Your AI Navigator in Commercial Real Estate
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
    Property profile & analytics

    120 Bryan Rd Wilmington, NC 28412

    • Auto shops
    • 3,160 SF
    • 2.29 lot acres
    For Lease
    View listing
    $1,200 /Mo
    Last Sale
    Sep 04, 2024
    $750,000
    Value Estimations
    $725,000
    Cap Rate Potential
    Location Intelligence
    Property ID
    US53-1176008
    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

    • TMX Intermodal / Logistics Service
    • U-Haul Neighborhood Dealer / Truck Rental Agency / Storage Facility
    • Portside Diesel Repair & storage / Towing Service / Trailer Repair Shop

    Property Details for 120 Bryan Rd

    Year built
    1978
    Construction
    WOOD FRAME
    Lot size
    2.29 lot acres
    Property size
    3,160 SF
    Zone code
    IND
    Property type
    Auto shops
    APN
    R06500-005-015-000
    APU
    R06500005015000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $720,000
      ML approach
      $810,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $1,147,000
      Market price range: $543k - $1.55M
      AI Estimate
      $550,000
      Market price range: $194k - $605k

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

    Location Insight

    • Map
    • Local Demand
    City
    Wilmington
    County
    New Hanover
    State
    North Carolina
    Longitude
    -77.9441
    Latitude
    34.1706
    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
    $5,819
    $247,900
    $440,700
    $688,600
    -
    $247,900
    $440,700
    $688,600

    Comparable in this City

    • Value Estimation
      $495,000
      3,430 SF

      3610 Riv Rd

      AUTO REPAIR, GARAGE • 3,430 SF
      3610 Riv Rd, Wilmington, NC 28412-6236
      View Details
    • Value Estimation
      $370,000
      7,990 SF

      3705 Carolina Bch Rd

      AUTO REPAIR, GARAGE • 7,990 SF
      3705 Carolina Bch Rd, Wilmington, NC 28412-1907
      View Details
    • Value Estimation
      $350,000
      2,040 SF

      4916 Carolina Bch Rd

      AUTO REPAIR, GARAGE • 2,040 SF
      4916 Carolina Bch Rd, Wilmington, NC 28412-2401
      View Details
    • Value Estimation
      $365,000
      6,000 SF

      109 Shipyard Blvd

      AUTO REPAIR, GARAGE • 6,000 SF
      109 Shipyard Blvd, Wilmington, NC 28412-6225
      View Details
    • Value Estimation
      $335,000
      2,990 SF

      351 Shipyard Blvd

      AUTO REPAIR, GARAGE • 2,990 SF
      351 Shipyard Blvd, Wilmington, NC 28412-1836
      View Details
    • Value Estimation
      $1,400,000
      4,371 SF

      6311 Carolina Bch Rd

      AUTO REPAIR, GARAGE • 4,371 SF
      6311 Carolina Bch Rd, Wilmington, NC 28412-2907
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      595,000 SF

      Riverlights Executive Office Space

      Wilmington, NC: Prime Mixed-Use Opportunity
      0 River Rd, Wilmington, NC 28412
      View Details
    • $650,000
      1,174 SF

      Commercial Property Near Carolina Beach

      Commercial property with building and storage in a high-growth area.
      511 Shipyard Blvd, Wilmington, NC 28412
      View Details
    • $197,500
      959 SF

      Move-in Ready Valleygate Villa

      Immaculate 2 bed, 2 bath villa in convenient location.
      119 Longstreet Dr, Wilmington, NC 28412
      View Details
    • $497,700

      Ansley Park Development Opportunity

      1.26+/- acre parcel for office or retail development.
      4544 Fairview Dr, Wilmington, NC 28412
      View Details
    • Contact for pricing

      Development Land in Wilmington, NC

      Large parcel ideal for retail or medical development.
      604-608 Shipyard Blvd, Wilmington, NC 28412
      View Details
    • $380,000
      Pending

      Waterfront Lot in Wilmington Community

      Premier Wilmington waterfront community lot, steps from water recreation.
      7171 Carolina Beach Rd, Wilmington, NC 28412
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,500 SF

      Retail Space in Mixed-Use Development

      Retail space available in upcoming mixed-use development.
      NW Cor Of Riv Rd & Arnold Rd, Wilmington, NC 28412
      View Details
    • Contact for pricing
      74,370 SF

      Wilmington Retail Center For Lease

      Prime Wilmington shopping center space available.
      5511 Carolina Beach Rd, Wilmington, NC 28412
      View Details
    • $1,900 /Mo
      1,200 SF

      Retail Space in Busy Center

      High-visibility retail space available in a busy shopping center.
      800 Shipyard Blvd, Wilmington, NC 28412
      View Details
    • $20 SF/Yr
      5,000 SF

      Retail Suites Available For Lease

      Retail suites available for lease in Wilmington, North Carolina.
      5226 College Rd S, Wilmington, NC 28412
      View Details
    • Contact for pricing
      4,000 SF

      Retail Space in Myrtle Grove

      Community shopping center space for lease in Wilmington, NC.
      5605-5609 Carolina Beach Rd, Wilmington, NC 28412
      View Details
    • Contact for pricing
      3,211 SF

      Retail Space in Myrtle Grove

      Community shopping center with retail space for lease.
      5619 Carolina Beach Rd, Wilmington, NC 28412
      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 Bryan Rd
    Wilmington, NC 28412
    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.