Add Listing
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    13454 Gayton Rd Henrico, VA 23233-7013
    Back to Search
    Property profile & analytics

    13454 Gayton Rd, Henrico, VA 23233-7013

    View on Map
    • Assisted living facilities
    • 9,538 SF
    • 1.00 lot acres
    Off-Market
    Last Sale Jan 24, 2022
    $10,000,000
    Property ID
    US87-0836533
    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.
    Value Estimations
    $8,905,000
    Show details
    Cap Rate Potential
    Location Intelligence

    Current Use by Public Records

    • Isalis / (Bike/Boat/Book/etc) Store
    • Party City / Party Supply Store / (Bike/Boat/Book/etc) Store
    • Skunk Funk / Big Box & Wholesale Store
    • Carl's Trading Co / Hat Shop
    • Bushka's Kitchen LLC / (Bike/Boat/Book/etc) Store

    Property Details for 13454 Gayton Rd

    Year built
    2008
    Lot size
    1.00 lot acres
    Zone code
    A-1
    Property type
    Assisted living facilities
    Property subtype
    Retirement homes
    APN
    732-760-2761
    APU
    7327602761

    Sales History

    Date Price Buyer Seller Deed Type Mortgage
    Jan 24, 2022 $10,000,000 Fip Master Funding I LLC Lina LLC Special Warranty Deed —
    Jun 29, 2012 — Tree Of Life LLC — Deed Of Trust · related $3.1M · Bank Of Hampton Roads

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $7,795,000
      ML approach
      $7,820,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Henrico
    County
    Henrico
    State
    Virginia
    Longitude
    -77.6387
    Latitude
    37.6479
    CBSA code
    40060
    CBSA name
    RICHMOND, VA 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
    $14,510
    $165,000
    $1,542,000
    $1,707,000
    -
    $165,000
    $1,542,000
    $1,707,000

    Comparable in this City

    • Value Estimation
      $8,950,000
      10,715 SF

      13458 Gayton Rd

      HOMES (RETIRED, NURSING)
      13458 Gayton Rd, Henrico, VA 23233-7013
      View Details
    • Value Estimation by Request
      4,201 SF

      2250 Pump Rd

      HOMES (RETIRED, NURSING)
      2250 Pump Rd, Henrico, VA 23233-3508
      View Details
    • Value Estimation
      $8,905,000
      9,538 SF

      13450 Gayton Rd

      HOMES (RETIRED, NURSING)
      13450 Gayton Rd, Henrico, VA 23233-7013
      View Details
    • Value Estimation by Request
      6,976 SF

      3720 Old Burleigh Ct

      HOMES (RETIRED, NURSING)
      3720 Old Burleigh Ct, Henrico, VA 23233-7162
      View Details
    • Value Estimation
      $8,590,000
      100,928 SF

      10300 3rd Chopt Rd

      HOSPITAL - PRIVATE
      10300 3rd Chopt Rd, Henrico, VA 23233-2070
      View Details
    • Value Estimation
      $2,940,000
      30,100 SF

      9930 Independence Park Dr

      MEDICAL BUILDING
      9930 Independence Park Dr, Henrico, VA 23233-1476
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      2,919 SF

      Medical Office Condo For Sale

      Medical office condo in desirable West End location.
      2530 Gaskins Rd, Richmond, VA 23233
      View Details
    • Contact for pricing

      Prime Land Parcels Available

      Land parcels for sale or ground lease in Henrico County.
      W Broad Street Rd, Henrico, VA 23233
      View Details
    • Contact for pricing
      Pending

      One Acre Business Lot

      One acre commercial lot near I-64 exit.
      12913 Plaza Dr, Henrico, VA 23233
      View Details
    • Contact for pricing
      Pending

      Commercial Land Near Interstate 64

      1.25 acres of commercial land for sale.
      12909 Plaza Dr, Henrico, VA 23233
      View Details
    • Contact for pricing

      Retail Center Land Parcel Available

      Retail center outparcel available for ground lease or sale.
      2117 John Rolfe Pkwy, Henrico, VA 23233
      View Details

    Similar Nearby for Lease

    • Contact for pricing

      Commercial Space for Lease

      Commercial space available for lease in Henrico, Virginia.
      12592 Broad Street Rd, Henrico, VA 23233
      View Details
    • Contact for pricing
      1,225 SF

      Retail Space Near Short Pump

      Retail space adjacent to Short Pump Town Center.
      11823-11825 W Broad St, Richmond, VA 23233
      View Details
    • Contact for pricing
      2,555 SF

      West End Medical Office Space

      Renovated medical office space with high patient traffic.
      2200 Pump Rd, Henrico, VA 23233
      View Details
    • Contact for pricing
      4,002 SF

      Class A Office Space Available

      Class A office building with efficient floor plans for lease.
      3901 Westerre Pkwy, Henrico, VA 23233
      View Details
    • Contact for pricing
      5,612 SF

      Class A Office Building

      Class A office building with suites available for lease.
      3957 Westerre Pkwy, Henrico, VA 23233
      View Details
    • Contact for pricing
      6,117 SF

      Henrico Retail Space For Lease

      Retail and restaurant spaces available in Henrico, Virginia.
      12240 W Broad St, Henrico, VA 23233
      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.
    13454 Gayton Rd
    Henrico, VA 23233-7013
    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

    Thank You for Inquiry
    13454 Gayton Rd, Henrico, VA, 23233
    letter with green check mark
    Check your email
    We sent you the
    agent's contact details. yellow underline
    Can't find it?
    Please check your junk/spam folder.
    Google sign-in failed. Please try again or use another login method.
    Sign Up Successful!
    You now have access to more from Realmo!