Add Listing
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
    Cap Rate Potential
    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 / Dental Office

    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

    • CAP approach

    • Comparable approach

    • Alternative Use

    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 by Request
      3,150 SF

      91 Vreeland St

      OFFICE/RESIDENTIAL (MIXED USE) • 3,150 SF
      91 Vreeland St, Staten Island, NY 10302-1446
      View Details
    • Value Estimation by Request
      2,430 SF

      141 Charles Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 2,430 SF
      141 Charles Ave, Staten Island, NY 10302-1662
      View Details
    • Value Estimation by Request
      1,834 SF

      1426 Castleton Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 1,834 SF
      1426 Castleton Ave, Staten Island, NY 10302-1500
      View Details
    • Value Estimation by Request
      2,840 SF

      20 Grv Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 2,840 SF
      20 Grv Ave, Staten Island, NY 10302
      View Details
    • Value Estimation by Request
      1,836 SF

      1418 Frst Ave

      OFFICE/RESIDENTIAL (MIXED USE) • 1,836 SF
      1418 Frst Ave, Staten Island, NY 10302-2202
      View Details
    • Value Estimation by Request
      1,424 SF

      7 Wygant Pl

      OFFICE/RESIDENTIAL (MIXED USE) • 1,424 SF
      7 Wygant Pl, Staten Island, NY 10302-1526
      View Details

    Similar Nearby for Sale

    • $70,000
      1,500 SF

      Turn-Key Asian Restaurant Opportunity

      Established Asian restaurant for sale in a high-traffic Staten Island location.
      1351 Forest Ave, Staten Island, NY 10302
      View Details
    • Contact for pricing

      43-Unit Apartment Building For Sale

      43-unit brick apartment building in Staten Island with parking.
      Port Richmond Ave, Staten Island, NY 10302
      View Details
    • New
      $10,700,000
      27,152 SF

      Staten Island Multi-Unit Building For Sale

      43-unit apartment building in Staten Island's Port Richmond neighborhood.
      646-662 Port Richmond Ave, Staten Island, NY 10302
      View Details

    Similar Nearby for Lease

    • $12,000 /Mo
      7,500 SF

      Staten Island Commercial Building For Rent

      7,500 SF commercial building suitable for manufacturing, retail, or office.
      1944-1952 Richmond Ter, Staten Island, NY 10302
      View Details
    • Contact for pricing

      Richmond Terrace Flex Space Available

      8200 SF flex space near Verrazano Bridge.
      1961 Richmond Ter, Staten Island, NY 10302
      View Details
    • New
      $10,000 /Mo

      Staten Island Warehouse/Factory Space

      Warehouse/factory space available for lease in Staten Island, NY.
      116 Faber St, Staten Island, NY 10302
      View Details
    • Contact for pricing
      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
    • Contact for pricing

      Retail Space on Port Richmond

      Retail space with basement, high ceilings, and central HVAC.
      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
    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.
    Sign Up Successful!
    You now have access to more from Realmo!