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

    2031 Walnut St, Unit 1F Philadelphia, PA 19103-4493

    • Office Properties & Spaces
    • 3,470 SF
    OFF-MARKET
    Value Estimations
    $670,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US73-0169904
    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

    • Vernick Food & Drink / Bar / Restaurant

    Property Details for 2031 Walnut St

    Year built
    1900
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Property size
    3,470 SF
    Zone code
    CMX4
    Property type
    Office Properties & Spaces
    APN
    88-8-0870-42
    APU
    888087042

    Value Estimations

    based on Realmo’s proprietary methodology

    • CAP approach

      CAP Return
      Estimation
      6%
      $810,000
      6.5%
      $750,000
      7%
      $695,000

    • Comparable approach

      Method
      Estimation
      AI Estimate
      $498,000
      Market price range: $155k - $824k

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

    Location Insight

    • Map
    • Local Demand
    City
    Philadelphia
    County
    Philadelphia
    State
    Pennsylvania
    Longitude
    -75.1749
    Latitude
    39.9509
    CBSA code
    37980
    CBSA name
    PHILADELPHIA-CAMDEN-WILMINGTON, PA-NJ-DE-MD 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
    $11,648
    $116,494
    $715,606
    $832,100
    -
    $116,494
    $715,606
    $832,100

    Comparable in this City

    • Value Estimation by Request
      6,200 SF

      2026-2058 Market St

      Office Properties & Spaces • 6,200 SF
      2026-2058 Market St, Philadelphia, PA 19103
      View Details
    • Value Estimation by Request
      440 SF

      2101 Chestnut St, Unit C

      CONDOMINIUM OFFICES • 440 SF
      2101 Chestnut St, Philadelphia, PA 19103-3108
      View Details
    • Value Estimation
      $27,295,000
      205,334 SF

      1608 Walnut St Fl, Unit 14

      CONDOMINIUM OFFICES • 205,334 SF
      1608 Walnut St Fl, Philadelphia, PA 19103-5407
      View Details
    • Value Estimation by Request
      400 SF

      2301 Cherry St, Unit CI

      CONDOMINIUM OFFICES • 400 SF
      2301 Cherry St, Philadelphia, PA 19103-1029
      View Details
    • Value Estimation by Request
      67,837 SF

      1608 Walnut St

      Office space • 67,837 SF
      1608 Walnut St, Philadelphia, PA 19103
      View Details
    • Value Estimation
      $6,460,000
      27,690 SF

      1805 Walnut St, Unit B

      CONDOMINIUM OFFICES • 27,690 SF
      1805 Walnut St, Philadelphia, PA 19103-4741
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      17,558 SF

      Prime Philadelphia Mixed-Use Property

      Walnut Street Redevelopment Opportunity: Liquor License Included
      2007 Walnut St, Philadelphia, PA 19103
      View Details
    • $7,250,000
      16,000 SF

      Arroyo Business Center: Carlsbad Flex Space

      4,250 SF Flex Space; Carlsbad, I-5 Corridor
      1622 Locust St, Philadelphia, PA 19103
      View Details
    • $2,850,000
      10,000 SF

      Center City Executive Office Condo

      10,000 SF Office, 11 Parking Spaces, $2.85M
      2200 Arch St, Philadelphia, PA 19103
      View Details
    • Contact for pricing
      16,000 SF

      Rittenhouse Square Estate For Sale

      Prestigious 16,000 SF Rittenhouse Square office building for sale.
      1622 Locust St, Philadelphia, PA 19103
      View Details
    • New
      $1,999,000
      4,086 SF

      Rittenhouse Square Investment Opportunity

      Rare investment property near Rittenhouse Square with medical office and apartments.
      112 S 20Th St, Philadelphia, PA 19103
      View Details
    • $1,875,000
      3,400 SF

      Rittenhouse Square Versatile Income Property

      Income-producing property near Rittenhouse Square, suitable for various uses.
      2047 Locust St, Philadelphia, PA 19103
      View Details

    Similar Nearby for Lease

    • Contact for pricing
      253,297 SF

      Prime Philadelphia Office Space

      Class A Office Suites, 13 Available
      0 3 Logan Sq, Philadelphia, PA 19103
      View Details
    • Contact for pricing
      6,200 SF

      Prime Market Street Office Space

      6,200 SF Executive Office Suite Available
      2026-2058 Market St, Philadelphia, PA 19103
      View Details
    • $24 SF/Yr
      71,177 SF

      Prime Philadelphia Executive Office Space

      15-story building, 14 suites, flexible layouts.
      1760 Market St, Philadelphia, PA 19103
      View Details
    • $2,395 /Mo

      Fitler Square Lower-Level Office Space

      Versatile 2,092 sq ft office space in Fitler Square.
      266 23Rd St, Philadelphia, PA 19103
      View Details
    • Contact for pricing
      9,037 SF

      Move-in Ready Office Suites

      Modern office suites with tenant amenities in Philadelphia.
      2000 Market St, Philadelphia, PA 19103
      View Details
    • $28 SF/Yr
      9,804 SF

      LEED Gold Certified Office Space

      Office space with river views and sustainable features for lease.
      2401 Walnut St, Philadelphia, PA 19103
      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.
    2031 Walnut St, Unit 1F
    Philadelphia, PA 19103-4493
    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.