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

    17 Hawthorne Gate Dr Dayton, OH 45458-4334

    • Garden apartment buildings
    • 8,129 SF
    • 22.44 lot acres
    OFF-MARKET
    Value Estimations
    $1,065,000
    Show details
    Cap Rate Potential
    7.5%
    Garden apartment buildings
    Location Intelligence
    Property ID
    US66-5198890
    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

    • Garden apartment buildings

    Property Details for 17 Hawthorne Gate Dr

    Year built
    2017
    Construction
    FRAME
    Lot size
    22.44 lot acres
    Property size
    8,129 SF
    Property type
    Garden apartment buildings
    APN
    O67 03810 0267
    APU
    O67038100267

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $1,060,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $1,330,000
      6.5%
      $1,230,000
      7%
      $1,140,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $916,000
      Market price range: $444k - $917k
      AI Estimate
      $945,000
      Market price range: $488k - $946k

    • Alternative Use

      Use
      Estimation
      MEDICAL BUILDING
      $1,360,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Dayton
    County
    Montgomery
    State
    Ohio
    Longitude
    -84.1667
    Latitude
    39.5878
    CBSA code
    19430
    CBSA name
    DAYTON-KETTERING, OH 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
    $600,435
    $837,660
    $6,245,300
    $7,082,960
    -
    $2,393,320
    $17,843,700
    $20,237,020

    Comparable in this City

    • Value Estimation
      $830,000
      8,640 SF

      41 Loganwood Dr

      GARDEN APT, COURT APT (5+ UNITS) • 8,640 SF
      41 Loganwood Dr, Dayton, OH 45458-2537
      View Details
    • Value Estimation
      $655,000
      10,752 SF

      1031 Lyons Rd

      GARDEN APT, COURT APT (5+ UNITS) • 10,752 SF
      1031 Lyons Rd, Dayton, OH 45458
      View Details
    • Value Estimation
      $330,000
      2,433 SF

      201 Fox Grv Dr, Unit 207

      GARDEN APT, COURT APT (5+ UNITS) • 2,433 SF
      201 Fox Grv Dr, Dayton, OH 45458-3816
      View Details
    • Value Estimation
      $325,000
      2,388 SF

      209 Fox Grv Dr, Unit 215

      GARDEN APT, COURT APT (5+ UNITS) • 2,388 SF
      209 Fox Grv Dr, Dayton, OH 45458-3816
      View Details
    • Value Estimation
      $325,000
      2,338 SF

      270 Fox Grv Dr, Unit 276

      GARDEN APT, COURT APT (5+ UNITS) • 2,338 SF
      270 Fox Grv Dr, Dayton, OH 45458-3815
      View Details
    • Value Estimation
      $335,000
      2,433 SF

      290 Fox Grv Dr, Unit 296

      GARDEN APT, COURT APT (5+ UNITS) • 2,433 SF
      290 Fox Grv Dr, Dayton, OH 45458-3815
      View Details

    Similar Nearby for Sale

    • $120,000

      Bridgeport Condo with Water Views

      Two-bedroom condo with water views, convenient location, priced as-is.
      1050 Captains Brg, Dayton, OH 45458
      View Details
    • $305,000
      1,900 SF

      Updated Loft-Style End Unit

      Stylish, spacious, updated brick loft in Twin Lakes West.
      9604 Tahoe Dr, Dayton, OH 45458
      View Details
    • $240,000
      2,704 SF

      Dayton Office Space For Sale

      Office property with 2704 square feet of space.
      5402 N Main St, Dayton, OH 45458
      View Details
    • $1,800,000
      4,800 SF

      Dayton Adult Cabaret Investment

      High-traffic, Net Lease Opportunity
      8911 Kingsridge Dr, Dayton, OH 45458
      View Details
    • $1,125,000
      23,126 SF

      Dayton Warehouse with Expansion Potential

      23,126 SF warehouse with docks, drive-ins, and expansion potential.
      7975 S Suburban Rd, Dayton, OH 45458
      View Details
    • Contact for pricing

      Fairfield Inn & Suites Dayton

      80-room hotel in Dayton, Ohio, available for purchase.
      8035 Washington Village Dr, Dayton, OH 45458
      View Details

    Similar Nearby for Lease

    • $7 SF/Yr
      5,853 SF

      Dayton Office Space for Lease

      Flexible Workspace Solutions in Dayton, OH
      8075 Washington Village Dr, Dayton, OH 45458
      View Details
    • $16 SF/Yr
      19,500 SF

      New Single-Story Office Building

      New office building with frontage on Yankee Street for lease.
      8590 Yankee St, Dayton, OH 45458
      View Details
    • $14 SF/Yr
      4,000 SF

      Retail Space in Kingsridge Centre

      4,000 SF retail space in the Dayton Mall area.
      8949 Kingsridge Dr, Dayton, OH 45458
      View Details
    • $16 SF/Yr
      1,150 SF

      Office Space Available Q4 2025

      Professionally maintained office space available in South Dayton location.
      170 E Spring Valley Pike, Dayton, OH 45458
      View Details
    • $18 SF/Yr
      682 SF

      Professionally Maintained Office Space Available

      Office space in a professionally maintained campus-style complex.
      190C E Spring Valley Pike, Dayton, OH 45458
      View Details
    • $17 SF/Yr
      36,664 SF

      Centerville Retail Space For Rent

      Retail spaces available in Centerville's active retail zone.
      9130-9152 Dayton Lebanon Pike, Centerville, OH 45458
      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.
    17 Hawthorne Gate Dr
    Dayton, OH 45458-4334
    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.