Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    120 Beulah NE Rd Vienna, VA 22180-4745
    Back to Search
    Property profile & analytics

    120 Beulah NE Rd, Vienna, VA 22180-4745

    View on Map
    • Office buildings
    • 7,773 SF
    • 0.62 lot acres
    Off-Market
    Property ID
    US87-1124561
    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.
    Value Estimations
    $1,360,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Sona Counseling Services / Counselor
    • James P. Henon / Dental Office
    • Hollie B. Stack / Dental Office
    • Stephanie Hoyos / Dental Office
    • Covel Jerome & Stack / Dental Office

    Property Details for 120 Beulah NE Rd

    Year built
    1980
    Construction
    TYPE NOT SPECIFIED
    Lot size
    0.62 lot acres
    Zone code
    T(TRANSITIONAL)
    Property type
    Office buildings
    APN
    038-2-02-0030-A
    APU
    0382020030A

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,898,000
      Market price range: $1.90M - $3.95M

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

    Location Insight

    • Map
    • Local Demand
    City
    Vienna
    County
    Fairfax
    State
    Virginia
    Longitude
    -77.2593
    Latitude
    38.9076
    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
    2024
    $15,817
    $1,167,280
    $65,050
    $1,232,330
    -
    $1,167,280
    $65,050
    $1,232,330

    Comparable in this City

    • Value Estimation by Request
      0.56 Acres

      100 Ee SE St

      OFFICE BUILDING
      100 Ee SE St, Vienna, VA 22180-0001
      View Details
    • Value Estimation
      $830,000
      2,890 SF

      131 Church NW St

      OFFICE BUILDING
      131 Church NW St, Vienna, VA 22180-4546
      View Details
    • Value Estimation
      $4,230,000
      25,510 SF

      243 Church NW St

      OFFICE BUILDING
      243 Church NW St, Vienna, VA 22180-4434
      View Details
    • Value Estimation
      $565,000
      1,916 SF

      320th Maple E Ave

      OFFICE BUILDING
      320th Maple E Ave, Vienna, VA 22180-4763
      View Details
    • Value Estimation
      $1,235,000
      4,916 SF

      308 Maple E Ave

      PROFESSIONAL BUILDING
      308 Maple E Ave, Vienna, VA 22180-4716
      View Details
    • Value Estimation
      $3,705,000
      18,978 SF

      115 Park SE St

      OFFICE BUILDING
      115 Park SE St, Vienna, VA 22180-4653
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      0.31 Acres

      Vienna Office Townhouse - 926 SF

      Bright, corner office space near major routes.
      117 Pleasant St, Vienna, VA 22180
      View Details
    • $650,000
      1,908 SF

      Vienna Office Condo - Prime Location

      Spacious Office Suite, Great Amenities, Medical Use OK
      301 Maple Ave, Vienna, VA 22180
      View Details
    • Contact for pricing
      0.31 Acres

      Vienna Office Townhouse - 926 SF

      Bright, convenient office space near major routes.
      125 Pleasant St, Vienna, VA 22180
      View Details
    • Contact for pricing
      1,500 SF

      Versatile Vienna Commercial Space

      Adaptable space suitable for office, retail, or medical use.
      410 Maple Ave W, Vienna, VA 22180
      View Details
    • Contact for pricing
      1.35 Acres

      Prime Vienna Medical Office Condo

      Five offices, kitchen, bath, Maple Ave views.
      301 And, Vienna, VA 22180
      View Details
    • $450,000

      Commercial Spa Property For Sale

      Leased spa property in Vienna, VA until 2030.
      303 Maple Ave W, Vienna, VA 22180
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      60,929 SF

      Greensboro Drive Office Space

      Office space available for lease in McLean, Virginia.
      8405 Greensboro Dr, Mc Lean, VA 22180
      View Details
    • $3,800 /Mo

      Unique Two-Level Office Space

      Two-level office with flexible layout in Vienna, Virginia.
      311 Maple Ave W, Vienna, VA 22180
      View Details
    • Contact for pricing

      Prime Office Space in Vienna

      Move-in ready office suites with ample parking and convenient location.
      226 Maple Ave W, Vienna, VA 22180
      View Details
    • $29 SF/Yr

      Prime Office Sublease in Vienna

      Exceptional sublease opportunity in the heart of downtown Vienna.
      156 Maple Ave E, Vienna, VA 22180
      View Details
    • Contact for pricing

      Modern Office Space in Vienna

      Conveniently located office space with modern design and flexible layout.
      28-8296 Old Courthouse Rd, Vienna, VA 22180
      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.
    120 Beulah NE Rd
    Vienna, VA 22180-4745
    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

    Thank You for Inquiry
    120 Beulah NE Rd, Vienna, VA, 22180
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!