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

    120 Willow Ave Tampa, FL 33606-1946

    • Office buildings
    • 2,400 SF
    • 0.21 lot acres
    OFF-MARKET
    Value Estimations
    $525,000
    Show details
    Cap Rate Potential
    8.3%
    Office buildings
    Location Intelligence
    Property ID
    US18-3454503
    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

    • James R. Schaffer, P.A. / Family Law Attorney / Divorce Lawyer
    • The Law Offices of Julia Best Chase, P.A. / Divorce Lawyer / Family Law Attorney
    • S.M. David Stamps, III P.A. / Attorney
    • Terryn H. Bennett, P.A. / Family Law Attorney / Attorney

    Property Details for 120 Willow Ave

    Year built
    2000
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.21 lot acres
    Property size
    2,400 SF
    Zone code
    PD
    Property type
    Office buildings
    APN
    A2329184SU000001000060
    APU
    A2329184SU000001000060

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $420,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $580,000
      6.5%
      $535,000
      7%
      $495,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $623,000
      Market price range: $225k - $671k

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

    Location Insight

    • Map
    • Local Demand
    City
    Tampa
    County
    Hillsborough
    State
    Florida
    Longitude
    -82.4724
    Latitude
    27.9434
    CBSA code
    45300
    CBSA name
    TAMPA-ST. PETERSBURG-CLEARWATER, FL 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
    $16,073
    $549,600
    $281,500
    $831,100
    -
    $549,600
    $281,500
    $831,100

    Comparable in this City

    • Value Estimation
      $1,480,000
      6,608 SF

      117 Willow Ave

      OFFICE BUILDING • 6,608 SF
      117 Willow Ave, Tampa, FL 33606-1911
      View Details
    • Value Estimation
      $4,255,000
      19,893 SF

      107 Willow Ave

      OFFICE BUILDING (MULTI-STORY) • 19,893 SF
      107 Willow Ave, Tampa, FL 33606-1945
      View Details
    • Value Estimation
      $6,130,000
      34,356 SF

      2111 Swann Ave

      OFFICE BUILDING • 34,356 SF
      2111 Swann Ave, Tampa, FL 33606-2477
      View Details
    • Value Estimation
      $4,795,000
      26,486 SF

      600 Magnolia Ave

      OFFICE BUILDING • 26,486 SF
      600 Magnolia Ave, Tampa, FL 33606-2746
      View Details
    • Value Estimation
      $3,875,000
      17,777 SF

      1810 Kennedy Blvd

      OFFICE BUILDING • 17,777 SF
      1810 Kennedy Blvd, Tampa, FL 33606-1645
      View Details
    • Value Estimation
      $780,000
      2,650 SF

      209 Packwood Ave

      OFFICE BUILDING • 2,650 SF
      209 Packwood Ave, Tampa, FL 33606-1827
      View Details

    Similar Nearby for Sale

    • $6,100,000
      20,330 SF

      Tampa Office Building For Sale

      Office building with leasing success and growth potential.
      600 S Magnolia Ave, Tampa, FL 33606
      View Details
    • $1,450,000
      2,142 SF

      Renovated Office Building in Tampa

      Turn-key office building in Hyde Park/SoHo with ample parking.
      119 S Dakota Ave, Tampa, FL 33606
      View Details
    • $1,695,000
      2,120 SF

      Historic Hyde Park Office Building

      Restored historic office building in Tampa's Hyde Park neighborhood.
      2111 W Cleveland St, Tampa, FL 33606
      View Details
    • $1,289,000
      2,298 SF

      South Tampa Professional Office Building

      Single-story office building in vibrant South Tampa/Hyde Park market.
      114 S Fremont Ave, Tampa, FL 33606
      View Details
    • $4,950,000
      9,680 SF

      Tampa Office with Expansion Capacity

      South Tampa office building with high visibility and Class A finishes.
      2011 W Cleveland St, Tampa, FL 33606
      View Details
    • $7,100,000
      10,942 SF

      Hyde Park Office/Retail Condominium

      Office/retail condominium in Hyde Park with water views and parking.
      142 W Platt St #1, Tampa, FL 33606
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr
      2,400 SF

      South Tampa Office Space Available

      Office building in South Tampa with ample parking for rent.
      2011 W Platt St, Tampa, FL 33606
      View Details
    • $15 SF/Yr
      5,342 SF

      Professional Office Building For Rent

      Class A office building with 5342 square feet available.
      1102 W Cass St, Tampa, FL 33606
      View Details
    • $13,500 /Mo
      2,120 SF

      Historic Hyde Park Office Building

      Restored historic office building in Tampa's Hyde Park neighborhood.
      2111 W Cleveland St, Tampa, FL 33606
      View Details
    • $20,340

      South Tampa Hyde Park Office

      Executive office suite in the heart of South Tampa.
      611 W Bay St, Tampa, FL 33606
      View Details
    • Contact for pricing
      3,742 SF

      Class A Office Sublease

      Office space with private balcony and Tampa Bay views.
      601 Bayshore Blvd, Tampa, FL 33606
      View Details
    • $3,200 /Mo
      1,690 SF

      Hyde Park Historic Office Space

      Unique second-floor office in historic Hyde Park building for rent.
      701 W Azeele St, Tampa, FL 33606
      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 Willow Ave
    Tampa, FL 33606-1946
    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.