Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    121 Waverly Dr Pasadena, CA 91105-2513

    • Warehouses
    • 3,837 SF
    • 0.20 lot acres
    OFF-MARKET
    Value Estimations
    $755,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-7135863
    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

    • ATHLETIC GARAGE DANCE CENTER / Training Center
    • danceitoutcali / Training Center

    Property Details for 121 Waverly Dr

    Year built
    1989
    Construction
    WOOD
    Lot size
    0.20 lot acres
    Property size
    3,837 SF
    Zone code
    PSC-
    Property type
    Warehouses
    APN
    5713-029-031
    APU
    5713029031

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $965,000
      6.5%
      $890,000
      7%
      $825,000

    • Alternative Use

      Use
      Estimation
      WAREHOUSE, STORAGE
      $1,125,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Pasadena
    County
    Los Angeles
    State
    California
    Longitude
    -118.153
    Latitude
    34.14
    CBSA code
    31080
    CBSA name
    LOS ANGELES-LONG BEACH-ANAHEIM, CA 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
    $11,371
    $627,251
    $299,682
    $926,933
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $535,000
      2,316 SF

      31 Palmetto Dr

      WAREHOUSE, STORAGE • 2,316 SF
      31 Palmetto Dr, Pasadena, CA 91105-2509
      View Details
    • Value Estimation
      $3,530,000
      17,399 SF

      120 Bellevue Dr

      WAREHOUSE, STORAGE • 17,399 SF
      120 Bellevue Dr, Pasadena, CA 91105-2533
      View Details
    • Value Estimation
      $3,395,000
      16,730 SF

      503 Arroyo Pkwy

      WAREHOUSE, STORAGE • 16,730 SF
      503 Arroyo Pkwy, Pasadena, CA 91105
      View Details
    • Value Estimation
      $2,475,000
      13,576 SF

      1000 Arroyo Pkwy

      WAREHOUSE, STORAGE • 13,576 SF
      1000 Arroyo Pkwy, Pasadena, CA 91105
      View Details
    • Value Estimation
      $2,540,000
      18,514 SF

      123 Bellevue Dr

      WAREHOUSE, STORAGE • 18,514 SF
      123 Bellevue Dr, Pasadena, CA 91105-2549
      View Details
    • Value Estimation
      $11,285,000
      22,556 SF

      660 Arroyo Pkwy

      MINI-WAREHOUSE, STORAGE • 22,556 SF
      660 Arroyo Pkwy, Pasadena, CA 91105-3233
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      13,880 SF

      Multi-Tenant Industrial Live/Work Space

      13,880 SF industrial building with warehouse and office space.
      55 Waverly Dr, Pasadena, CA 91105
      View Details
    • Contact for pricing
      6,596 SF

      Freestanding Flex/Industrial/Creative Building

      Renovated flex/industrial/creative building, south of Old Pasadena.
      450 S Raymond Ave, Pasadena, CA 91105
      View Details
    • $899,000
      0.42 Acres

      Pasadena Land Parcel For Sale

      Large Pasadena lot to build your dream home!
      1450 Marianna Rd, Pasadena, CA 91105
      View Details
    • Contact for pricing
      143,748 SF

      Pasadena Land for Medical Use

      3.3 acres available for medical/life science development near Whole Foods.
      555 S Arroyo Pkwy, Pasadena, CA 91105
      View Details
    • $750,000
      733 SF

      Charming Freestanding Office Building

      Freestanding office building available for lease or sale.
      438 S Pasadena Ave, Pasadena, CA 91105
      View Details
    • Contact for pricing
      4,200 SF

      Old Town Pasadena Office Space

      Upscale office space near Keck USC hospital development in Pasadena.
      488 S Fair Oaks Ave, Pasadena, CA 91105
      View Details

    Similar Nearby for Lease

    • $84 SF/Yr
      12,908 SF

      Prime Pasadena Office Space

      Modern workspace in Old Town Pasadena.
      117 Colorado Blvd, Pasadena, CA 91105
      View Details
    • Sponsored
      Contact for pricing

      Old Town Pasadena

      All-inclusive access to workspace, virtual office and meeting rooms in 505 Montgomery
      117 Colorado Blvd, Pasadena, CA 91105
      View Details
    • $42 SF/Yr
      18,344 SF

      Prime Pasadena Office Space

      18,344 SF Office/Retail, Two Suites Available
      135 Green St, Pasadena, CA 91105
      View Details
    • Contact for pricing
      3,217 SF

      Creative Office Space in Pasadena

      Second floor creative office space available for sublease.
      13-25 E Colorado Blvd, Pasadena, CA 91105
      View Details
    • $23 SF/Yr
      5,017 SF

      Pasadena Office Space - 5,017 SF

      Prime Pasadena office space near Huntington Hospital. Multiple suites available.
      837 Fair Oaks Ave, Pasadena, CA 91105
      View Details
    • Contact for pricing
      3,023 SF

      Pasadena Office Space For Rent

      Second floor office space available in Pasadena starting 12/1/2025.
      50 Bellefontaine St, Pasadena, CA 91105
      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.
    121 Waverly Dr
    Pasadena, CA 91105-2513
    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.
    Sign Up Successful!
    You now have access to more from Realmo!