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

    173 Heatherdown Dr Westerville, OH 43081-2804

    • Warehouses
    • 47,680 SF
    • 5.43 lot acres
    OFF-MARKET
    Value Estimations
    $900,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US66-6281388
    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

    • Smyth Automotive, Inc. / Auto Parts Store
    • Holmes Lumber - Architectural Millwork / Millwork Shop
    • Holmes Kitchen & Bath / Kitchen Remodeler

    Property Details for 173 Heatherdown Dr

    Year built
    1979
    Lot size
    5.43 lot acres
    Property size
    47,680 SF
    Property type
    Warehouses
    APN
    080-005793
    APU
    80005793

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $900,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Westerville
    County
    Franklin
    State
    Ohio
    Longitude
    -82.9303
    Latitude
    40.1042
    CBSA code
    18140
    CBSA name
    COLUMBUS, 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
    $117,484
    $262,930
    $1,167,220
    $1,430,150
    -
    $751,200
    $3,334,900
    $4,086,100

    Comparable in this City

    • Value Estimation
      $660,000
      2,468 SF

      5909 Westerville Rd

      MINI-WAREHOUSE, STORAGE • 2,468 SF
      5909 Westerville Rd, Westerville, OH 43081-4055
      View Details
    • Value Estimation
      $345,000
      5,720 SF

      300 Broad St

      MINI-WAREHOUSE, STORAGE • 5,720 SF
      300 Broad St, Westerville, OH 43081-1604
      View Details
    • Value Estimation
      $355,000
      5,400 SF

      5987 Westerville Rd

      MINI-WAREHOUSE, STORAGE • 5,400 SF
      5987 Westerville Rd, Westerville, OH 43081-4055
      View Details
    • Value Estimation
      $480,000
      10,402 SF

      128-132 Home St

      WAREHOUSE, STORAGE • 10,402 SF
      128-132 Home St, Westerville, OH 43081
      View Details
    • Value Estimation
      $335,000
      7,776 SF

      234 Old County Line Rd

      MINI-WAREHOUSE, STORAGE • 7,776 SF
      234 Old County Line Rd, Westerville, OH 43081
      View Details
    • Value Estimation
      $265,000
      0.23 Acres

      271 Broad St

      MINI-WAREHOUSE, STORAGE • 0.23 Acres
      271 Broad St, Westerville, OH 43081-1603
      View Details

    Similar Nearby for Sale

    • $3,750,000
      25,840 SF

      Westerville Flex Space Available

      Flex space suitable for owner-occupant or investor.
      733 Green Crest Dr, Westerville, OH 43081
      View Details
    • Contact for pricing
      134,621 SF

      Spectrum Commerce Center Portfolio

      Two multi-tenant light industrial buildings in Westerville, Ohio.
      921 Eastwind Dr, Westerville, OH 43081
      View Details
    • Contact for pricing
      7.50 Acres

      Westerville Commercial Land Opportunity

      7.5-acre development site near Otterbein.
      0 Cooper Rd, Westerville, OH 43081
      View Details
    • Contact for pricing
      162,490 SF

      Westerville Multi-Building Office Campus

      Multi-building office campus in Westerville, Ohio, totaling 162,490 square feet.
      340-350 N Cleveland Ave, Westerville, OH 43081
      View Details
    • $350,000
      3,243 SF

      Remodeled Office Condo with Green Space

      Newly remodeled office condo with green space and ample parking.
      190 S State St, Westerville, OH 43081
      View Details
    • $265,000
      0.52 Acres

      Residential Lot in Westerville, OH

      Residential lot in desirable Westerville location near Uptown and Otterbein.
      328 Myrtle Dr, Westerville, OH 43081
      View Details

    Similar Nearby for Lease

    • $8 SF/Yr
      10,005 SF

      Spectrum Commerce Center: Westerville Office/Warehouse

      Westerville Office & Warehouse Space Available
      921-929 Eastwind Dr, Westerville, OH 43081
      View Details
    • $9 SF/Yr
      85,000 SF

      Westerville Industrial Space Available

      85,000 SF Multi-Tenant Industrial Building
      175 Broadway Ave, Westerville, OH 43081
      View Details
    • $9 SF/Yr
      9,772 SF

      Westerville Flex Industrial Warehouse Space

      9,227 sq. ft. flex space with modern office and warehouse.
      975 Eastwind Dr, Westerville, OH 43081
      View Details
    • $10 SF/Yr
      33,444 SF

      Westerville Warehouse Space with Dock

      5,856 SF warehouse with dock in Westerville, Ohio.
      735 Ceramic Pl, Westerville, OH 43081
      View Details
    • $11 SF/Yr
      29,558 SF

      Westerville Flex Space with Drive-in

      Newly built-out flex space with excellent highway access.
      701-719 Brooksedge Plaza Dr, Westerville, OH 43081
      View Details
    • $11 SF/Yr
      14,585 SF

      Westerville Flex Space Available

      Versatile building suitable for office, flex, tech, or lab use.
      770-780 Brooksedge Plaza Dr, Westerville, OH 43081
      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.
    173 Heatherdown Dr
    Westerville, OH 43081-2804
    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.