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

    161 Willow Ln Portsmouth, RI 02871-1613

    • Showrooms
    • 8,269 SF
    • 1.05 lot acres
    OFF-MARKET
    Last Sale
    Jul 17, 2024
    $125,000
    Value Estimations
    $125,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US76-0116109
    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

    • Hallmans Septic And Portable Toilets LLC / Contractor

    Property Details for 161 Willow Ln

    Year built
    2002
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    1.05 lot acres
    Property size
    8,269 SF
    Zone code
    HI
    Property type
    Showrooms
    APN
    PORT M:027 B:0024A
    APU
    PORTM027B0024A

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $125,000
      ML approach
      $125,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Portsmouth
    County
    Newport
    State
    Rhode Island
    Longitude
    -71.2643
    Latitude
    41.6154
    CBSA code
    39300
    CBSA name
    PROVIDENCE-NEW BEDFORD-FALL RIVER, RI-MA 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
    $8,403
    $210,200
    $447,300
    $657,500
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $275,000
      0.32 Acres

      46 Highpoint Ave

      SHOW ROOM, WAREHOUSE • 0.32 Acres
      46 Highpoint Ave, Portsmouth, RI 02871
      View Details
    • Value Estimation
      $1,030,000
      107,040 SF

      1947 Main Rd

      SHOW ROOM, WAREHOUSE • 107,040 SF
      1947 Main Rd, Portsmouth, RI 02871-1077
      View Details
    • Value Estimation
      $420,000
      288 SF

      455 Rhode Is Blvd

      SHOW ROOM, WAREHOUSE • 288 SF
      455 Rhode Is Blvd, Portsmouth, RI 02871
      View Details
    • Value Estimation
      $410,000
      9,600 SF

      24 Russo Rd

      SHOW ROOM, WAREHOUSE • 9,600 SF
      24 Russo Rd, Portsmouth, RI 02871-6804
      View Details
    • Value Estimation
      $305,000
      12,000 SF

      1650 Main Rd

      SHOW ROOM, WAREHOUSE • 12,000 SF
      1650 Main Rd, Portsmouth, RI 02871-1074
      View Details
    • Value Estimation
      $440,000
      3,236 SF

      2628 Main Rd

      SHOW ROOM, WAREHOUSE • 3,236 SF
      2628 Main Rd, Portsmouth, RI 02871-4003
      View Details

    Similar Nearby for Sale

    • $260,000
      909 SF

      Portsmouth Commercial Unit - For Sale

      909 sq ft commercial space, prime location.
      1678 Main Rd, Portsmouth, RI 02871
      View Details
    • $999,923
      0.23 Acres

      Prime Portsmouth Commercial Land

      High-visibility .23-acre lot, ideal for various commercial uses.
      1074 Main Rd, Portsmouth, RI 02871
      View Details
    • $1,200,000
      1,449 SF

      Prime Portsmouth Restaurant - $1.2M

      Established eatery, high-traffic location, ample parking.
      501 Park Ave, Portsmouth, RI 02871
      View Details
    • $999,900
      0.34 Acres

      Restaurant Near Portsmouth Beaches

      Thriving restaurant with loyal customer base near Portsmouth beaches.
      501 Park Ave, Portsmouth, RI 02871
      View Details
    • $1,950,000

      Prime Portsmouth Commercial Land

      1.55-Acre Commercial Lot, $1.95M
      1960 Main Rd, Portsmouth, RI 02871
      View Details
    • $1,200,000
      1,449 SF

      Prime Portsmouth Restaurant Opportunity

      Thriving eatery, high-traffic location, strong financials.
      501 Park Ave, Portsmouth, RI 02871
      View Details

    Similar Nearby for Lease

    • $15 SF/Yr
      1,560 SF

      Portsmouth Plaza Retail Space

      1560 sq ft Office/Retail Space, Prime Location
      3001 Main Rd, Portsmouth, RI 02871
      View Details
    • $8 SF/Yr
      27,300 SF

      Aquidneck Island Industrial/Office Space

      Industrial/office space ideal for distribution and marine trades.
      1170 E Main Rd, Portsmouth, RI 02871
      View Details
    • $11 SF/Yr
      37,128 SF

      Portsmouth Office & Warehouse Space

      Versatile Office/Warehouse in Portsmouth
      300 Highpoint Ave, Portsmouth, RI 02871
      View Details
    • $1,923 /Mo
      1,200 SF

      Tradesman Space in Sakonnet Center

      1200 SF tradesman unit in Portsmouth's bustling town center.
      2451 E Main Rd, Portsmouth, RI 02871
      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.
    161 Willow Ln
    Portsmouth, RI 02871-1613
    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.