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 Rd Harrisburg, PA 17109-2602

    • Assisted living facilities
    • 2,270 SF
    • 0.29 lot acres
    OFF-MARKET
    Value Estimations
    $225,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US73-1204245
    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

    • Lourdeshouse Maternity Home / Pregnancy Care Center / Social Services Organization
    • Catholic Charities / Charity
    • Evergreen House / Social Services Organization

    Property Details for 120 Willow Rd

    Year built
    1956
    Construction
    FRAME
    Lot size
    0.29 lot acres
    Property size
    2,270 SF
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    35-055-103
    APU
    35055103

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $255,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $198,000
      Market price range: $70.2k - $305k

    • Alternative Use

      Use
      Estimation
      HOMES (RETIRED, HANDICAP, REST, CONVALESCENT, NURSING)
      $205,000
      Current use
      AUTO REPAIR, GARAGE
      $295,000
      Change: +43% Conversion: Difficult
      RETAIL STORES
      $290,000
      Change: +41% Conversion: Difficult
      COMMERCIAL (GENERAL)
      $230,000
      Change: +12% Conversion: Difficult
      OFFICE BUILDING
      $180,000
      Change: -13% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Harrisburg
    County
    Dauphin
    State
    Pennsylvania
    Longitude
    -76.8276
    Latitude
    40.2927
    CBSA code
    25420
    CBSA name
    HARRISBURG-CARLISLE, PA 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
    $3,462
    $16,600
    $112,000
    $128,600
    -
    $16,600
    $112,000
    $128,600

    Comparable in this City

    • Value Estimation
      $250,000
      3,458 SF

      2422 Locust Ln

      HOMES (RETIRED, NURSING) • 3,458 SF
      2422 Locust Ln, Harrisburg, PA 17109-3342
      View Details
    • Value Estimation
      $245,000
      2,011 SF

      4900 Constitution Ave

      HOMES (RETIRED, NURSING) • 2,011 SF
      4900 Constitution Ave, Harrisburg, PA 17109-3036
      View Details
    • Value Estimation
      $990,000
      94,583 SF

      35035105 Avila Rd

      HOMES (RETIRED, NURSING) • 94,583 SF
      35035105 Avila Rd, Harrisburg, PA 17109
      View Details
    • Value Estimation
      $235,000
      1,930 SF

      3108 Walnut St

      HOMES (RETIRED, NURSING) • 1,930 SF
      3108 Walnut St, Harrisburg, PA 17109-3557
      View Details
    • Value Estimation
      $445,000
      19,485 SF

      120 Willow Rd

      HOMES (RETIRED, NURSING) • 19,485 SF
      120 Willow Rd, Harrisburg, PA 17109-2602
      View Details
    • Value Estimation
      $7,770,000
      78,772 SF

      800 King Russ Rd

      HOMES (RETIRED, NURSING) • 78,772 SF
      800 King Russ Rd, Harrisburg, PA 17109-5101
      View Details

    Similar Nearby for Sale

    • $8,500,000
      116,338 SF

      Medical Facility Redevelopment Opportunity

      184-bed medical facility for redevelopment near UPMC Pinnacle Community.
      1051 Avila Rd, Harrisburg, PA 17109
      View Details
    • $385,000
      2,600 SF

      Harrisburg Medical Office Condo

      Prime Medical Office, 2600 SF
      891 Arlington Ave, Harrisburg, PA 17109
      View Details
    • $319,000
      864 SF

      Harrisburg Medical Office Building

      Net-leased medical office, great ROI
      4312 Fritchey St, Harrisburg, PA 17109
      View Details
    • $5,500,000
      124,438 SF

      Harrisburg Redevelopment Opportunity

      184-Unit Medical/Multifamily Complex
      1051 Avila Rd, Harrisburg, PA 17109
      View Details
    • $699,000
      3,860 SF

      Jonestown Road Mixed-Use Building

      Harrisburg retail investment opportunity. High traffic area.
      4814 Jonestown Rd, Harrisburg, PA 17109
      View Details
    • $319,000
      864 SF

      Harrisburg Mixed-Use Commercial Property

      Prime location, high-yield potential, excellent tenant.
      4312 Fritchey St, Harrisburg, PA 17109
      View Details

    Similar Nearby for Lease

    • $9 SF/Yr
      11,935 SF

      Harrisburg Office Space For Lease

      Commercial office space in the heart of East Harrisburg.
      450 Powers Ave, Harrisburg, PA 17109
      View Details
    • $9 SF/Yr
      10,360 SF

      Harrisburg Office Suites for Lease

      Modern Offices, Multiple Sizes Available in Harrisburg, PA
      845 Sir Thomas Ct, Harrisburg, PA 17109
      View Details
    • $16 SF/Yr
      94,879 SF

      Olde Liberty Square Medical Offices

      Harrisburg, PA medical suites available
      4807-4815 Jonestown Rd, Harrisburg, PA 17109
      View Details
    • Contact for pricing
      72,950 SF

      Bloom Building Medical Office

      Class A Medical Office Space Available
      4310 Londonderry Rd, Colonial Park, PA 17109
      View Details
    • Contact for pricing
      2,662 SF

      Medical Office Space Near UPMC

      Class-A medical office space on UPMC Community General Osteopathic campus.
      4300-4310 Londonderry Rd, Harrisburg, PA 17109
      View Details
    • $14 SF/Yr
      3,000 SF

      Harrisburg Executive Office Suite

      1,718 SF Office Space Available
      3301 Schoolhouse Ln, Harrisburg, PA 17109
      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 Rd
    Harrisburg, PA 17109-2602
    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.