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

    3 Willard St San Francisco, CA 94118-4298

    • Residential income homes
    • 2,639 SF
    • 0.06 lot acres
    OFF-MARKET
    Last Sale
    Apr 18, 2024
    Value Estimations
    $650,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US09-6162418
    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 3 Willard St

    Year built
    1973
    Construction
    WOOD
    Lot size
    0.06 lot acres
    Property size
    2,639 SF
    Zone code
    RH2
    Property type
    Residential income homes
    Property subtype
    Small apartment buildings
    APN
    1141 -002
    APU
    1141002

    Value Estimations

    based on Realmo’s proprietary methodology

    • Comparable approach

      Method
      Estimation
      Statistic Estimate
      $711,000
      Market price range: $644k - $1.44M

    • Alternative Use

      Use
      Estimation
      APARTMENT HOUSE (5+ UNITS)
      $1,060,000
      Current use

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

    Location Insight

    • Map
    • Local Demand
    City
    San Francisco
    County
    San Francisco
    State
    California
    Longitude
    -122.457
    Latitude
    37.778
    CBSA code
    41860
    CBSA name
    SAN FRANCISCO-OAKLAND-FREMONT, 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
    $6,334
    $208,239
    $282,506
    $490,745
    -
    $0.00
    $0.00
    $0.00

    Comparable in this City

    • Value Estimation
      $1,365,000
      4,250 SF

      378 11th Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 4,250 SF
      378 11th Ave, San Francisco, CA 94118-4721
      View Details
    • Value Estimation
      $1,175,000
      3,644 SF

      331 11th Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,644 SF
      331 11th Ave, San Francisco, CA 94118-4713
      View Details
    • Value Estimation
      $850,000
      2,980 SF

      275 12th Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 2,980 SF
      275 12th Ave, San Francisco, CA 94118-2288
      View Details
    • Value Estimation
      $1,205,000
      3,699 SF

      429 Cabrillo St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,699 SF
      429 Cabrillo St, San Francisco, CA 94118-3689
      View Details
    • Value Estimation
      $940,000
      3,150 SF

      730 Anza St

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,150 SF
      730 Anza St, San Francisco, CA 94118-4262
      View Details
    • Value Estimation
      $1,000,000
      3,998 SF

      244 3rd Ave

      APARTMENT HOUSE (UNDER 5 UNITS) • 3,998 SF
      244 3rd Ave, San Francisco, CA 94118-2453
      View Details

    Similar Nearby for Sale

    • $4,500,000
      9,950 SF

      Prime Richmond District Mixed-Use

      16-unit building, 9,950 sq ft, 6.37% cap rate.
      311 11Th Ave, San Francisco, CA 94118
      View Details
    • $2,800,000
      4,080 SF

      Inner Richmond Multifamily Value-Add Opportunity

      Four-unit building with income potential in a prime location.
      4829 California St, San Francisco, CA 94118
      View Details
    • $1,488,000

      Inner Richmond Vacant Duplex Opportunity

      Spacious Inner Richmond duplex near Clement Street shops and restaurants.
      236 6Th Ave, San Francisco, CA 94118
      View Details
    • $1,899,000
      1,980 SF

      Mixed-Use Building, Inner Richmond District

      Mixed-use property with residential and commercial units in San Francisco.
      558-560 Balboa St, San Francisco, CA 94118
      View Details
    • $3,750,000
      3,170 SF

      Veterinary Hospital Investment Opportunity

      Single-tenant net leased veterinary hospital in Laurel Heights for sale.
      3619 California St, San Francisco, CA 94118
      View Details
    • $2,900,000
      5,750 SF

      San Francisco Warehouse - $2.9M

      Prime SF Warehouse, 5,750 sq ft, high ceilings.
      399 10Th Ave, San Francisco, CA 94118
      View Details

    Similar Nearby for Lease

    • New
      $5,495 /Mo

      390 Arguello Blvd, Unit 5

      Multifamily properties
      390 Arguello Blvd, San Francisco, CA 94118
      View Details
    • Contact for pricing
      247,970 SF

      San Francisco Retail Center Investment

      Prime Geary Blvd Retail Space Available
      2675 Geary Blvd, San Francisco, CA 94118
      View Details
    • Contact for pricing
      7,829 SF

      Geary Boulevard Office Space Available

      Office and creative spaces for rent on Geary Boulevard.
      5644 Geary Blvd, San Francisco, CA 94118
      View Details
    • Contact for pricing
      10,386 SF

      Former Walgreens Retail Space Available

      Corner retail location with high pedestrian traffic near shops.
      745 Clement St, San Francisco, CA 94118
      View Details
    • Contact for pricing
      1,100 SF

      Sacramento Street Medical Office

      Prime San Francisco Medical Space
      3927 Sacramento St, San Francisco, CA 94118
      View Details
    • $2 SF/Yr
      1,850 SF

      Retail Space on Geary Boulevard

      Retail space available for lease in San Francisco, CA.
      3150 Geary Blvd, San Francisco, CA 94118
      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.
    3 Willard St
    San Francisco, CA 94118-4298
    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.