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

    13 Waterwagon Rd Ithaca, NY 14850-9703

    • Warehouses
    • 6,000 SF
    • 9.41 lot acres
    OFF-MARKET
    Value Estimations
    $260,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-5505503
    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

    • Hicks Septic & Excavation / Excavating Contractor
    • East Shore Storage / Boat Storage Facility
    • Phelps Wholesale Auto & Repair / Auto Repair Shop

    Property Details for 13 Waterwagon Rd

    Year built
    2002
    Lot size
    9.41 lot acres
    Property size
    6,000 SF
    Zone code
    R2
    Property type
    Warehouses
    APN
    503289 42.-1-1.130
    APU
    5032894211130

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $260,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $281,000
      Market price range: $281k - $789k

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

    Location Insight

    • Map
    • Local Demand
    City
    Ithaca
    County
    Tompkins
    State
    New York
    Longitude
    -76.5063
    Latitude
    42.5147
    CBSA code
    27060
    CBSA name
    ITHACA, NY 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
    2019
    $3,682
    $156,000
    $334,000
    $490,000
    -
    $156,000
    $334,000
    $490,000

    Comparable in this City

    • Value Estimation
      $2,540,000
      4,180 SF

      712 Grn St, Unit 14

      WAREHOUSE, STORAGE • 4,180 SF
      712 Grn St, Ithaca, NY 14850-3333
      View Details
    • Value Estimation
      $270,000
      5,000 SF

      618 Elmira Rd

      WAREHOUSE, STORAGE • 5,000 SF
      618 Elmira Rd, Ithaca, NY 14850-8745
      View Details
    • Value Estimation
      $240,000
      6,000 SF

      142 Ithaca Beer Dr

      WAREHOUSE, STORAGE • 6,000 SF
      142 Ithaca Beer Dr, Ithaca, NY 14850-8813
      View Details
    • Value Estimation
      $280,000
      1,975 SF

      203 Pier Rd

      WAREHOUSE, STORAGE • 1,975 SF
      203 Pier Rd, Ithaca, NY 14850
      View Details
    • Value Estimation
      $515,000
      19,020 SF

      478 Lowr Crk Rd

      BULK STORAGE, TANKS • 19,020 SF
      478 Lowr Crk Rd, Ithaca, NY 14850-9188
      View Details
    • Value Estimation
      $330,000
      11,718 SF

      509 Esty St, Unit 11

      WAREHOUSE, STORAGE • 11,718 SF
      509 Esty St, Ithaca, NY 14850-3218
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      224,000 SF

      Ithaca Manufacturing and Technical Campus

      Manufacturing and technical buildings on 48-acre campus in Ithaca, NY.
      780 Warren Rd, Ithaca, NY 14850
      View Details
    • $425,000
      8,374 SF

      Versatile Multi-Building Commercial Property

      Multi-building commercial property with income and redevelopment potential in Ithaca.
      615 Five Mile Dr, Ithaca, NY 14850
      View Details
    • Contact for pricing
      275,100 SF

      Ithaca Manufacturing and Office Buildings

      Manufacturing and office buildings on 48-acre campus in Ithaca.
      770-780 Warren Rd, Ithaca, NY 14850
      View Details
    • $1,450,000
      14,948 SF

      Manufacturing Buildings with Redevelopment Potential

      Two commercial buildings suitable for manufacturing or redevelopment.
      703-705 Willow Ave, Ithaca, NY 14850
      View Details
    • $2,940,000
      24,232 SF

      Ithaca Industrial Property For Sale

      24,232 SF Manufacturing Building, 2.77 Acres
      407 Cliff St, Ithaca, NY 14850
      View Details
    • $9,995,000
      275,100 SF

      Ithaca Industrial Campus For Sale

      275,100 SF Manufacturing Facility, 48 Acres
      780 Warren Rd, Ithaca, NY 14850
      View Details

    Similar Nearby for Lease

    • $10,368 /Mo
      10,368 SF

      Ithaca Warehouse Space For Lease

      Versatile commercial warehouse space in Ithaca, NY, for lease.
      23 Cinema Dr, Ithaca, NY 14850
      View Details
    • Contact for pricing
      46,800 SF

      Ithaca Industrial Space with Cranes

      Industrial space featuring cranes, high ceilings, and multiple overhead doors.
      226 Cecil Malone Dr, Ithaca, NY 14850
      View Details
    • Contact for pricing
      622,187 SF

      Ithaca Mall Retail Space Available

      Prime Ithaca retail space, multiple units.
      40 Catherwood Rd, Ithaca, NY 14850
      View Details
    • $7 SF/Yr
      275,271 SF

      Camp Hall B Warehouse For Lease

      Massive Warehouse, Tompkins County, NY
      1129 Redwood Materials Dr, Ithaca, NY 14850
      View Details
    • $6 SF/Yr
      46,800 SF

      Ithaca Industrial Building with Cranes

      Industrial building featuring cranes, high ceilings, and build-to-suit options.
      226 Cecil Malone Dr, Ithaca, NY 14850
      View Details
    • $15 SF/Yr
      4,400 SF

      Prime Commercial Space For Lease

      4400 SF commercial space in Ithaca's North End Business District.
      15 Catherwood Rd, Ithaca, NY 14850
      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.
    13 Waterwagon Rd
    Ithaca, NY 14850-9703
    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.