Add Listing
Property Lookup
    Property Lookup
    • For Sale
    • For Lease
    • Recently Sold
    • Property Lookup
    • Brokers
    AI Search
    The Largest CRE Database in the US with Over 1 Million Listings
    Property profile & analytics

    205 Willard St Burlington, VT 05401-1646

    • Residential income homes
    • 1,730 SF
    • 0.09 lot acres
    OFF-MARKET
    Last Sale
    Feb 22, 2022
    $545,000
    Value Estimations
    $510,000
    Show details
    Cap Rate Potential
    2.7%
    Residential income homes
    Location Intelligence
    Property ID
    US89-0164770
    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

    • Residential income homes

    Property Details for 205 Willard St

    Year built
    1920
    Construction
    FRAME
    Lot size
    0.09 lot acres
    Property size
    1,730 SF
    Zone code
    RM
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    (035) 045-1-074-000
    APU
    350451074000

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $492,000
      Market price range: $316k - $492k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $425,000
      Current use
      COMMERCIAL (GENERAL)
      $385,000
      Change: -9% Conversion: Moderate

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

    Location Insight

    • Map
    • Local Demand
    City
    Burlington
    County
    Chittenden
    State
    Vermont
    Longitude
    -73.2063
    Latitude
    44.4867
    CBSA code
    15540
    CBSA name
    BURLINGTON-SOUTH BURLINGTON, VT 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
    $10,937
    $190,300
    $327,300
    $517,600
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation by Request
      3,131 SF

      18 Un St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,131 SF
      18 Un St, Burlington, VT 05401-3722
      View Details
    • Value Estimation
      $700,000
      4,064 SF

      305-307 Winooski Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 4,064 SF
      305-307 Winooski Ave, Burlington, VT 05401
      View Details
    • Value Estimation
      $615,000
      3,673 SF

      89 Buell St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,673 SF
      89 Buell St, Burlington, VT 05401-3850
      View Details
    • Value Estimation
      $555,000
      3,890 SF

      22 Park St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,890 SF
      22 Park St, Burlington, VT 05401-8618
      View Details
    • Value Estimation
      $550,000
      4,198 SF

      24-28 Nn St

      APARTMENT HOUSE (UNDER 5 UNITS) • 4,198 SF
      24-28 Nn St, Burlington, VT 05401
      View Details
    • Value Estimation by Request
      2,608 SF

      230 Nn Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,608 SF
      230 Nn Ave, Burlington, VT 05401-2944
      View Details

    Similar Nearby for Sale

    • $1,124,000

      Mixed-Use Property in Burlington, VT

      Commercial and residential investment property in Burlington's Old North End.
      197-203 North Winooski Ave, Burlington, VT 05401
      View Details
    • New
      $949,000
      3,036 SF

      Burlington Multifamily Investment Opportunity

      Multifamily property near UVM and downtown Burlington with rental history.
      30-34 Greene St, Burlington, VT 05401
      View Details
    • $624,000
      1,642 SF

      Burlington Multi-Family Investment Opportunity

      Three independent units on one expansive lot in Burlington's O.N.E.
      40-40 Convent Sq, Burlington, VT 05401
      View Details
    • $489,000
      2,914 SF

      Downtown Burlington Four-Unit Multifamily Property

      Four-unit multifamily property in downtown Burlington with value-add potential.
      27-29 Lafountain St, Burlington, VT 05401
      View Details
    • $725,000

      Updated Duplex Near Church Street

      Well-maintained duplex near downtown, ideal for investment or living.
      94 Park St, Burlington, VT 05401
      View Details
    • $914,000

      Burlington Triplex Investment Opportunity

      Well-maintained triplex in Burlington's O.N.E. with income potential.
      227-229 Intervale Ave, Burlington, VT 05401
      View Details

    Similar Nearby for Lease

    • $1,200 /Mo
      580 SF

      Burlington Office Space For Rent

      Office space available for lease in Burlington, Vermont.
      215 College St, Burlington, VT 05401
      View Details
    • Contact for pricing
      650 SF

      Downtown Burlington Office Space

      Single room office space in downtown Burlington for rent.
      104 Church St, Burlington, VT 05401
      View Details
    • $14 SF/Yr

      Renewed Retail Space with Parking

      3010 SqFt retail space in renewed post and beam structure.
      308 Pine St, Burlington, VT 05401
      View Details
    • Contact for pricing
      1,100 SF

      Historic Office Building in Burlington

      Three-story office building in Burlington's waterfront area for lease.
      156-158 Battery St, Burlington, VT 05401
      View Details
    • Contact for pricing
      1,382 SF

      Waterfront Office Space with Views

      Office space with lake views and natural light in Burlington.
      180 Battery St, Burlington, VT 05401
      View Details
    • Contact for pricing
      10,000 SF

      Downtown Burlington Retail Opportunity

      New retail space in revitalized downtown Burlington, available 2024.
      130 Bank St, Burlington, VT 05401
      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.
    205 Willard St
    Burlington, VT 05401-1646
    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.
    Sign Up Successful!
    You now have access to more from Realmo!