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

    3921 Willow Ave, Unit 101 Kansas City, MO 64133-1259

    • Garden apartment buildings
    • 8,947 SF
    • 6.11 lot acres
    OFF-MARKET
    Last Sale
    Nov 09, 2023
    Value Estimations
    $610,000
    Show details
    Cap Rate Potential
    Location Intelligence
    Property ID
    US48-3343430
    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

    • Garden apartment buildings

    Property Details for 3921 Willow Ave

    Year built
    1972
    Construction
    WOOD
    Lot size
    6.11 lot acres
    Property size
    8,947 SF
    Property type
    Garden apartment buildings
    APN
    32-130-01-05
    APU
    321300105

    Value Estimations

    based on Realmo’s proprietary methodology

    • AI approach

      Method
      Estimation
      ML approach
      $610,000

    • Alternative Use

      Use
      Estimation
      COMMERCIAL (GENERAL)
      $985,000

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

    Location Insight

    • Map
    • Local Demand
    City
    Kansas City
    County
    Jackson
    State
    Missouri
    Longitude
    -94.4537
    Latitude
    39.0503
    CBSA code
    28140
    CBSA name
    KANSAS CITY, MO-KS 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
    $65,713
    $80,921
    $759,620
    $840,541
    -
    $0.00
    $0.00
    $4,423,900

    Comparable in this City

    • Value Estimation
      $520,000
      12,736 SF

      4000 Harvard Cir, Unit 1

      GARDEN APT, COURT APT (5+ UNITS) • 12,736 SF
      4000 Harvard Cir, Kansas City, MO 64133-1306
      View Details
    • Value Estimation
      $290,000
      7,250 SF

      6391 Manchester Ave, Unit 1

      GARDEN APT, COURT APT (5+ UNITS) • 7,250 SF
      6391 Manchester Ave, Kansas City, MO 64133-4762
      View Details
    • Value Estimation
      $440,000
      2,655 SF

      9800 60th St

      GARDEN APT, COURT APT (5+ UNITS) • 2,655 SF
      9800 60th St, Raytown, MO 64133-3976
      View Details
    • Value Estimation
      $500,000
      7,520 SF

      10500 42nd St

      GARDEN APT, COURT APT (5+ UNITS) • 7,520 SF
      10500 42nd St, Kansas City, MO 64133-1510
      View Details
    • Value Estimation
      $510,000
      3,328 SF

      10318 63rd St, Unit 1

      GARDEN APT, COURT APT (5+ UNITS) • 3,328 SF
      10318 63rd St, Raytown, MO 64133-5136
      View Details
    • Value Estimation
      $295,000
      5,730 SF

      9801 73rd St, Unit A

      GARDEN APT, COURT APT (5+ UNITS) • 5,730 SF
      9801 73rd St, Raytown, MO 64133-6558
      View Details

    Similar Nearby for Sale

    • $30,000

      Kansas City Multifamily Development Opportunity

      Prime location, 12,813 sq ft lot, R 2.5 zoning.
      4818 Blue Rdg Cutoff St, Kansas City, MO 64133
      View Details
    • $30,000

      Raytown Multifamily Investment Opportunity

      Missouri Duplex/Triplex, $30k
      8822 49 St, Raytown, MO 64133
      View Details
    • $30,000

      Kansas City Multifamily Development Opportunity

      Prime KC location, 13,096 sq ft lot, R 2.5 zoning.
      4816 Blue Rdg Cutoff St, Kansas City, MO 64133
      View Details
    • $35,000

      Raytown Duplex Development Lot

      Prime 10,030 SF lot, build your duplex!
      6408 Elm St, Raytown, MO 64133
      View Details
    • $225,000
      1,300 SF

      Contemporary Duplex in Kansas City

      Modern 3-bedroom, 2-bath duplex built 2 years ago.
      10721 46Th Ter E, Kansas City, MO 64133
      View Details
    • $259,140
      1,585 SF

      Move-in Ready Duplex in Kansas City

      Updated duplex with modern amenities and convenient location in Kansas City.
      10408 E 45Th Ter, Kansas City, MO 64133
      View Details

    Similar Nearby for Lease

    • $8 SF/Yr
      34,560 SF

      Raytown Flex Space: Ideal for Business

      Versatile industrial space, 2,880-8,640 sq ft.
      9620 State Route 350, Raytown, MO 64133
      View Details
    • $13 SF/Yr
      14,000 SF

      Westview 63 Executive Suites

      Prime Raytown Office Space Available
      8801 63Rd St, Raytown, MO 64133
      View Details
    • $10 SF/Yr
      1,200 SF

      Raytown Retail Space Available

      Retail space for lease in Raytown, Missouri.
      6600 Blue Ridge Blvd, Raytown, MO 64133
      View Details
    • $20 SF/Yr
      1,525 SF

      Retail Space in Kansas City

      Retail space available for lease in Kansas City, Missouri.
      4201 Sterling Ave, Kansas City, MO 64133
      View Details
    • Contact for pricing
      3,867 SF

      Restaurant Space with Drive-Thru Potential

      3,867 SF restaurant space with furniture and drive-thru potential.
      4151 Sterling Ave, Kansas City, MO 64133
      View Details
    • Contact for pricing
      13,900 SF

      Office Space in Kansas City

      13,900 sq ft office space available for rent.
      12019 E 47Th St, Kansas City, MO 64133
      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.
    3921 Willow Ave, Unit 101
    Kansas City, MO 64133-1259
    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.