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

    289 Willowdale Dr Frederick, MD 21702-3998

    • Specialty properties
    • 30,025 SF
    • 4.83 lot acres
    OFF-MARKET
    Value Estimations
    $1,775,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US40-0919757
    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

    • Elks Lodge / Fraternal Organization
    • Frederick Elks 684 / Fraternal Organization

    Property Details for 289 Willowdale Dr

    Year built
    1964
    Construction
    MASONRY/CONCRETE MASONRY UNITS (CMUS)
    Lot size
    4.83 lot acres
    Property size
    30,025 SF
    Zone code
    IST
    Property type
    Specialty properties
    APN
    02-046326
    APU
    2046326

    Value Estimations

    based on Realmo’s proprietary methodology

    • Alternative Use

      Use
      Estimation
      CLUBS, LODGES, PROFESSIONAL ASSOCIATIONS
      $2,750,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    Frederick
    County
    Frederick
    State
    Maryland
    Longitude
    -77.4494
    Latitude
    39.4295
    CBSA code
    47900
    CBSA name
    WASHINGTON-ARLINGTON-ALEXANDRIA, DC-VA-MD-WV 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
    $630
    $907,300
    $2,612,400
    $3,519,700
    -
    $907,300
    $2,612,400
    $3,519,700

    Comparable in this City

    • Value Estimation
      $1,060,000
      13,617 SF

      6816 Blentlinger Rd

      CHARITABLE ORGANIZATION • 13,617 SF
      6816 Blentlinger Rd, Frederick, MD 21702-3631
      View Details
    • Value Estimation by Request
      2,326 SF

      8827 Yellow Spgs Rd

      PROFESSIONAL CLUBS/ASSOCIATIONS • 2,326 SF
      8827 Yellow Spgs Rd, Frederick, MD 21702-2427
      View Details
    • Value Estimation by Request
      2,848 SF

      7535 Old Receiver Rd

      PROFESSIONAL CLUBS/ASSOCIATIONS • 2,848 SF
      7535 Old Receiver Rd, Frederick, MD 21702-2750
      View Details
    • Value Estimation by Request
      5,621 SF

      1550 Opossumtown Pike

      VETERINARY, ANIMAL HOSPITAL • 5,621 SF
      1550 Opossumtown Pike, Frederick, MD 21702-4312
      View Details
    • Value Estimation
      $580,000
      10,760 SF

      1621 Opossumtown Pike

      FUNERAL HOME • 10,760 SF
      1621 Opossumtown Pike, Frederick, MD 21702-4363
      View Details
    • Value Estimation by Request
      1,782 SF

      Schley Ave

      PROFESSIONAL CLUBS/ASSOCIATIONS • 1,782 SF
      Schley Ave, Frederick, MD 21702
      View Details

    Similar Nearby for Sale

    • $599,900

      Frederick Specialty Property For Sale

      Specialty property available for purchase in Frederick, Maryland.
      203 Baughmans Ln, Frederick, MD 21702
      View Details
    • $625,000

      Frederick Specialty Property For Sale

      Specialty property available for purchase in Frederick, Maryland.
      2112 Bear Creek Ct, Frederick, MD 21702
      View Details
    • $349,900

      Frederick Specialty Property For Sale

      Specialty property available for purchase in Frederick, Maryland.
      163 Heathfield Dr, Frederick, MD 21702
      View Details
    • $495,000

      Frederick Specialty Property For Sale

      Specialty property available for purchase in Frederick, Maryland.
      7125 Edgemont Rd, Frederick, MD 21702
      View Details
    • $720,000

      Frederick Specialty Property For Sale

      Specialty property available for purchase in Frederick, Maryland.
      7230 Edgemont Rd, Frederick, MD 21702
      View Details
    • $474,900

      Frederick Land For Sale

      Land available in Frederick, Maryland.
      1899 Shookstown Rd, Frederick, MD 21702
      View Details

    Similar Nearby for Lease

    • $12 SF/Yr

      WAVERLY DR Specialty Property ForRent

      Located at 66 WAVERLY DR, Frederick, MD 21702 ForRent
      66 Waverly Dr, Frederick, MD 21702
      View Details
    • $23 SF/Yr
      44,867 SF

      Frederick MD Office/Medical Building

      Freestanding office/medical building with parking and natural light for lease.
      195 Thomas Johnson Dr, Frederick, MD 21702
      View Details
    • Contact for pricing
      227,382 SF

      Frederick County Retail Center

      Prime Frederick location, multiple suites available.
      1003 Patrick St, Frederick, MD 21702
      View Details
    • $16 SF/Yr
      3,135 SF

      Ambers Professional Center Suites

      Frederick County Executive Office Space
      172-174 Thomas Johnson Dr, Frederick, MD 21702
      View Details
    • $2,400 /Mo

      Warehouse Space on Golden Mile

      1600 sqft warehouse with drive-in door and parking.
      6907 Baltimore National Pike, Frederick, MD 21702
      View Details
    • $16 SF/Yr
      5,800 SF

      Secure, Conditioned Storage and Manufacturing

      Secure, conditioned space suitable for storage, manufacturing, or assembly.
      110 Thomas Johnson Dr, Frederick, MD 21702
      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.
    289 Willowdale Dr
    Frederick, MD 21702-3998
    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.