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

    35 Willowbrook Rd Staten Island, NY 10302-2221

    • Investment properties
    • 1,724 SF
    • 0.05 lot acres
    OFF-MARKET
    Last Sale
    Jan 18, 2023
    $480,000
    Value Estimations
    $450,000
    Show details
    Cap Rate Potential
    8.1%
    Investment properties
    Location Intelligence
    Property ID
    US63-3466732
    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

    • Worrell Cheryl DDS / Dentist

    Property Details for 35 Willowbrook Rd

    Year built
    1970
    Lot size
    0.05 lot acres
    Property size
    1,724 SF
    Zone code
    R3X
    Property type
    Investment properties
    Property subtype
    Live-work space
    APN
    01438-0033
    APU
    14380033

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      Statistic approach
      $420,000
      ML approach
      $435,000

    • CAP approach

      CAP Return
      Estimation
      6%
      $570,000
      6.5%
      $525,000
      7%
      $490,000

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $300,000
      Current use
      AUTO REPAIR, GARAGE
      $605,000
      Change: +102% Conversion: Difficult
      RETAIL STORES
      $575,000
      Change: +91% Conversion: Easy
      OFFICE BUILDING
      $515,000
      Change: +72% Conversion: Easy
      WAREHOUSE, STORAGE
      $325,000
      Change: +8% Conversion: Difficult

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

    Location Insight

    • Map
    • Local Demand
    City
    Staten Island
    County
    Richmond
    State
    New York
    Longitude
    -74.1438
    Latitude
    40.6243
    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
    2024
    $5,033
    $5,385
    $19,671
    $25,056
    -
    $144,000
    $526,000
    $670,000

    Comparable in this City

    • Value Estimation
      $280,000
      3,296 SF

      2152 Richmond Ter

      OFFICE/RESIDENTIAL (MIXED USE) • 3,296 SF
      2152 Richmond Ter, Staten Island, NY 10302-1233
      View Details
    • Value Estimation
      $250,000
      7,000 SF

      143-145 Charles Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 7,000 SF
      143-145 Charles Ave, Staten Island, NY 10302
      View Details
    • Value Estimation
      $160,000
      2,750 SF

      490 Prt Richmond Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 2,750 SF
      490 Prt Richmond Ave, Staten Island, NY 10302-1739
      View Details
    • Value Estimation
      $1,240,000
      5,650 SF

      220 Prt Richmond Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 5,650 SF
      220 Prt Richmond Ave, Staten Island, NY 10302-1702
      View Details
    • Value Estimation
      $440,000
      2,820 SF

      273 Prt Richmond Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 2,820 SF
      273 Prt Richmond Ave, Staten Island, NY 10302-1704
      View Details
    • Value Estimation
      $830,000
      2,662 SF

      196 Prt Richmond Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 2,662 SF
      196 Prt Richmond Ave, Staten Island, NY 10302-1336
      View Details

    Similar Nearby for Sale

    • $1,999,900
      Pending

      Mixed-Use Property in Westerleigh

      Prime mixed-use property in Staten Island's active commercial corridor.
      1288 Forest Ave, Staten Island, NY 10302
      View Details
    • $650,000

      Mixed-Use Property with Private Parking

      Two-building mixed-use package with redevelopment potential and private parking.
      70-72 Grove Ave, Staten Island, NY 10302
      View Details
    • $650,000
      3,290 SF

      Brooklyn Mixed-Use Package with Parking

      Two-building mixed-use property with parking, redevelopment potential.
      70 Grove Ave, Staten Island, NY 10302
      View Details
    • $899,999
      0.20 Acres

      Corner Property For Development

      Large corner property zoned for higher density development.
      2172 Richmond Ter, Staten Island, NY 10302
      View Details
    • New
      $325,000
      2,000 SF

      Established Deli/Grocery in Port Richmond

      Profitable deli/grocery business for sale in a prime location.
      192 Port Richmond Ave, Staten Island, NY 10302
      View Details
    • $10,700,000

      Staten Island Multifamily Investment

      43-Unit Apartment Building, Prime Location
      0 Port Richmond Ave, Staten Island, NY 10302
      View Details

    Similar Nearby for Lease

    • $4,700 /Mo
      861 SF

      Staten Island Retail Space Available

      861 sq ft commercial space in prime location.
      1686 Forest Ave, Staten Island, NY 10302
      View Details
    • $9,567 /Mo
      53,000 SF

      Staten Island Flex Space Available

      Prime commercial flex space suitable for various business uses.
      1961 Richmond Ter, Staten Island, NY 10302
      View Details
    • $35 SF/Yr
      1,200 SF

      Port Richmond Ave Retail Space

      Prime Retail Space, High Traffic Area
      273 Port Richmond Ave, Staten Island, NY 10302
      View Details
    • Contact for pricing
      980 SF

      Staten Island Retail Space Available

      Retail space available in Staten Island shopping center.
      1495-1553 Forest Ave, Staten Island, NY 10302
      View Details
    • $192 SF/Yr
      53,000 SF

      Staten Island Industrial Flex Space

      53,000 SF Flex Space - 21,500 SF Available
      1961 Richmond Ter, Staten Island, NY 10302
      View Details
    • $8,800 /Mo
      3,200 SF

      Retail Space on Forest Avenue

      3200 SF retail space in busy Staten Island strip center.
      1367 Forest Ave, Staten Island, NY 10302
      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.
    35 Willowbrook Rd
    Staten Island, NY 10302-2221
    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.