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

    221 Devlin Rd Napa, CA 94558-6280

    • Industrial properties
    • 3,973 SF
    • 6.37 lot acres
    OFF-MARKET
    Value Estimations
    $565,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US10-2677412
    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

    • Industrial properties

    Property Details for 221 Devlin Rd

    Year built
    2016
    Construction
    WOOD
    Lot size
    6.37 lot acres
    Property size
    3,973 SF
    Zone code
    IP:AC
    Property type
    Industrial properties
    APN
    057-020-033-000
    APU
    57020033000

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $425,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $755,000
      6.5%
      $700,000
      7%
      $650,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Napa
    County
    Napa
    State
    California
    Longitude
    -122.264
    Latitude
    38.2355
    CBSA code
    34900
    CBSA name
    NAPA, 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
    $82,081
    $965,402
    $6,322,618
    $7,288,020
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $295,000
      0.06 Acres

      791 Technology Way

      CONDOMINIUMS (INDUSTRIAL) • 0.06 Acres
      791 Technology Way, Napa, CA 94558-7505
      View Details
    • Value Estimation
      $315,000
      60.47 Acres

      1025 Kaiser Rd

      INDUSTRIAL (GENERAL) • 60.47 Acres
      1025 Kaiser Rd, Napa, CA 94558-6257
      View Details
    • Value Estimation
      $235,000
      157.15 Acres

      Napa, CA 94558

      INDUSTRIAL (GENERAL) • 157.15 Acres
      Napa, CA 94558
      View Details
    • Value Estimation
      $245,000
      9.77 Acres

      504 Devlin Rd

      INDUSTRIAL (GENERAL) • 9.77 Acres
      504 Devlin Rd, Napa, CA 94558-7591
      View Details
    • Value Estimation
      $575,000
      4,007 SF

      3231 California Blvd, Unit 35

      INDUSTRIAL (GENERAL) • 4,007 SF
      3231 California Blvd, Napa, CA 94558-3309
      View Details
    • Value Estimation
      $870,000
      24,174 SF

      130 Camino Dorado

      INDUSTRIAL (GENERAL) • 24,174 SF
      130 Camino Dorado, Napa, CA 94558-6212
      View Details

    Similar Nearby for Sale

    • Contact for pricing
      12,257 SF

      Napa Warehouse: 12,257 SF

      Owner-user industrial warehouse in Napa, CA.
      Napa CA Devlin Rd & Airport Blvd, Napa, CA 94558
      View Details
    • Contact for pricing
      38,640 SF

      Napa Industrial HQ Building

      ±38,640 SF Owner-User Opportunity
      220 Gateway Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      2.49 Acres

      Napa Industrial Land for Sale

      Prime Napa industrial land, fully entitled.
      0 Syar Way, Napa, CA 94558
      View Details
    • $355,000
      960 SF

      Napa Warehouse Condo - $355K

      960 sq ft industrial warehouse, vacant, Napa, CA
      1055 Soscol Ferry Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      39,687 SF

      Napa Valley Industrial Flex Space

      39,687 SF Flex Space, Napa, CA
      445 Devlin Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      39,600 SF

      Industrial Suite with Office Space

      Industrial suite featuring office space, flexible layout, and climate control.
      435 Devlin Rd, Napa, CA 94558
      View Details

    Similar Nearby for Lease

    • $1.65 SF/Yr
      9,800 SF

      Napa Industrial Suites Available

      Industrial suites available for lease in Napa, California.
      978 Kaiser Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      152,227 SF

      Napa Industrial Warehouse Space

      Class A warehouse, Napa Valley location.
      600-650 Airpark Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      100,125 SF

      Napa Warehouse Space Available

      100,125 square foot warehouse space for lease in Napa.
      Devlin Rd, Napa, CA 94558
      View Details
    • Contact for pricing
      66,915 SF

      Napa Warehouse and Distribution Space

      66,915 SF warehouse with 29' clear height available for lease.
      Technology Way, Napa, CA 94558
      View Details
    • Contact for pricing
      18,946 SF

      Napa Warehouse: 18,946 SF Available

      Spacious Napa warehouse, ideal for various uses.
      840 Latour Ct, Napa, CA 94558
      View Details
    • Contact for pricing
      3,631 SF

      Updated Warehouse with Office Space

      3,632 SF Napa warehouse with updated office space.
      194 Camino Oruga, Napa, CA 94558
      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.
    221 Devlin Rd
    Napa, CA 94558-6280
    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.