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

    31 Willow St Washington, NJ 07882-2113

    • Industrial properties
    • 8,565 SF
    • 0.45 lot acres
    OFF-MARKET
    Value Estimations
    Cap Rate Potential
    Location Intelligence
    Property ID
    US59-3167880
    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 31 Willow St

    Construction
    BRICK
    Lot size
    0.45 lot acres
    Property size
    8,565 SF
    Zone code
    I
    Property type
    Industrial properties
    APN
    21 00100-0000-00057- 02
    APU
    210010000000005702

    Description

    This exceptional 8,565-square-foot light industrial building, situated on a 0.45-acre lot in Washington, NJ, presents a compelling investment opportunity. Currently configured as a kitchen fabrication shop, the property boasts immense versatility and potential for diverse uses. The spacious interior includes a partial basement, ideal for additional storage, enhancing the overall functionality. Access is convenient with a 10-foot overhead door and accessible double doors near the front entrance. Three natural gas heating units ensure efficient climate control. The property is connected to public water and sewer services, simplifying operations. The layout allows for the potential division into two separate units, providing flexibility for multiple tenants or expansion opportunities. Ample parking is available in a lower lot, accommodating employees and clients. This property offers a unique blend of space, accessibility, and adaptability, making it an attractive prospect for a wide range of businesses. The asking price for the building alone is $499,000. An additional option exists to purchase the building along with the existing business and all equipment for $699,000. This presents a turnkey solution for an established business or a savvy entrepreneur looking to enter the market.

    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
    Washington
    County
    Warren
    State
    New Jersey
    Longitude
    -74.9804
    Latitude
    40.7544
    CBSA code
    10900
    CBSA name
    ALLENTOWN-BETHLEHEM-EASTON, PA-NJ 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
    2022
    $12,351
    $33,000
    $193,300
    $226,300
    -
    $33,000
    $193,300
    $226,300

    Comparable in this City

    • Value Estimation by Request
      6.06 Acres

      199 Rte 31st N

      INDUSTRIAL (GENERAL) • 6.06 Acres
      199 Rte 31st N, Washington, NJ 07882
      View Details
    • Value Estimation by Request
      800 SF

      43 Changewater Rd

      INDUSTRIAL (GENERAL) • 800 SF
      43 Changewater Rd, Washington, NJ 07882
      View Details
    • Value Estimation by Request
      1.74 Acres

      23 Demeter Rd

      INDUSTRIAL (GENERAL) • 1.74 Acres
      23 Demeter Rd, Washington, NJ 07882
      View Details
    • Value Estimation
      $1,705,000
      9.31 Acres

      93 State Rte 31st N

      INDUSTRIAL (GENERAL) • 9.31 Acres
      93 State Rte 31st N, Washington, NJ 07882
      View Details
    • Value Estimation
      $995,000
      9,150 SF

      2170 State Rte 57th W

      INDUSTRIAL (GENERAL) • 9,150 SF
      2170 State Rte 57th W, Washington, NJ 07882-3523
      View Details
    • Value Estimation by Request
      942 SF

      38 Vannatta St

      INDUSTRIAL (GENERAL) • 942 SF
      38 Vannatta St, Washington, NJ 07882
      View Details

    Similar Nearby for Sale

    • $49,900

      Wooded Land in Highlands Area

      2.3 acres of wooded land in Franklin Township, New Jersey.
      130 Millbrook Rd, Washington, NJ 07882
      View Details
    • Contact for pricing

      Corner Land Parcel on Route

      Corner land parcel with full highway access.
      143-153 E Washington Ave, Washington, NJ 07882
      View Details
    • $1,200,000
      6,800 SF

      Prime Washington, NJ Commercial Space

      6,800 SF renovated commercial building, ideal location.
      205 Rte 31, Washington, NJ 07882
      View Details
    • $399,000

      Spacious End Unit with Amenities

      Large end unit with golf course view and resort-style amenities.
      56 Congressional Blvd, Washington, NJ 07882
      View Details
    • $4,100,000

      Land For Sale

      Commercial land available for sale.
      10 Brass Castle Rd, Washington, NJ 07882
      View Details
    • Contact for pricing
      8,356 SF

      Mixed-Use Development Opportunity

      Approved mixed-use development with retail, restaurant, and residential units.
      1 Broad St, Washington, NJ 07882
      View Details

    Similar Nearby for Lease

    • $3,200 /Mo
      3,200 SF

      Industrial Building with Open Layout

      Freestanding industrial building with open floor plan and outdoor space.
      33 Willow St, Washington, NJ 07882
      View Details
    • $800 /Mo
      13,504 SF

      Renovated Office in Prime Location

      Private office space with shared amenities and convenient downtown access.
      2 W Washington Ave, Washington, NJ 07882
      View Details
    • Contact for pricing
      15,300 SF

      Prime Medical Office Building, NJ

      15,300 SF Medical Office - Available Now
      525-537 Nj-57, Washington, NJ 07882
      View Details
    • $16 SF/Yr
      106,415 SF

      Hawk Pointe Medical Office Space

      NJ medical & retail space available
      5 Club House Dr, Washington, NJ 07882
      View Details
    • $1,750 /Mo

      New Washington Township Apartment

      New one-bedroom apartment with modern features and convenient location.
      10 E Washington Ave, Washington, NJ 07882
      View Details
    • $2,900 /Mo
      10,670 SF

      Freestanding Office Building For Lease

      10,670 SF office building ideal for professional or service uses.
      256 Belvidere Ave, Washington, NJ 07882
      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.
    31 Willow St
    Washington, NJ 07882-2113
    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.