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

    22-24 Hayward St Burlington, VT 05401

    • Residential income homes
    • 2,390 SF
    • 0.10 lot acres
    OFF-MARKET
    Last Sale
    May 07, 2021
    $700,000
    Value Estimations
    $585,000
    Show details
    Cap Rate Potential
    4.4%
    Residential income homes
    Location Intelligence
    Property ID
    US89-0128963
    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 22-24 Hayward St

    Year built
    1930
    Construction
    FRAME
    Lot size
    0.10 lot acres
    Property size
    2,390 SF
    Zone code
    RM
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    (035) 053-3-108-000
    APU
    350533108000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $600,000
      ML approach
      $600,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $440,000
      6.5%
      $405,000
      7%
      $375,000

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $679,000
      Market price range: $436k - $680k

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $585,000
      Current use
      COMMERCIAL (GENERAL)
      $530,000
      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
    -73.2129
    Latitude
    44.4683
    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
    $14,831
    $315,300
    $386,600
    $701,900
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $625,000
      5,789 SF

      349 College St

      APARTMENT HOUSE (UNDER 5 UNITS) • 5,789 SF
      349 College St, Burlington, VT 05401-3468
      View Details
    • Value Estimation
      $525,000
      3,926 SF

      31 Hungerford Ter

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,926 SF
      31 Hungerford Ter, Burlington, VT 05401-4070
      View Details
    • Value Estimation
      $665,000
      6,201 SF

      64-66 Hungerford Ter

      APARTMENT HOUSE (UNDER 5 UNITS) • 6,201 SF
      64-66 Hungerford Ter, Burlington, VT 05401
      View Details
    • Value Estimation
      $330,000
      2,592 SF

      365 Flynn Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,592 SF
      365 Flynn Ave, Burlington, VT 05401-5014
      View Details
    • Value Estimation
      $330,000
      2,145 SF

      35-37 Hayward St

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,145 SF
      35-37 Hayward St, Burlington, VT 05401
      View Details
    • Value Estimation
      $385,000
      3,135 SF

      17-19 Johnson St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,135 SF
      17-19 Johnson St, Burlington, VT 05401
      View Details

    Similar Nearby for Sale

    • $2,595,000

      Condominiumized Multifamily Property For Sale

      16-unit multifamily property near Pearl Street, Church Street, and waterfront.
      61 Elmwood Ave, Burlington, VT 05401
      View Details
    • $545,000

      Updated Duplex in Prime Location

      Burlington duplex with renovated units, convenient to downtown and waterfront.
      410 Saint Paul St, Burlington, VT 05401
      View Details
    • $900,000

      Lakeside Triplex with Development Potential

      Triplex near Oakledge Park with development potential and rental income.
      71-73 Harrison Ave, Burlington, VT 05401
      View Details
    • $914,000
      3,105 SF

      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
    • $499,900
      2,473 SF

      Burlington Multi-Family Home with Potential

      Charming 5-bedroom multi-family home in walkable Burlington neighborhood.
      227 North Ave, Burlington, VT 05401
      View Details
    • $675,000

      Burlington Duplex with Development Potential

      Duplex in Burlington's Five Sisters neighborhood with investment potential.
      103 Caroline St, Burlington, VT 05401
      View Details

    Similar Nearby for Lease

    • $18 SF/Yr
      1,007 SF

      Burlington Office Space For Rent

      First floor office suite with operable windows and on-site parking.
      431 Pine St, Burlington, VT 05401
      View Details
    • $18 SF/Yr
      5,923 SF

      Class A Office Space Available

      Prime office space with lake views and parking garage access.
      40 Main St, Burlington, VT 05401
      View Details
    • $15 SF/Yr
      4,820 SF

      Cool Office Space Near Pine

      Office space with high ceilings, private offices, and kitchenette.
      388 Pine St, Burlington, VT 05401
      View Details
    • $50,000
      1,210 SF

      South-Facing Office Suite For Rent

      Office suite with natural light, on-site parking, and amenities.
      11 Kilburn St, Burlington, VT 05401
      View Details
    • Contact for pricing
      6,412 SF

      Burlington Retail Space For Rent

      Three retail spaces available in a mixed-use facility.
      150 Bank St, Burlington, VT 05401
      View Details
    • $23 SF/Yr
      1,017 SF

      Downtown Burlington Office Space Available

      Office suite for lease with a view of Church Street.
      131 Church 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.
    22-24 Hayward St
    Burlington, VT 05401
    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.