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

    28 Willowdale Ave Port Washington, NY 11050-3717

    • Flex space
    • 2,220 SF
    • 0.09 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US63-2120348
    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

    • Aaco Glass Inc / Hardware & Home Improvement / Home Decor Store

    Property Details for 28 Willowdale Ave

    Year built
    1954
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    0.09 lot acres
    Property size
    2,220 SF
    Property type
    Flex space
    APN
    05-094-00-0638
    APU
    5094000638

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

    • CAP approach

    • Comparable approach

    • Alternative Use

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

    Location Insight

    • Map
    • Local Demand
    City
    Port Washington
    County
    Nassau
    State
    New York
    Longitude
    -73.6846
    Latitude
    40.8251
    CBSA code
    35620
    CBSA name
    NEW YORK-NORTHERN NEW JERSEY-LONG ISLAND, NY-NJ-PA 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
    $11,791
    $800
    $696
    $1,496
    -
    $0.00
    $0.00
    $149,600

    Comparable in this City

    • Value Estimation
      $600,000
      3,085 SF

      4 Yennicock Ave

      LIGHT INDUSTRIAL • 3,085 SF
      4 Yennicock Ave, Port Washington, NY 11050-2131
      View Details
    • Value Estimation
      $685,000
      3,772 SF

      2 Yennicock Ave

      LIGHT INDUSTRIAL • 3,772 SF
      2 Yennicock Ave, Port Washington, NY 11050-2131
      View Details
    • Value Estimation
      $3,890,000
      6,840 SF

      15 Hbr Park Dr

      LIGHT INDUSTRIAL • 6,840 SF
      15 Hbr Park Dr, Port Washington, NY 11050-4604
      View Details
    • Value Estimation by Request
      2,200 SF

      104 Hbr Rda

      LIGHT INDUSTRIAL • 2,200 SF
      104 Hbr Rda, Port Washington, NY 11050-2534
      View Details
    • Value Estimation
      $2,050,000
      3,866 SF

      24 Manhasset Ave

      DISTRIBUTION WAREHOUSE • 3,866 SF
      24 Manhasset Ave, Port Washington, NY 11050-2063
      View Details
    • Value Estimation
      $6,365,000
      31,143 SF

      50 Seaview Blvd

      HEAVY MANUFACTURING • 31,143 SF
      50 Seaview Blvd, Port Washington, NY 11050-4620
      View Details

    Similar Nearby for Sale

    • $7,200,000
      17,000 SF

      Industrial Warehouse Space For Sale

      17,000 SF industrial warehouse with parking and storage.
      10 Secatoag Ave, Port Washington, NY 11050
      View Details
    • $1,694,999
      1.32 Acres

      Sands Point Land with Approved Plans

      1.3 acres in Sands Point with approved 6,000 sqft home plans.
      36 Cow Neck Rd, Sands Point, NY 11050
      View Details
    • $1,999,000
      3,394 SF

      New Colonial Duplex in Port

      New construction colonial duplex with rental potential in Port Washington.
      59 Edgewood Rd, Port Washington, NY 11050
      View Details
    • $1,995,000
      0.07 Acres

      New Colonial Duplex in Port

      New construction duplex with investment potential in Port Washington, NY.
      46 Linwood Rd N, Port Washington, NY 11050
      View Details
    • $849,000

      Luxury Condo in 55+ Community

      Upscale 2-bedroom condo with luxurious amenities in Port Washington.
      100 Harbor View Dr, Port Washington, NY 11050
      View Details
    • $729,000

      Two-Family Home on Firwood Road

      Two-family home with one and two-bedroom apartments.
      44 Firwood Rd, Port Washington, NY 11050
      View Details

    Similar Nearby for Lease

    • $35 SF/Yr
      11,000 SF

      Port Washington Flex Warehouse Space

      11,000 SF flex warehouse space for lease.
      820 Port Washington Blvd, Port Washington, NY 11050
      View Details
    • $18 SF/Yr
      62,617 SF

      Prime Long Island Warehouse

      62,617 SF Warehouse, Excellent Condition
      19 Harbor Park Dr, Port Washington, NY 11050
      View Details
    • Contact for pricing
      32,550 SF

      Prime Port Washington Office Space

      Spacious Offices, Excellent Location, Nassau County
      2 Seaview Blvd, Port Washington, NY 11050
      View Details
    • Contact for pricing
      7,485 SF

      Furnished Office Space Available

      Fully furnished office space with modern amenities for rent.
      900 W Shore Rd, Port Washington, NY 11050
      View Details
    • $3,000 /Mo

      Versatile Office/Retail Space Available

      Mint condition office/retail space near Port Washington LIRR Station.
      30 Main St, Port Washington, NY 11050
      View Details
    • Contact for pricing
      1,781 SF

      Prime Retail/Medical/Professional Space Available

      Retail/Medical/Professional space on Long Island's affluent North Shore.
      110 Main St, Port Washington, NY 11050
      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.
    28 Willowdale Ave
    Port Washington, NY 11050-3717
    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.