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

    203 Willow St, Unit 503 San Francisco, CA 94109

    • Office Properties & Spaces
    • 1,230 SF
    For Sale
    View listing
    $599,000
    Value Estimations
    Cap Rate Potential
    9.2%
    Office Properties & Spaces
    Location Intelligence
    Property ID
    US09-5852718
    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

    • Union Street Medspa: Dr. Sandra Morrow, MD, MPH / Medical Spa
    • Willow Surgery Center / Professional Services / Plastic Surgeon
    • Podiatry Plan / Podiatrist / Medical Clinic
    • Clinical Training & Research / Medical Clinic
    • Solas Architecture, Inc. / Architect / Consultant

    Property Details for 203 Willow St

    Year built
    1983
    Construction
    STEEL FRAME
    Property size
    1,230 SF
    Zone code
    RC4
    Property type
    Office Properties & Spaces
    APN
    0738 -026
    APU
    738026

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $350,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $540,000
      6.5%
      $495,000
      7%
      $460,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $274,000
      Market price range: $39.3k - $304k

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

    Location Insight

    • Map
    • Local Demand
    City
    San Francisco
    County
    San Francisco
    State
    California
    Longitude
    -122.421
    Latitude
    37.7832
    CBSA code
    41860
    CBSA name
    SAN FRANCISCO-OAKLAND-FREMONT, CA 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
    2024
    $655
    $466,546
    $466,546
    $933,092
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      624 SF

      646 Hyde St

      Individual retail properties • 624 SF
      646 Hyde St, San Francisco, CA 94109
      View Details
    • Value Estimation
      $1,025,000
      1,015 SF

      2655 Van Ness Ave Ste, Unit 3

      CONDOMINIUM OFFICES • 1,015 SF
      2655 Van Ness Ave Ste, San Francisco, CA 94109-1698
      View Details
    • Value Estimation
      $465,000
      3,300 SF

      851 Van Ness Ave, Unit 3

      CONDOMINIUM OFFICES • 3,300 SF
      851 Van Ness Ave, San Francisco, CA 94109-7864
      View Details
    • Value Estimation
      $305,000
      1,171 SF

      203 Willow St Ste, Unit 404

      CONDOMINIUM OFFICES • 1,171 SF
      203 Willow St Ste, San Francisco, CA 94109-7733
      View Details
    • Value Estimation
      $300,000
      969 SF

      203 Willow St Ste, Unit 501

      CONDOMINIUM OFFICES • 969 SF
      203 Willow St Ste, San Francisco, CA 94109-7733
      View Details
    • Value Estimation
      $385,000
      1,365 SF

      203 Willow St Ste, Unit 502

      CONDOMINIUM OFFICES • 1,365 SF
      203 Willow St Ste, San Francisco, CA 94109-7733
      View Details

    Similar Nearby for Sale

    • $25,000,000
      120,000 SF

      Luxury San Francisco Office Portfolio

      Four premium office buildings, high ROI.
      1000 San Francisco, San Francisco, CA 94109
      View Details
    • $5,400,000
      13,611 SF

      Russian Hill Commercial Gem

      Prime SF location, flexible space, sale/lease options
      1545 Pacific Ave, San Francisco, CA 94109
      View Details
    • $3,950,000

      Mixed-Use Building in Downtown San Francisco

      Prime commercial building with versatile spaces in a high-profile location.
      937-941 Geary St, San Francisco, CA 94109
      View Details
    • $4,500,000
      11,105 SF

      999 Sutter Street: Mixed-Use Investment

      San Francisco Mixed-Use Building, Fully Renovated
      999 Sutter St, San Francisco, CA 94109
      View Details
    • $1,475,000
      798 SF

      900 Bush St

      Lifestyle centers • 798 SF
      900 Bush St, San Francisco, CA 94109
      View Details
    • $599,000
      1,230 SF

      Prime Office Condo with Views

      Fifth-floor office condo with city views and flexible layout.
      203 Willow St, San Francisco, CA 94109
      View Details

    Similar Nearby for Lease

    • $1,800 /Mo

      868 Post St

      RETAIL/OFFICE/LIGHTINDUSTRY
      868 Post St, San Francisco, CA 94109
      View Details
    • Contact for pricing
      3,128 SF

      982 Post Street Office Suites

      Nob Hill Executive Office Space
      982 Post St, San Francisco, CA 94109
      View Details
    • Contact for pricing
      3,500 SF

      Prime San Francisco Office Space

      Executive Suites, 1684 sq ft Available
      1715 Polk St, San Francisco, CA 94109
      View Details
    • $29 SF/Yr
      624 SF

      Hyde Street Executive Office Suites

      San Francisco Executive Office Space Available
      646 Hyde St, San Francisco, CA 94109
      View Details
    • Contact for pricing
      5,000 SF

      San Francisco Office Space Available

      5,000 SF office space for rent in San Francisco.
      1150 Sutter St, San Francisco, CA 94109
      View Details
    • Contact for pricing
      1,000 SF

      Polk Street Professional Office Spaces

      Professional service and medical office spaces available on Polk Street.
      2041 Polk St, San Francisco, CA 94109
      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.
    203 Willow St, Unit 503
    San Francisco, CA 94109
    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.