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

    2421 Open Estuary Way Raleigh, NC 27610-9047

    • Garden apartment buildings
    • 22,425 SF
    • 32.02 lot acres
    OFF-MARKET
    Last Sale
    Jan 29, 2024
    $86,500,000
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US53-0320656
    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

    • Garden apartment buildings

    Property Details for 2421 Open Estuary Way

    Year built
    2022
    Construction
    FRAME
    Lot size
    32.02 lot acres
    Property size
    22,425 SF
    Zone code
    CX-3
    Property type
    Garden apartment buildings
    APN
    1722.06-37-3653 0008706
    APU
    1722063736530008706

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      Off market
      ML approach
      Off market

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $73,832,000
      Market price range: $4.53M - $73.8M

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

    Location Insight

    • Map
    • Local Demand
    City
    Raleigh
    County
    Wake
    State
    North Carolina
    Longitude
    -78.5843
    Latitude
    35.7486
    CBSA code
    39580
    CBSA name
    RALEIGH-CARY, NC 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
    $731,216
    $15,750,000
    $67,558,639
    $83,308,639
    -
    $15,750,000
    $67,558,639
    $83,308,639

    Comparable in this City

    • Value Estimation
      $1,520,000
      15,432 SF

      2561 Blfs Vw Dr

      GARDEN APT, COURT APT (5+ UNITS) • 15,432 SF
      2561 Blfs Vw Dr, Raleigh, NC 27610-6825
      View Details
    • Value Estimation by Request
      3,984 SF

      3417 Middle Br Rd

      GARDEN APT, COURT APT (5+ UNITS) • 3,984 SF
      3417 Middle Br Rd, Raleigh, NC 27610-4342
      View Details
    • Value Estimation
      $2,515,000
      26,264 SF

      1020 Riv Shadow Ct

      GARDEN APT, COURT APT (5+ UNITS) • 26,264 SF
      1020 Riv Shadow Ct, Raleigh, NC 27610-5190
      View Details
    • Value Estimation
      $825,000
      10,775 SF

      567 Rose Ln

      GARDEN APT, COURT APT (5+ UNITS) • 10,775 SF
      567 Rose Ln, Raleigh, NC 27610-3669
      View Details
    • Value Estimation
      $2,825,000
      29,565 SF

      5101 Istrian Way

      GARDEN APT, COURT APT (5+ UNITS) • 29,565 SF
      5101 Istrian Way, Raleigh, NC 27610-7145
      View Details
    • Value Estimation
      $2,800,000
      29,729 SF

      4951 Long Pier Ln

      GARDEN APT, COURT APT (5+ UNITS) • 29,729 SF
      4951 Long Pier Ln, Raleigh, NC 27610-7732
      View Details

    Similar Nearby for Sale

    • New
      $1,550,000
      6,780 SF

      Multifamily Building Near Downtown Raleigh

      20-unit multifamily building near downtown Raleigh, fully rented.
      2911 Boone Trl, Raleigh, NC 27610
      View Details
    • New
      $625,000
      0.20 Acres

      Raleigh Duplex with Development Potential

      Rental income property with redevelopment possibilities in downtown Raleigh.
      600 Sherrybrook Dr, Raleigh, NC 27610
      View Details
    • $1,275,000
      4,080 SF

      New Duplex Investment Opportunity

      New construction duplex with long and short term rental income.
      1510 Boyer St, Raleigh, NC 27610
      View Details
    • $600,000
      3,028 SF

      Income-Producing Triplex in Raleigh, NC

      Stable income triplex near Downtown Raleigh with high occupancy.
      15 N Fisher St, Raleigh, NC 27610
      View Details
    • $1,150,000
      3,740 SF

      Designer Duet Homes in Raleigh

      Modern duet-style homes with designer details and outdoor space.
      1105 Glascock St, Raleigh, NC 27610
      View Details

    Similar Nearby for Lease

    • $1,500 /Mo
      1,700 SF

      Fieldstone Crossing Town-home For Rent

      Town-home with community pool, 3 bedrooms, 2.5 bath.
      1311 Canyon Rock Ct, Raleigh, NC 27610
      View Details
    • $1,975 /Mo
      1,941 SF

      Spacious 4-Bedroom Home For Rent

      Comfortable Raleigh home with large primary suite and 2-car garage.
      6005 Namozine Ct, Raleigh, NC 27610
      View Details
    • Contact for pricing

      Commercial Land For Lease

      Commercial land available for ground lease or build-to-suit.
      Raleigh, NC 27610
      View Details
    • $2,025 /Mo
      25,500 SF

      Spacious Facility with Flexible Layout

      25,000 sq ft facility suitable for diverse uses.
      4400 Old Poole Rd, Raleigh, NC 27610
      View Details
    • $14 SF/Yr
      79,232 SF

      Raleigh Boulevard Plaza Retail Space

      Prime Raleigh retail space available now
      1100 Raleigh Blvd, Raleigh, NC 27610
      View Details
    • $17 SF/Yr
      5,000 SF

      Flex Building Near New Bern Avenue

      Multi-tenant flex building with warehouse and office space for sublease.
      1205 Corporation Pkwy, Raleigh, NC 27610
      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.
    2421 Open Estuary Way
    Raleigh, NC 27610-9047
    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.