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

    20 Waverly Pl Madison, NJ 07940-1899

    • Commercial real estate
    • 5,016 SF
    • 0.11 lot acres
    OFF-MARKET
    Last Sale
    Oct 05, 2021
    Value Estimations
    $420,000
    Show details
    Cap Rate Potential
    8.8%
    Commercial real estate
    Location Intelligence
    Property ID
    US59-1961885
    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

    • Elizabeth Mc Cue Lcsw / Social Worker
    • Blue Wazabi / Japanese Restaurant / Sushi Restaurant
    • Stay Salon / Hair Salon
    • Beck David D C / Chiropractor
    • Jules Duffy Designs / Interior Designer / Home Goods Store

    Property Details for 20 Waverly Pl

    Construction
    BRICK
    Lot size
    0.11 lot acres
    Property size
    5,016 SF
    Zone code
    CBD1
    Property type
    Commercial real estate
    APN
    17 02702-0000-00027
    APU
    1702702000000027

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $420,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $455,000
      Market price range: $296k - $1.02M

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

    Location Insight

    • Map
    • Local Demand
    City
    Madison
    County
    Morris
    State
    New Jersey
    Longitude
    -74.4153
    Latitude
    40.7581
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA 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
    2022
    $16,153
    $322,000
    $464,400
    $786,400
    -
    $322,000
    $464,400
    $786,400

    Comparable in this City

    • Value Estimation
      $760,000
      4.00 Acres

      215 Madison Ave

      COMMERCIAL (GENERAL) • 4.00 Acres
      215 Madison Ave, Madison, NJ 07940-1003
      View Details
    • Value Estimation
      $515,000
      12,051 SF

      275 Main St

      COMMERCIAL (GENERAL) • 12,051 SF
      275 Main St, Madison, NJ 07940-2337
      View Details
    • Value Estimation
      $540,000
      15,293 SF

      150 Main St

      COMMERCIAL (GENERAL) • 15,293 SF
      150 Main St, Madison, NJ 07940-2118
      View Details
    • Value Estimation
      $525,000
      3,560 SF

      95-97 Main St

      COMMERCIAL (GENERAL) • 3,560 SF
      95-97 Main St, Madison, NJ 07940-1932
      View Details
    • Value Estimation
      $500,000
      7,244 SF

      137 Main St

      COMMERCIAL (GENERAL) • 7,244 SF
      137 Main St, Madison, NJ 07940
      View Details
    • Value Estimation
      $365,000
      29.76 Acres

      Woodland Ave

      COMMERCIAL (GENERAL) • 29.76 Acres
      Woodland Ave, Madison, NJ 07940
      View Details

    Similar Nearby for Sale

    • $799,000

      Madison Two-Family Home with Flexibility

      Two-family home in Madison with multi-purpose zoning and conversion potential.
      23 West St, Madison, NJ 07940
      View Details
    • $1,150,000
      Pending

      Multi-Family Home in Madison Boro

      Charming multi-family home in the heart of Madison, NJ.
      57 Greenwood Ave, Madison, NJ 07940
      View Details
    • $450,000
      10,000 SF

      Medical Office Suite in Madison

      Bright, sunny medical office suite in the heart of Madison.
      8 Shunpike Rd, Madison, NJ 07940
      View Details
    • New
      $2,450,000
      6,000 SF

      New Duplex Near Train Station

      New 3-bedroom duplex with modern amenities, near NYC train.
      Madison Boro, Madison, NJ 07940
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      1,300 SF

      Charming Historic Retail Space

      Ground floor retail with basement storage in historic district.
      1 Waverly Pl, Madison, NJ 07940
      View Details
    • $1,200 /Mo
      1,800 SF

      Renovated Commercial Space on Main

      Newly renovated commercial space with private parking in Madison.
      242 Main St, Madison, NJ 07940
      View Details
    • $3,200 /Mo

      Newly Constructed Apartment Near Station

      Modern 2-bedroom apartment near Madison Train Station and downtown.
      16 Waverly Pl, Madison, NJ 07940
      View Details
    • Contact for pricing
      1,908 SF

      Retail Space in Madison, NJ

      1,908 SF retail space available for lease in Madison.
      14 Lincoln Pl, Madison, NJ 07940
      View Details
    • $3,400 /Mo

      Downtown Retail Space For Rent

      Retail space in the heart of the historic district.
      63 Main St, Madison, NJ 07940
      View Details
    • $3,800 /Mo

      Madison Multifamily Property for Rent

      Multifamily property in Madison available for rent.
      174 Main St, Madison, NJ 07940
      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.
    20 Waverly Pl
    Madison, NJ 07940-1899
    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.