
Deed Of Trust
related
$2,446 · Owens Davies Ps
—
—
Matthew C Jones
—
Deed Of Trust
related
$850,000 · Direct Lending Corp
Coming soon
Costs & Benchmarks
Operating expenses, capex projections, utility benchmarks, and submarket comparables — all in one view.
Coming soon
Risks
Flood, climate, environmental, title, and tenant-concentration risk — surfaced with mitigations and source citations.
Try Rey
Ask anything about this address in plain English.
“Is 15.6% cap rate sustainable?” · “Best tenant mix for BU1?” · “What’s the redev upside?”
You own 118 Us Hwy 12?
List it free. Reach 20,000 daily buyers.
We’ve already pulled the facts. Confirm photos + price and you’re live in 2 minutes.
List this address →
Full reports are paid
Unlock the full Property Analytics report
Start free for 7 days — no card required. Full owner contacts, all 4 valuations with methodology, refine flow, comparable adjustments, foot-traffic deep dive, export to PDF / CSV.
