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

    128 Brookhaven Trl Leland, NC 28451

    • Theaters & concert halls
    • 416 SF
    • 0.61 lot acres
    OFF-MARKET
    Value Estimations
    $260,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US53-1808337
    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

    • Theaters & concert halls

    Property Details for 128 Brookhaven Trl

    Year built
    2006
    Lot size
    0.61 lot acres
    Property size
    416 SF
    Zone code
    PUD
    Property type
    Theaters & concert halls
    APN
    030OD00102
    APU
    030OD00102

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $260,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Leland
    County
    Brunswick
    State
    North Carolina
    Longitude
    -77.9921
    Latitude
    34.244
    CBSA code
    34820
    CBSA name
    MYRTLE BEACH-CONWAY-NORTH MYRTLE BEACH, SC-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
    0
    $0.00
    $100
    $115,000
    $115,100
    -
    $100
    $115,000
    $115,100

    Comparable in this City

    • Value Estimation
      $295,000
      1,189 SF

      1113 Sandy Bch Cir

      COUNTRY CLUB • 1,189 SF
      1113 Sandy Bch Cir, Leland, NC 28451
      View Details
    • Value Estimation
      $245,000
      5,478 SF

      4690 Muirfield Ct

      COUNTRY CLUB • 5,478 SF
      4690 Muirfield Ct, Leland, NC 28451
      View Details
    • Value Estimation
      $2,960,000
      4,624 SF

      1800 Tommy Jacobs Dr

      COUNTRY CLUB • 4,624 SF
      1800 Tommy Jacobs Dr, Leland, NC 28451-6302
      View Details
    • Value Estimation
      $285,000
      1,462 SF

      605 Cambeck SE Dr

      COUNTRY CLUB • 1,462 SF
      605 Cambeck SE Dr, Leland, NC 28451
      View Details
    • Value Estimation
      $255,000
      1,600 SF

      1730 Linkwoods E Cir

      COUNTRY CLUB • 1,600 SF
      1730 Linkwoods E Cir, Leland, NC 28451
      View Details
    • Value Estimation
      $1,240,000
      56,482 SF

      1120 Town Lk Dr

      SKATING RINK, ICE SKATING, ROLLER SKATING • 56,482 SF
      1120 Town Lk Dr, Leland, NC 28451-9476
      View Details

    Similar Nearby for Sale

    • $350,000

      Leland Commercial Land - $350K

      2.04 Acres, Commercial/Residential Potential
      0 Tract A Leland School Rd, Leland, NC 28451
      View Details
    • $900,000
      1.32 Acres

      Leland, NC Commercial Development Opportunity

      Prime Leland location, high growth area, C1-T40 zoning.
      112 Perry Ave, Leland, NC 28451
      View Details
    • $1,200,000

      Commercial Land Near Wilmington

      2.95 acres of commercial land near downtown Wilmington.
      Cedar Hl, Navassa, NC 28451
      View Details
    • $1,200,000
      2.95 Acres

      Navassa, NC Commercial Land

      2.95 acres of commercial land near downtown Wilmington.
      Cedar Hl Rd, Navassa, NC 28451
      View Details
    • $999,995

      Turnkey Mobile Home Park Investment

      Fully occupied 11-unit mobile home park on 2.5 acres.
      1284 Lanvale Rd, Leland, NC 28451
      View Details
    • $224,999
      2,400 SF

      Spacious Garage on Half-Acre Lot

      Half-acre property with wired garage, plumbing, and loft.
      109 Woodburn Ave, Leland, NC 28451
      View Details

    Similar Nearby for Lease

    • $0.83 SF/Yr
      3,200 SF

      Waterfront Property in Growing Leland, NC

      20.98-acre waterfront property with commercial and residential zoning.
      762 Village Rd NE, Leland, NC 28451
      View Details
    • $5 SF/Yr
      40,574 SF

      Leland Industrial Complex Warehouse Space

      40,574 SF warehouse space in Leland Industrial Complex.
      9100 Northeast Lackey Rd, Leland, NC 28451
      View Details
    • $2,000 /Mo
      1,293 SF

      Medical Office Condo in Leland

      Medical office condo suite in Olde Waterford, Leland, NC.
      509 Olde Waterford Way, Leland, NC 28451
      View Details
    • $17,500 /Mo
      5,000 SF

      Well-Equipped Industrial Facility For Rent

      5,000 SF industrial facility in Leland, North Carolina.
      80 Gregory Rd NE, Belville, NC 28451
      View Details
    • $4 SF/Yr
      100,000 SF

      Warehouse/Distribution Sublease Opportunity

      100,000 SF warehouse/distribution space available for sublease.
      2975 North Andrew Jackson Hwy, Leland, NC 28451
      View Details
    • $28 SF/Yr
      2,166 SF

      Leland, NC Office Space

      Well-appointed office space available for lease in Leland, North Carolina.
      1003 Olde Waterford Way, Leland, NC 28451
      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.
    128 Brookhaven Trl
    Leland, NC 28451
    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.